[3A] QoQ Quarter Result on 2020-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 114,660 113,853 106,955 100,697 114,223 111,463 107,877 4.13% QoQ % 0.71% 6.45% 6.21% -11.84% 2.48% 3.32% - Horiz. % 106.29% 105.54% 99.15% 93.34% 105.88% 103.32% 100.00%
PBT 9,495 8,746 9,622 12,845 12,795 8,927 8,415 8.34% QoQ % 8.56% -9.10% -25.09% 0.39% 43.33% 6.08% - Horiz. % 112.83% 103.93% 114.34% 152.64% 152.05% 106.08% 100.00%
Tax -736 -2,871 -2,935 -4,004 -2,809 -3,241 -2,147 -50.86% QoQ % 74.36% 2.18% 26.70% -42.54% 13.33% -50.95% - Horiz. % 34.28% 133.72% 136.70% 186.49% 130.83% 150.95% 100.00%
NP 8,759 5,875 6,687 8,841 9,986 5,686 6,268 24.87% QoQ % 49.09% -12.14% -24.36% -11.47% 75.62% -9.29% - Horiz. % 139.74% 93.73% 106.68% 141.05% 159.32% 90.71% 100.00%
NP to SH 8,759 5,875 6,687 8,841 9,986 5,686 6,268 24.87% QoQ % 49.09% -12.14% -24.36% -11.47% 75.62% -9.29% - Horiz. % 139.74% 93.73% 106.68% 141.05% 159.32% 90.71% 100.00%
Tax Rate 7.75 % 32.83 % 30.50 % 31.17 % 21.95 % 36.31 % 25.51 % -54.64% QoQ % -76.39% 7.64% -2.15% 42.00% -39.55% 42.34% - Horiz. % 30.38% 128.69% 119.56% 122.19% 86.04% 142.34% 100.00%
Total Cost 105,901 107,978 100,268 91,856 104,237 105,777 101,609 2.78% QoQ % -1.92% 7.69% 9.16% -11.88% -1.46% 4.10% - Horiz. % 104.22% 106.27% 98.68% 90.40% 102.59% 104.10% 100.00%
Net Worth 365,173 367,183 361,304 356,118 348,188 348,040 342,333 4.38% QoQ % -0.55% 1.63% 1.46% 2.28% 0.04% 1.67% - Horiz. % 106.67% 107.26% 105.54% 104.03% 101.71% 101.67% 100.00%
Dividend 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - 10,785 - - - 9,840 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 109.60% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 183.58 % - % - % - % 173.06 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 106.08% 0.00% 0.00% 0.00% 100.00% -
Equity 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 365,173 367,183 361,304 356,118 348,188 348,040 342,333 4.38% QoQ % -0.55% 1.63% 1.46% 2.28% 0.04% 1.67% - Horiz. % 106.67% 107.26% 105.54% 104.03% 101.71% 101.67% 100.00%
NOSH 490,231 490,231 490,237 491,877 492,000 492,000 492,000 -0.24% QoQ % 0.00% -0.00% -0.33% -0.03% 0.00% 0.00% - Horiz. % 99.64% 99.64% 99.64% 99.97% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 7.64 % 5.16 % 6.25 % 8.78 % 8.74 % 5.10 % 5.81 % 19.93% QoQ % 48.06% -17.44% -28.82% 0.46% 71.37% -12.22% - Horiz. % 131.50% 88.81% 107.57% 151.12% 150.43% 87.78% 100.00%
ROE 2.40 % 1.60 % 1.85 % 2.48 % 2.87 % 1.63 % 1.83 % 19.72% QoQ % 50.00% -13.51% -25.40% -13.59% 76.07% -10.93% - Horiz. % 131.15% 87.43% 101.09% 135.52% 156.83% 89.07% 100.00%
Per Share 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 23.39 23.22 21.82 20.47 23.22 22.66 21.93 4.37% QoQ % 0.73% 6.42% 6.60% -11.84% 2.47% 3.33% - Horiz. % 106.66% 105.88% 99.50% 93.34% 105.88% 103.33% 100.00%
EPS 1.79 1.20 1.36 1.80 2.03 1.16 1.27 25.58% QoQ % 49.17% -11.76% -24.44% -11.33% 75.00% -8.66% - Horiz. % 140.94% 94.49% 107.09% 141.73% 159.84% 91.34% 100.00%
DPS 0.00 2.20 0.00 0.00 0.00 2.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 110.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.7449 0.7490 0.7370 0.7240 0.7077 0.7074 0.6958 4.63% QoQ % -0.55% 1.63% 1.80% 2.30% 0.04% 1.67% - Horiz. % 107.06% 107.65% 105.92% 104.05% 101.71% 101.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 23.30 23.14 21.74 20.47 23.22 22.66 21.93 4.10% QoQ % 0.69% 6.44% 6.20% -11.84% 2.47% 3.33% - Horiz. % 106.25% 105.52% 99.13% 93.34% 105.88% 103.33% 100.00%
EPS 1.78 1.19 1.36 1.80 2.03 1.16 1.27 25.11% QoQ % 49.58% -12.50% -24.44% -11.33% 75.00% -8.66% - Horiz. % 140.16% 93.70% 107.09% 141.73% 159.84% 91.34% 100.00%
DPS 0.00 2.19 0.00 0.00 0.00 2.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 109.50% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.7422 0.7463 0.7344 0.7238 0.7077 0.7074 0.6958 4.38% QoQ % -0.55% 1.62% 1.46% 2.27% 0.04% 1.67% - Horiz. % 106.67% 107.26% 105.55% 104.02% 101.71% 101.67% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.8450 0.8100 0.7850 0.6150 0.7350 0.8100 0.8200 -
P/RPS 3.61 3.49 3.60 3.00 3.17 3.58 3.74 -2.32% QoQ % 3.44% -3.06% 20.00% -5.36% -11.45% -4.28% - Horiz. % 96.52% 93.32% 96.26% 80.21% 84.76% 95.72% 100.00%
P/EPS 47.29 67.59 57.55 34.22 36.21 70.09 64.37 -18.51% QoQ % -30.03% 17.45% 68.18% -5.50% -48.34% 8.89% - Horiz. % 73.47% 105.00% 89.40% 53.16% 56.25% 108.89% 100.00%
EY 2.11 1.48 1.74 2.92 2.76 1.43 1.55 22.71% QoQ % 42.57% -14.94% -40.41% 5.80% 93.01% -7.74% - Horiz. % 136.13% 95.48% 112.26% 188.39% 178.06% 92.26% 100.00%
DY 0.00 2.72 0.00 0.00 0.00 2.47 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 110.12% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.13 1.08 1.07 0.85 1.04 1.15 1.18 -2.83% QoQ % 4.63% 0.93% 25.88% -18.27% -9.57% -2.54% - Horiz. % 95.76% 91.53% 90.68% 72.03% 88.14% 97.46% 100.00%
Price Multiplier on Announcement Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date - 03/11/20 24/08/20 28/05/20 25/02/20 19/11/19 19/08/19 -
Price 0.8050 0.8100 0.8550 0.7550 0.7900 0.8000 0.8550 -
P/RPS 3.44 3.49 3.92 3.69 3.40 3.53 3.90 -7.99% QoQ % -1.43% -10.97% 6.23% 8.53% -3.68% -9.49% - Horiz. % 88.21% 89.49% 100.51% 94.62% 87.18% 90.51% 100.00%
P/EPS 45.05 67.59 62.68 42.01 38.92 69.22 67.11 -23.24% QoQ % -33.35% 7.83% 49.20% 7.94% -43.77% 3.14% - Horiz. % 67.13% 100.72% 93.40% 62.60% 57.99% 103.14% 100.00%
EY 2.22 1.48 1.60 2.38 2.57 1.44 1.49 30.29% QoQ % 50.00% -7.50% -32.77% -7.39% 78.47% -3.36% - Horiz. % 148.99% 99.33% 107.38% 159.73% 172.48% 96.64% 100.00%
DY 0.00 2.72 0.00 0.00 0.00 2.50 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 108.80% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.08 1.08 1.16 1.04 1.12 1.13 1.23 -8.27% QoQ % 0.00% -6.90% 11.54% -7.14% -0.88% -8.13% - Horiz. % 87.80% 87.80% 94.31% 84.55% 91.06% 91.87% 100.00%
PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.
NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.
Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
4th Quarterly Financial Results 31 Dec 2020.pdf 
