[N2N] YoY Cumulative Quarter Result on 2018-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 54,809 53,416 55,015 41,460 20,776 19,144 16,558 22.06% YoY % 2.61% -2.91% 32.69% 99.56% 8.52% 15.62% - Horiz. % 331.01% 322.60% 332.26% 250.39% 125.47% 115.62% 100.00%
PBT 12,826 9,550 11,836 13,531 5,716 5,153 3,190 26.07% YoY % 34.30% -19.31% -12.53% 136.72% 10.93% 61.54% - Horiz. % 402.07% 299.37% 371.03% 424.17% 179.18% 161.54% 100.00%
Tax -2,310 -1,203 -3,913 -28 0 -74 -19 122.41% YoY % -92.02% 69.26% -13,875.00% 0.00% 0.00% -289.47% - Horiz. % 12,157.89% 6,331.58% 20,594.74% 147.37% -0.00% 389.47% 100.00%
NP 10,516 8,347 7,923 13,503 5,716 5,079 3,171 22.09% YoY % 25.99% 5.35% -41.32% 136.23% 12.54% 60.17% - Horiz. % 331.63% 263.23% 249.86% 425.83% 180.26% 160.17% 100.00%
NP to SH 10,730 8,547 8,075 13,568 5,770 5,079 3,171 22.50% YoY % 25.54% 5.85% -40.48% 135.15% 13.61% 60.17% - Horiz. % 338.38% 269.54% 254.65% 427.88% 181.96% 160.17% 100.00%
Tax Rate 18.01 % 12.60 % 33.06 % 0.21 % - % 1.44 % 0.60 % 76.20% YoY % 42.94% -61.89% 15,642.86% 0.00% 0.00% 140.00% - Horiz. % 3,001.67% 2,100.00% 5,510.00% 35.00% 0.00% 240.00% 100.00%
Total Cost 44,293 45,069 47,092 27,957 15,060 14,065 13,387 22.05% YoY % -1.72% -4.30% 68.44% 85.64% 7.07% 5.06% - Horiz. % 330.87% 336.66% 351.77% 208.84% 112.50% 105.06% 100.00%
Net Worth 256,810 251,227 240,245 187,792 178,260 167,827 51,144 30.83% YoY % 2.22% 4.57% 27.93% 5.35% 6.22% 228.15% - Horiz. % 502.13% 491.21% 469.74% 367.18% 348.54% 328.15% 100.00%
Dividend 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 11,165 5,582 16,016 - 4,691 - 4,709 15.46% YoY % 100.00% -65.14% 0.00% 0.00% 0.00% 0.00% - Horiz. % 237.09% 118.55% 340.09% 0.00% 99.61% 0.00% 100.00%
Div Payout % 104.06 % 65.32 % 198.35 % - % 81.30 % - % 148.51 % -5.75% YoY % 59.31% -67.07% 0.00% 0.00% 0.00% 0.00% - Horiz. % 70.07% 43.98% 133.56% 0.00% 54.74% 0.00% 100.00%
Equity 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 256,810 251,227 240,245 187,792 178,260 167,827 51,144 30.83% YoY % 2.22% 4.57% 27.93% 5.35% 6.22% 228.15% - Horiz. % 502.13% 491.21% 469.74% 367.18% 348.54% 328.15% 100.00%
NOSH 558,283 558,283 533,879 469,480 469,105 441,652 313,960 10.06% YoY % 0.00% 4.57% 13.72% 0.08% 6.22% 40.67% - Horiz. % 177.82% 177.82% 170.05% 149.54% 149.42% 140.67% 100.00%
Ratio Analysis 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 19.19 % 15.63 % 14.40 % 32.57 % 27.51 % 26.53 % 19.15 % 0.03% YoY % 22.78% 8.54% -55.79% 18.39% 3.69% 38.54% - Horiz. % 100.21% 81.62% 75.20% 170.08% 143.66% 138.54% 100.00%
ROE 4.18 % 3.40 % 3.36 % 7.23 % 3.24 % 3.03 % 6.20 % -6.35% YoY % 22.94% 1.19% -53.53% 123.15% 6.93% -51.13% - Horiz. % 67.42% 54.84% 54.19% 116.61% 52.26% 48.87% 100.00%
Per Share 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 9.82 9.57 10.30 8.83 4.43 4.33 5.27 10.92% YoY % 2.61% -7.09% 16.65% 99.32% 2.31% -17.84% - Horiz. % 186.34% 181.59% 195.45% 167.55% 84.06% 82.16% 100.00%
EPS 2.00 1.59 1.59 2.89 1.23 1.15 1.01 12.05% YoY % 25.79% 0.00% -44.98% 134.96% 6.96% 13.86% - Horiz. % 198.02% 157.43% 157.43% 286.14% 121.78% 113.86% 100.00%
DPS 2.00 1.00 3.00 0.00 1.00 0.00 1.50 4.91% YoY % 100.00% -66.67% 0.00% 0.00% 0.00% 0.00% - Horiz. % 133.33% 66.67% 200.00% 0.00% 66.67% 0.00% 100.00%
NAPS 0.4600 0.4500 0.4500 0.4000 0.3800 0.3800 0.1629 18.87% YoY % 2.22% 0.00% 12.50% 5.26% 0.00% 133.27% - Horiz. % 282.38% 276.24% 276.24% 245.55% 233.27% 233.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 597,878 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 9.17 8.93 9.20 6.93 3.47 3.20 2.77 22.06% YoY % 2.69% -2.93% 32.76% 99.71% 8.44% 15.52% - Horiz. % 331.05% 322.38% 332.13% 250.18% 125.27% 115.52% 100.00%
EPS 1.79 1.43 1.35 2.27 0.97 0.85 0.53 22.47% YoY % 25.17% 5.93% -40.53% 134.02% 14.12% 60.38% - Horiz. % 337.74% 269.81% 254.72% 428.30% 183.02% 160.38% 100.00%
DPS 1.87 0.93 2.68 0.00 0.78 0.00 0.79 15.43% YoY % 101.08% -65.30% 0.00% 0.00% 0.00% 0.00% - Horiz. % 236.71% 117.72% 339.24% 0.00% 98.73% 0.00% 100.00%
NAPS 0.4295 0.4202 0.4018 0.3141 0.2982 0.2807 0.0855 30.84% YoY % 2.21% 4.58% 27.92% 5.33% 6.23% 228.30% - Horiz. % 502.34% 491.46% 469.94% 367.37% 348.77% 328.30% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.7800 0.7800 1.2500 0.7500 0.8850 0.7800 1.0500 -
P/RPS 7.95 8.15 12.13 8.49 19.98 17.99 19.91 -14.18% YoY % -2.45% -32.81% 42.87% -57.51% 11.06% -9.64% - Horiz. % 39.93% 40.93% 60.92% 42.64% 100.35% 90.36% 100.00%
P/EPS 40.58 50.95 82.64 25.95 71.95 67.83 103.96 -14.50% YoY % -20.35% -38.35% 218.46% -63.93% 6.07% -34.75% - Horiz. % 39.03% 49.01% 79.49% 24.96% 69.21% 65.25% 100.00%
EY 2.46 1.96 1.21 3.85 1.39 1.47 0.96 16.96% YoY % 25.51% 61.98% -68.57% 176.98% -5.44% 53.13% - Horiz. % 256.25% 204.17% 126.04% 401.04% 144.79% 153.13% 100.00%
DY 2.56 1.28 2.40 0.00 1.13 0.00 1.43 10.18% YoY % 100.00% -46.67% 0.00% 0.00% 0.00% 0.00% - Horiz. % 179.02% 89.51% 167.83% 0.00% 79.02% 0.00% 100.00%
P/NAPS 1.70 1.73 2.78 1.88 2.33 2.05 6.45 -19.91% YoY % -1.73% -37.77% 47.87% -19.31% 13.66% -68.22% - Horiz. % 26.36% 26.82% 43.10% 29.15% 36.12% 31.78% 100.00%
Price Multiplier on Announcement Date 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 25/08/20 21/08/19 28/08/18 25/08/17 24/08/16 20/08/15 21/08/14 -
Price 0.8650 0.7300 1.1200 0.7300 0.8100 0.7500 0.9200 -
P/RPS 8.81 7.63 10.87 8.27 18.29 17.30 17.44 -10.75% YoY % 15.47% -29.81% 31.44% -54.78% 5.72% -0.80% - Horiz. % 50.52% 43.75% 62.33% 47.42% 104.87% 99.20% 100.00%
P/EPS 45.01 47.68 74.05 25.26 65.85 65.22 91.09 -11.08% YoY % -5.60% -35.61% 193.15% -61.64% 0.97% -28.40% - Horiz. % 49.41% 52.34% 81.29% 27.73% 72.29% 71.60% 100.00%
EY 2.22 2.10 1.35 3.96 1.52 1.53 1.10 12.40% YoY % 5.71% 55.56% -65.91% 160.53% -0.65% 39.09% - Horiz. % 201.82% 190.91% 122.73% 360.00% 138.18% 139.09% 100.00%
DY 2.31 1.37 2.68 0.00 1.23 0.00 1.63 5.98% YoY % 68.61% -48.88% 0.00% 0.00% 0.00% 0.00% - Horiz. % 141.72% 84.05% 164.42% 0.00% 75.46% 0.00% 100.00%
P/NAPS 1.88 1.62 2.49 1.83 2.13 1.97 5.65 -16.74% YoY % 16.05% -34.94% 36.07% -14.08% 8.12% -65.13% - Horiz. % 33.27% 28.67% 44.07% 32.39% 37.70% 34.87% 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
Q2 2018 quarterly results 27.8.2018.pdf 
