[ASIAPAC] YoY Quarter Result on 2017-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 31,277 49,872 32,569 35,114 66,722 47,726 57,283 -9.59% YoY % -37.29% 53.13% -7.25% -47.37% 39.80% -16.68% - Horiz. % 54.60% 87.06% 56.86% 61.30% 116.48% 83.32% 100.00%
PBT 23,348 7,311 4,316 13,513 2,754 27,936 6,428 23.96% YoY % 219.35% 69.39% -68.06% 390.67% -90.14% 334.60% - Horiz. % 363.22% 113.74% 67.14% 210.22% 42.84% 434.60% 100.00%
Tax -1,509 -1,820 -1,443 -2,762 -2,081 -381 -3,194 -11.74% YoY % 17.09% -26.13% 47.76% -32.72% -446.19% 88.07% - Horiz. % 47.24% 56.98% 45.18% 86.47% 65.15% 11.93% 100.00%
NP 21,839 5,491 2,873 10,751 673 27,555 3,234 37.44% YoY % 297.72% 91.12% -73.28% 1,497.47% -97.56% 752.04% - Horiz. % 675.29% 169.79% 88.84% 332.44% 20.81% 852.04% 100.00%
NP to SH 21,909 5,506 2,873 10,631 683 27,559 3,236 37.50% YoY % 297.91% 91.65% -72.98% 1,456.52% -97.52% 751.64% - Horiz. % 677.04% 170.15% 88.78% 328.52% 21.11% 851.64% 100.00%
Tax Rate 6.46 % 24.89 % 33.43 % 20.44 % 75.56 % 1.36 % 49.69 % -28.80% YoY % -74.05% -25.55% 63.55% -72.95% 5,455.88% -97.26% - Horiz. % 13.00% 50.09% 67.28% 41.14% 152.06% 2.74% 100.00%
Total Cost 9,438 44,381 29,696 24,363 66,049 20,171 54,049 -25.22% YoY % -78.73% 49.45% 21.89% -63.11% 227.45% -62.68% - Horiz. % 17.46% 82.11% 54.94% 45.08% 122.20% 37.32% 100.00%
Net Worth 1,114,636 1,532,023 1,443,072 951,382 863,531 803,969 388,319 19.19% YoY % -27.24% 6.16% 51.68% 10.17% 7.41% 107.04% - Horiz. % 287.04% 394.53% 371.62% 245.00% 222.38% 207.04% 100.00%
Dividend 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,114,636 1,532,023 1,443,072 951,382 863,531 803,969 388,319 19.19% YoY % -27.24% 6.16% 51.68% 10.17% 7.41% 107.04% - Horiz. % 287.04% 394.53% 371.62% 245.00% 222.38% 207.04% 100.00%
NOSH 1,037,837 1,488,847 1,487,704 1,017,521 992,565 991,330 980,606 0.95% YoY % -30.29% 0.08% 46.21% 2.51% 0.12% 1.09% - Horiz. % 105.84% 151.83% 151.71% 103.76% 101.22% 101.09% 100.00%
Ratio Analysis 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 69.82 % 11.01 % 8.82 % 30.62 % 1.01 % 57.74 % 5.65 % 51.99% YoY % 534.15% 24.83% -71.20% 2,931.68% -98.25% 921.95% - Horiz. % 1,235.75% 194.87% 156.11% 541.95% 17.88% 1,021.95% 100.00%
ROE 1.97 % 0.36 % 0.20 % 1.12 % 0.08 % 3.43 % 0.83 % 15.48% YoY % 447.22% 80.00% -82.14% 1,300.00% -97.67% 313.25% - Horiz. % 237.35% 43.37% 24.10% 134.94% 9.64% 413.25% 100.00%
Per Share 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 3.01 3.35 2.19 3.45 6.72 4.81 5.84 -10.45% YoY % -10.15% 52.97% -36.52% -48.66% 39.71% -17.64% - Horiz. % 51.54% 57.36% 37.50% 59.08% 115.07% 82.36% 100.00%
EPS 2.11 0.53 0.28 1.00 0.07 2.78 0.33 36.20% YoY % 298.11% 89.29% -72.00% 1,328.57% -97.48% 742.42% - Horiz. % 639.39% 160.61% 84.85% 303.03% 21.21% 842.42% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.0740 1.0290 0.9700 0.9350 0.8700 0.8110 0.3960 18.07% YoY % 4.37% 6.08% 3.74% 7.47% 7.27% 104.80% - Horiz. % 271.21% 259.85% 244.95% 236.11% 219.70% 204.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,050,207 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 2.98 4.75 3.10 3.34 6.35 4.54 5.45 -9.56% YoY % -37.26% 53.23% -7.19% -47.40% 39.87% -16.70% - Horiz. % 54.68% 87.16% 56.88% 61.28% 116.51% 83.30% 100.00%
EPS 2.09 0.52 0.27 1.01 0.07 2.62 0.31 37.41% YoY % 301.92% 92.59% -73.27% 1,342.86% -97.33% 745.16% - Horiz. % 674.19% 167.74% 87.10% 325.81% 22.58% 845.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.0613 1.4588 1.3741 0.9059 0.8222 0.7655 0.3698 19.19% YoY % -27.25% 6.16% 51.68% 10.18% 7.41% 107.00% - Horiz. % 286.99% 394.48% 371.58% 244.97% 222.34% 207.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.1400 0.1300 0.1150 0.1600 0.1550 0.2000 0.2200 -
P/RPS 4.65 3.88 5.25 4.64 2.31 4.15 3.77 3.56% YoY % 19.85% -26.10% 13.15% 100.87% -44.34% 10.08% - Horiz. % 123.34% 102.92% 139.26% 123.08% 61.27% 110.08% 100.00%
P/EPS 6.63 35.15 59.55 15.31 225.25 7.19 66.67 -31.91% YoY % -81.14% -40.97% 288.96% -93.20% 3,032.82% -89.22% - Horiz. % 9.94% 52.72% 89.32% 22.96% 337.86% 10.78% 100.00%
EY 15.08 2.84 1.68 6.53 0.44 13.90 1.50 46.86% YoY % 430.99% 69.05% -74.27% 1,384.09% -96.83% 826.67% - Horiz. % 1,005.33% 189.33% 112.00% 435.33% 29.33% 926.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.13 0.13 0.12 0.17 0.18 0.25 0.56 -21.59% YoY % 0.00% 8.33% -29.41% -5.56% -28.00% -55.36% - Horiz. % 23.21% 23.21% 21.43% 30.36% 32.14% 44.64% 100.00%
Price Multiplier on Announcement Date 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date - 26/02/20 25/02/19 26/02/18 22/02/17 24/02/16 25/02/15 -
Price 0.1450 0.1300 0.1200 0.1600 0.1700 0.1900 0.2350 -
P/RPS 4.81 3.88 5.48 4.64 2.53 3.95 4.02 3.03% YoY % 23.97% -29.20% 18.10% 83.40% -35.95% -1.74% - Horiz. % 119.65% 96.52% 136.32% 115.42% 62.94% 98.26% 100.00%
P/EPS 6.87 35.15 62.14 15.31 247.05 6.83 71.21 -32.25% YoY % -80.46% -43.43% 305.88% -93.80% 3,517.13% -90.41% - Horiz. % 9.65% 49.36% 87.26% 21.50% 346.93% 9.59% 100.00%
EY 14.56 2.84 1.61 6.53 0.40 14.63 1.40 47.69% YoY % 412.68% 76.40% -75.34% 1,532.50% -97.27% 945.00% - Horiz. % 1,040.00% 202.86% 115.00% 466.43% 28.57% 1,045.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.14 0.13 0.12 0.17 0.20 0.23 0.59 -21.30% YoY % 7.69% 8.33% -29.41% -15.00% -13.04% -61.02% - Horiz. % 23.73% 22.03% 20.34% 28.81% 33.90% 38.98% 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
AN - 171231c.pdf 
