[ASIAPAC] QoQ Annualized Quarter Result on 31-Mar-2019 [#4]

Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 251.77%
YoY- 18.68%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 180,469 170,960 105,240 144,411 118,270 112,268 95,944 52.20%
PBT 36,701 40,430 14,256 74,860 20,212 21,686 20,800 45.86%
Tax -9,568 -10,712 -5,636 -22,176 -5,234 -4,966 -1,936 189.29%
NP 27,133 29,718 8,620 52,684 14,977 16,720 18,864 27.33%
-
NP to SH 27,177 29,754 8,656 52,686 14,977 16,720 18,864 27.47%
-
Tax Rate 26.07% 26.50% 39.53% 29.62% 25.90% 22.90% 9.31% -
Total Cost 153,336 141,242 96,620 91,727 103,293 95,548 77,080 57.97%
-
Net Worth 1,532,023 1,523,090 1,505,224 1,501,093 1,443,072 1,441,585 1,440,952 4.15%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,532,023 1,523,090 1,505,224 1,501,093 1,443,072 1,441,585 1,440,952 4.15%
NOSH 1,037,127 1,037,127 1,037,127 1,037,127 1,037,127 1,037,127 1,034,223 0.18%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 15.03% 17.38% 8.19% 36.48% 12.66% 14.89% 19.66% -
ROE 1.77% 1.95% 0.58% 3.51% 1.04% 1.16% 1.31% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 12.12 11.48 7.07 9.71 7.95 7.55 6.45 52.10%
EPS 2.63 2.86 0.84 5.09 1.44 1.62 1.84 26.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.029 1.023 1.011 1.009 0.97 0.969 0.968 4.14%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 17.18 16.27 10.02 13.75 11.26 10.69 9.13 52.24%
EPS 2.59 2.83 0.82 5.02 1.43 1.59 1.80 27.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4584 1.4499 1.4329 1.429 1.3738 1.3723 1.3717 4.15%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.13 0.12 0.125 0.125 0.115 0.14 0.145 -
P/RPS 1.07 1.05 1.77 1.29 1.45 1.86 2.25 -38.99%
P/EPS 7.12 6.00 21.50 3.53 11.42 12.46 11.44 -27.04%
EY 14.04 16.65 4.65 28.33 8.75 8.03 8.74 37.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.12 0.12 0.12 0.12 0.14 0.15 -9.07%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 21/11/19 23/08/19 28/05/19 25/02/19 29/11/18 28/08/18 -
Price 0.13 0.125 0.13 0.125 0.12 0.115 0.15 -
P/RPS 1.07 1.09 1.84 1.29 1.51 1.52 2.33 -40.39%
P/EPS 7.12 6.25 22.36 3.53 11.92 10.23 11.84 -28.68%
EY 14.04 15.99 4.47 28.33 8.39 9.77 8.45 40.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.12 0.13 0.12 0.12 0.12 0.15 -9.07%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment