[PERSTIM] QoQ Annualized Quarter Result on 31-Dec-2020 [#3]

Announcement Date
27-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 2.49%
YoY- 50.01%
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,075,724 1,007,116 831,964 810,318 846,284 802,592 859,373 16.13%
PBT 42,892 31,636 68,719 67,345 66,186 54,124 41,145 2.80%
Tax -10,220 -10,036 -15,389 -14,749 -14,868 -12,352 -10,243 -0.14%
NP 32,672 21,600 53,330 52,596 51,318 41,772 30,902 3.77%
-
NP to SH 32,672 21,600 53,330 52,596 51,318 41,772 30,902 3.77%
-
Tax Rate 23.83% 31.72% 22.39% 21.90% 22.46% 22.82% 24.89% -
Total Cost 1,043,052 985,516 778,634 757,722 794,966 760,820 828,471 16.58%
-
Net Worth 521,548 507,347 502,183 395,034 416,086 415,093 402,184 18.89%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - 9,930 -
Div Payout % - - - - - - 32.14% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 521,548 507,347 502,183 395,034 416,086 415,093 402,184 18.89%
NOSH 129,096 129,096 129,096 129,096 99,304 99,304 99,304 19.09%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 3.04% 2.14% 6.41% 6.49% 6.06% 5.20% 3.60% -
ROE 6.26% 4.26% 10.62% 13.31% 12.33% 10.06% 7.68% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 833.27 780.13 644.45 627.69 852.21 808.21 865.39 -2.48%
EPS 25.30 21.76 41.31 52.96 51.68 42.08 31.12 -12.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 4.04 3.93 3.89 3.06 4.19 4.18 4.05 -0.16%
Adjusted Per Share Value based on latest NOSH - 129,096
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 833.27 780.13 644.45 627.69 655.55 621.70 665.68 16.13%
EPS 25.30 21.76 41.31 52.96 39.75 32.36 23.94 3.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.69 -
NAPS 4.04 3.93 3.89 3.06 3.2231 3.2154 3.1154 18.89%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 4.07 3.99 4.04 3.90 3.80 4.11 3.18 -
P/RPS 0.49 0.51 0.63 0.62 0.45 0.51 0.37 20.57%
P/EPS 16.08 23.85 9.78 9.57 7.35 9.77 10.22 35.23%
EY 6.22 4.19 10.23 10.45 13.60 10.23 9.79 -26.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.14 -
P/NAPS 1.01 1.02 1.04 1.27 0.91 0.98 0.79 17.77%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 21/09/21 25/05/21 27/01/21 13/10/20 18/08/20 23/06/20 -
Price 3.75 4.17 4.27 3.80 3.22 3.89 4.25 -
P/RPS 0.45 0.53 0.66 0.61 0.38 0.48 0.49 -5.51%
P/EPS 14.82 24.92 10.34 9.33 6.23 9.25 13.66 5.57%
EY 6.75 4.01 9.67 10.72 16.05 10.81 7.32 -5.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.35 -
P/NAPS 0.93 1.06 1.10 1.24 0.77 0.93 1.05 -7.76%

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