[SUCCESS] QoQ Annualized Quarter Result on 30-Jun-2018 [#4]

Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- -60.76%
YoY- -84.31%
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 333,021 339,900 324,772 325,091 334,802 349,886 328,008 1.01%
PBT 28,353 38,586 38,420 11,713 26,208 36,896 40,016 -20.53%
Tax -9,480 -11,998 -13,952 -5,662 -6,652 -7,876 -8,836 4.80%
NP 18,873 26,588 24,468 6,051 19,556 29,020 31,180 -28.46%
-
NP to SH 16,420 23,198 22,468 7,337 18,700 25,932 26,536 -27.40%
-
Tax Rate 33.44% 31.09% 36.31% 48.34% 25.38% 21.35% 22.08% -
Total Cost 314,148 313,312 300,304 319,040 315,246 320,866 296,828 3.85%
-
Net Worth 346,509 352,076 345,599 339,669 351,800 351,800 346,883 -0.07%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 3,121 4,725 9,468 9,704 21,027 24,262 23,359 -73.89%
Div Payout % 19.01% 20.37% 42.14% 132.27% 112.44% 93.56% 88.03% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 346,509 352,076 345,599 339,669 351,800 351,800 346,883 -0.07%
NOSH 248,500 248,498 248,498 248,498 248,498 248,498 116,795 65.50%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 5.67% 7.82% 7.53% 1.86% 5.84% 8.29% 9.51% -
ROE 4.74% 6.59% 6.50% 2.16% 5.32% 7.37% 7.65% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 142.24 143.85 137.20 133.99 137.99 144.21 280.84 -36.48%
EPS 6.99 9.82 9.48 3.02 7.71 10.68 22.72 -54.45%
DPS 1.33 2.00 4.00 4.00 8.67 10.00 20.00 -83.61%
NAPS 1.48 1.49 1.46 1.40 1.45 1.45 2.97 -37.17%
Adjusted Per Share Value based on latest NOSH - 248,498
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 131.64 134.36 128.38 128.51 132.35 138.31 129.66 1.01%
EPS 6.49 9.17 8.88 2.90 7.39 10.25 10.49 -27.41%
DPS 1.23 1.87 3.74 3.84 8.31 9.59 9.23 -73.94%
NAPS 1.3697 1.3917 1.3661 1.3427 1.3906 1.3906 1.3712 -0.07%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.67 0.52 0.685 0.83 0.86 1.20 3.30 -
P/RPS 0.47 0.36 0.50 0.62 0.62 0.83 1.18 -45.89%
P/EPS 9.55 5.30 7.22 27.45 11.16 11.23 14.52 -24.38%
EY 10.47 18.88 13.86 3.64 8.96 8.91 6.88 32.33%
DY 1.99 3.85 5.84 4.82 10.08 8.33 6.06 -52.43%
P/NAPS 0.45 0.35 0.47 0.59 0.59 0.83 1.11 -45.25%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 26/02/19 27/11/18 29/08/18 28/05/18 28/02/18 29/11/17 -
Price 0.925 0.55 0.585 0.83 1.00 1.05 3.20 -
P/RPS 0.65 0.38 0.43 0.62 0.72 0.73 1.14 -31.26%
P/EPS 13.19 5.60 6.16 27.45 12.97 9.82 14.08 -4.26%
EY 7.58 17.85 16.23 3.64 7.71 10.18 7.10 4.46%
DY 1.44 3.64 6.84 4.82 8.67 9.52 6.25 -62.45%
P/NAPS 0.63 0.37 0.40 0.59 0.69 0.72 1.08 -30.20%

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