[SUCCESS] QoQ Annualized Quarter Result on 30-Jun-2020 [#4]

Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- -21.94%
YoY- -33.12%
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 245,320 268,060 281,184 230,112 247,870 276,732 294,608 -11.48%
PBT 33,557 37,796 42,532 18,716 22,258 37,628 60,548 -32.50%
Tax -9,122 -10,252 -14,276 -5,432 -5,750 -8,042 -10,528 -9.10%
NP 24,434 27,544 28,256 13,284 16,508 29,586 50,020 -37.94%
-
NP to SH 22,825 25,556 25,836 10,141 12,992 25,968 45,244 -36.60%
-
Tax Rate 27.18% 27.12% 33.57% 29.02% 25.83% 21.37% 17.39% -
Total Cost 220,885 240,516 252,928 216,828 231,362 247,146 244,588 -6.56%
-
Net Worth 328,305 325,621 320,107 322,184 322,114 319,317 316,872 2.38%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 3,039 4,586 - 13,414 17,882 26,766 62,904 -86.71%
Div Payout % 13.32% 17.95% - 132.28% 137.64% 103.07% 139.03% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 328,305 325,621 320,107 322,184 322,114 319,317 316,872 2.38%
NOSH 250,575 249,976 249,877 249,743 249,700 234,792 249,275 0.34%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 9.96% 10.28% 10.05% 5.77% 6.66% 10.69% 16.98% -
ROE 6.95% 7.85% 8.07% 3.15% 4.03% 8.13% 14.28% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 107.60 116.90 122.98 97.78 105.35 117.86 125.51 -9.74%
EPS 10.00 11.18 11.32 4.31 5.53 11.06 19.28 -35.41%
DPS 1.33 2.00 0.00 5.70 7.60 11.40 26.80 -86.47%
NAPS 1.44 1.42 1.40 1.369 1.369 1.36 1.35 4.39%
Adjusted Per Share Value based on latest NOSH - 249,743
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 96.97 105.96 111.15 90.96 97.98 109.39 116.46 -11.48%
EPS 9.02 10.10 10.21 4.01 5.14 10.26 17.88 -36.60%
DPS 1.20 1.81 0.00 5.30 7.07 10.58 24.87 -86.72%
NAPS 1.2978 1.2872 1.2654 1.2736 1.2733 1.2622 1.2526 2.38%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.83 0.755 0.56 0.565 0.495 0.955 0.92 -
P/RPS 0.77 0.65 0.46 0.58 0.47 0.81 0.73 3.61%
P/EPS 8.29 6.77 4.96 13.11 8.96 8.63 4.77 44.50%
EY 12.06 14.76 20.18 7.63 11.15 11.58 20.95 -30.77%
DY 1.61 2.65 0.00 10.09 15.35 11.94 29.13 -85.46%
P/NAPS 0.58 0.53 0.40 0.41 0.36 0.70 0.68 -10.05%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 23/02/21 24/11/20 26/08/20 16/06/20 25/02/20 29/11/19 -
Price 0.80 0.715 0.61 0.575 0.62 0.87 0.94 -
P/RPS 0.74 0.61 0.50 0.59 0.59 0.74 0.75 -0.89%
P/EPS 7.99 6.42 5.40 13.34 11.23 7.87 4.88 38.87%
EY 12.51 15.59 18.52 7.49 8.91 12.71 20.51 -28.05%
DY 1.67 2.80 0.00 9.91 12.26 13.10 28.51 -84.89%
P/NAPS 0.56 0.50 0.44 0.42 0.45 0.64 0.70 -13.81%

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