[SUCCESS] QoQ Annualized Quarter Result on 30-Sep-2017 [#1]

Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -43.24%
YoY- -48.51%
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 325,091 334,802 349,886 328,008 395,870 404,901 424,648 -16.35%
PBT 11,713 26,208 36,896 40,016 71,151 76,484 89,070 -74.23%
Tax -5,662 -6,652 -7,876 -8,836 -16,855 -18,610 -22,348 -60.06%
NP 6,051 19,556 29,020 31,180 54,296 57,873 66,722 -79.90%
-
NP to SH 7,337 18,700 25,932 26,536 46,754 48,868 55,416 -74.11%
-
Tax Rate 48.34% 25.38% 21.35% 22.08% 23.69% 24.33% 25.09% -
Total Cost 319,040 315,246 320,866 296,828 341,574 347,028 357,926 -7.40%
-
Net Worth 339,669 351,800 351,800 346,883 307,963 298,615 290,459 11.02%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 9,704 21,027 24,262 23,359 - 7,656 11,435 -10.39%
Div Payout % 132.27% 112.44% 93.56% 88.03% - 15.67% 20.64% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 339,669 351,800 351,800 346,883 307,963 298,615 290,459 11.02%
NOSH 248,498 248,498 248,498 116,795 122,693 122,693 114,354 68.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.86% 5.84% 8.29% 9.51% 13.72% 14.29% 15.71% -
ROE 2.16% 5.32% 7.37% 7.65% 15.18% 16.36% 19.08% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 133.99 137.99 144.21 280.84 343.21 352.54 371.34 -49.41%
EPS 3.02 7.71 10.68 22.72 40.18 42.55 48.46 -84.36%
DPS 4.00 8.67 10.00 20.00 0.00 6.67 10.00 -45.80%
NAPS 1.40 1.45 1.45 2.97 2.67 2.60 2.54 -32.84%
Adjusted Per Share Value based on latest NOSH - 116,795
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 128.51 132.35 138.31 129.66 156.48 160.05 167.86 -16.35%
EPS 2.90 7.39 10.25 10.49 18.48 19.32 21.91 -74.12%
DPS 3.84 8.31 9.59 9.23 0.00 3.03 4.52 -10.32%
NAPS 1.3427 1.3906 1.3906 1.3712 1.2174 1.1804 1.1482 11.02%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.83 0.86 1.20 3.30 3.61 3.05 2.02 -
P/RPS 0.62 0.62 0.83 1.18 1.05 0.87 0.54 9.67%
P/EPS 27.45 11.16 11.23 14.52 8.91 7.17 4.17 252.45%
EY 3.64 8.96 8.91 6.88 11.23 13.95 23.99 -71.65%
DY 4.82 10.08 8.33 6.06 0.00 2.19 4.95 -1.76%
P/NAPS 0.59 0.59 0.83 1.11 1.35 1.17 0.80 -18.41%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 28/05/18 28/02/18 29/11/17 30/08/17 29/05/17 23/02/17 -
Price 0.83 1.00 1.05 3.20 3.67 4.00 2.89 -
P/RPS 0.62 0.72 0.73 1.14 1.07 1.13 0.78 -14.22%
P/EPS 27.45 12.97 9.82 14.08 9.05 9.40 5.96 177.59%
EY 3.64 7.71 10.18 7.10 11.04 10.64 16.77 -63.98%
DY 4.82 8.67 9.52 6.25 0.00 1.67 3.46 24.80%
P/NAPS 0.59 0.69 0.72 1.08 1.37 1.54 1.14 -35.61%

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