[SUCCESS] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -2.28%
YoY- -53.2%
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 324,772 325,091 334,802 349,886 328,008 395,870 404,901 -13.66%
PBT 38,420 11,713 26,208 36,896 40,016 71,151 76,484 -36.78%
Tax -13,952 -5,662 -6,652 -7,876 -8,836 -16,855 -18,610 -17.45%
NP 24,468 6,051 19,556 29,020 31,180 54,296 57,873 -43.63%
-
NP to SH 22,468 7,337 18,700 25,932 26,536 46,754 48,868 -40.40%
-
Tax Rate 36.31% 48.34% 25.38% 21.35% 22.08% 23.69% 24.33% -
Total Cost 300,304 319,040 315,246 320,866 296,828 341,574 347,028 -9.18%
-
Net Worth 345,599 339,669 351,800 351,800 346,883 307,963 298,615 10.22%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 9,468 9,704 21,027 24,262 23,359 - 7,656 15.19%
Div Payout % 42.14% 132.27% 112.44% 93.56% 88.03% - 15.67% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 345,599 339,669 351,800 351,800 346,883 307,963 298,615 10.22%
NOSH 248,498 248,498 248,498 248,498 116,795 122,693 122,693 60.01%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.53% 1.86% 5.84% 8.29% 9.51% 13.72% 14.29% -
ROE 6.50% 2.16% 5.32% 7.37% 7.65% 15.18% 16.36% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 137.20 133.99 137.99 144.21 280.84 343.21 352.54 -46.66%
EPS 9.48 3.02 7.71 10.68 22.72 40.18 42.55 -63.21%
DPS 4.00 4.00 8.67 10.00 20.00 0.00 6.67 -28.86%
NAPS 1.46 1.40 1.45 1.45 2.97 2.67 2.60 -31.91%
Adjusted Per Share Value based on latest NOSH - 248,498
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 128.38 128.51 132.35 138.31 129.66 156.48 160.05 -13.65%
EPS 8.88 2.90 7.39 10.25 10.49 18.48 19.32 -40.41%
DPS 3.74 3.84 8.31 9.59 9.23 0.00 3.03 15.05%
NAPS 1.3661 1.3427 1.3906 1.3906 1.3712 1.2174 1.1804 10.22%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.685 0.83 0.86 1.20 3.30 3.61 3.05 -
P/RPS 0.50 0.62 0.62 0.83 1.18 1.05 0.87 -30.85%
P/EPS 7.22 27.45 11.16 11.23 14.52 8.91 7.17 0.46%
EY 13.86 3.64 8.96 8.91 6.88 11.23 13.95 -0.43%
DY 5.84 4.82 10.08 8.33 6.06 0.00 2.19 92.18%
P/NAPS 0.47 0.59 0.59 0.83 1.11 1.35 1.17 -45.52%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 29/08/18 28/05/18 28/02/18 29/11/17 30/08/17 29/05/17 -
Price 0.585 0.83 1.00 1.05 3.20 3.67 4.00 -
P/RPS 0.43 0.62 0.72 0.73 1.14 1.07 1.13 -47.45%
P/EPS 6.16 27.45 12.97 9.82 14.08 9.05 9.40 -24.53%
EY 16.23 3.64 7.71 10.18 7.10 11.04 10.64 32.47%
DY 6.84 4.82 8.67 9.52 6.25 0.00 1.67 155.77%
P/NAPS 0.40 0.59 0.69 0.72 1.08 1.37 1.54 -59.25%

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