[SUCCESS] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 3.25%
YoY- -10.54%
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 294,608 318,818 333,021 339,900 324,772 325,091 334,802 -8.16%
PBT 60,548 25,040 28,353 38,586 38,420 11,713 26,208 74.67%
Tax -10,528 -7,764 -9,480 -11,998 -13,952 -5,662 -6,652 35.77%
NP 50,020 17,276 18,873 26,588 24,468 6,051 19,556 86.92%
-
NP to SH 45,244 15,162 16,420 23,198 22,468 7,337 18,700 80.12%
-
Tax Rate 17.39% 31.01% 33.44% 31.09% 36.31% 48.34% 25.38% -
Total Cost 244,588 301,542 314,148 313,312 300,304 319,040 315,246 -15.55%
-
Net Worth 316,872 321,245 346,509 352,076 345,599 339,669 351,800 -6.72%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 62,904 2,344 3,121 4,725 9,468 9,704 21,027 107.48%
Div Payout % 139.03% 15.47% 19.01% 20.37% 42.14% 132.27% 112.44% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 316,872 321,245 346,509 352,076 345,599 339,669 351,800 -6.72%
NOSH 249,275 248,955 248,500 248,498 248,498 248,498 248,498 0.20%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 16.98% 5.42% 5.67% 7.82% 7.53% 1.86% 5.84% -
ROE 14.28% 4.72% 4.74% 6.59% 6.50% 2.16% 5.32% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 125.51 135.96 142.24 143.85 137.20 133.99 137.99 -6.11%
EPS 19.28 6.45 6.99 9.82 9.48 3.02 7.71 84.13%
DPS 26.80 1.00 1.33 2.00 4.00 4.00 8.67 112.05%
NAPS 1.35 1.37 1.48 1.49 1.46 1.40 1.45 -4.64%
Adjusted Per Share Value based on latest NOSH - 248,498
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 116.46 126.03 131.64 134.36 128.38 128.51 132.35 -8.16%
EPS 17.88 5.99 6.49 9.17 8.88 2.90 7.39 80.12%
DPS 24.87 0.93 1.23 1.87 3.74 3.84 8.31 107.53%
NAPS 1.2526 1.2699 1.3697 1.3917 1.3661 1.3427 1.3906 -6.72%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.92 0.955 0.67 0.52 0.685 0.83 0.86 -
P/RPS 0.73 0.70 0.47 0.36 0.50 0.62 0.62 11.49%
P/EPS 4.77 14.77 9.55 5.30 7.22 27.45 11.16 -43.22%
EY 20.95 6.77 10.47 18.88 13.86 3.64 8.96 76.07%
DY 29.13 1.05 1.99 3.85 5.84 4.82 10.08 102.75%
P/NAPS 0.68 0.70 0.45 0.35 0.47 0.59 0.59 9.91%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 29/05/19 26/02/19 27/11/18 29/08/18 28/05/18 -
Price 0.94 0.94 0.925 0.55 0.585 0.83 1.00 -
P/RPS 0.75 0.69 0.65 0.38 0.43 0.62 0.72 2.75%
P/EPS 4.88 14.54 13.19 5.60 6.16 27.45 12.97 -47.85%
EY 20.51 6.88 7.58 17.85 16.23 3.64 7.71 91.87%
DY 28.51 1.06 1.44 3.64 6.84 4.82 8.67 120.97%
P/NAPS 0.70 0.69 0.63 0.37 0.40 0.59 0.69 0.96%

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