[SUCCESS] QoQ Annualized Quarter Result on 31-Mar-2018 [#3]

Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -27.89%
YoY- -61.73%
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 339,900 324,772 325,091 334,802 349,886 328,008 395,870 -9.63%
PBT 38,586 38,420 11,713 26,208 36,896 40,016 71,151 -33.42%
Tax -11,998 -13,952 -5,662 -6,652 -7,876 -8,836 -16,855 -20.22%
NP 26,588 24,468 6,051 19,556 29,020 31,180 54,296 -37.79%
-
NP to SH 23,198 22,468 7,337 18,700 25,932 26,536 46,754 -37.24%
-
Tax Rate 31.09% 36.31% 48.34% 25.38% 21.35% 22.08% 23.69% -
Total Cost 313,312 300,304 319,040 315,246 320,866 296,828 341,574 -5.58%
-
Net Worth 352,076 345,599 339,669 351,800 351,800 346,883 307,963 9.30%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 4,725 9,468 9,704 21,027 24,262 23,359 - -
Div Payout % 20.37% 42.14% 132.27% 112.44% 93.56% 88.03% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 352,076 345,599 339,669 351,800 351,800 346,883 307,963 9.30%
NOSH 248,498 248,498 248,498 248,498 248,498 116,795 122,693 59.87%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.82% 7.53% 1.86% 5.84% 8.29% 9.51% 13.72% -
ROE 6.59% 6.50% 2.16% 5.32% 7.37% 7.65% 15.18% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 143.85 137.20 133.99 137.99 144.21 280.84 343.21 -43.90%
EPS 9.82 9.48 3.02 7.71 10.68 22.72 40.18 -60.80%
DPS 2.00 4.00 4.00 8.67 10.00 20.00 0.00 -
NAPS 1.49 1.46 1.40 1.45 1.45 2.97 2.67 -32.14%
Adjusted Per Share Value based on latest NOSH - 248,498
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 134.40 128.41 128.54 132.38 138.34 129.69 156.53 -9.63%
EPS 9.17 8.88 2.90 7.39 10.25 10.49 18.49 -37.26%
DPS 1.87 3.74 3.84 8.31 9.59 9.24 0.00 -
NAPS 1.3921 1.3665 1.343 1.391 1.391 1.3716 1.2177 9.30%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.52 0.685 0.83 0.86 1.20 3.30 3.61 -
P/RPS 0.36 0.50 0.62 0.62 0.83 1.18 1.05 -50.91%
P/EPS 5.30 7.22 27.45 11.16 11.23 14.52 8.91 -29.20%
EY 18.88 13.86 3.64 8.96 8.91 6.88 11.23 41.25%
DY 3.85 5.84 4.82 10.08 8.33 6.06 0.00 -
P/NAPS 0.35 0.47 0.59 0.59 0.83 1.11 1.35 -59.24%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 27/11/18 29/08/18 28/05/18 28/02/18 29/11/17 30/08/17 -
Price 0.55 0.585 0.83 1.00 1.05 3.20 3.67 -
P/RPS 0.38 0.43 0.62 0.72 0.73 1.14 1.07 -49.75%
P/EPS 5.60 6.16 27.45 12.97 9.82 14.08 9.05 -27.32%
EY 17.85 16.23 3.64 7.71 10.18 7.10 11.04 37.63%
DY 3.64 6.84 4.82 8.67 9.52 6.25 0.00 -
P/NAPS 0.37 0.40 0.59 0.69 0.72 1.08 1.37 -58.11%

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