[MISC] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Announcement Date
14-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -84.32%
YoY- -54.07%
Quarter Report
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 8,780,300 6,391,800 4,162,600 2,020,800 10,037,700 7,603,200 5,287,400 40.10%
PBT 1,344,100 988,800 637,700 319,200 2,003,500 1,961,500 1,255,300 4.64%
Tax -59,800 -31,400 -19,500 -10,200 -12,900 -18,000 -7,600 294.11%
NP 1,284,300 957,400 618,200 309,000 1,990,600 1,943,500 1,247,700 1.94%
-
NP to SH 1,311,500 972,800 631,800 310,600 1,981,400 1,913,200 1,232,700 4.20%
-
Tax Rate 4.45% 3.18% 3.06% 3.20% 0.64% 0.92% 0.61% -
Total Cost 7,496,000 5,434,400 3,544,400 1,711,800 8,047,100 5,659,700 4,039,700 50.83%
-
Net Worth 35,353,296 35,397,933 34,594,450 33,076,757 34,817,640 36,424,607 36,603,159 -2.28%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 1,339,140 937,398 624,932 312,466 1,339,140 937,398 624,932 65.98%
Div Payout % 102.11% 96.36% 98.91% 100.60% 67.59% 49.00% 50.70% -
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 35,353,296 35,397,933 34,594,450 33,076,757 34,817,640 36,424,607 36,603,159 -2.28%
NOSH 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 4,463,800 0.00%
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 14.63% 14.98% 14.85% 15.29% 19.83% 25.56% 23.60% -
ROE 3.71% 2.75% 1.83% 0.94% 5.69% 5.25% 3.37% -
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 196.70 143.19 93.25 45.27 224.87 170.33 118.45 40.10%
EPS 29.40 21.80 14.20 7.00 44.40 42.90 27.60 4.28%
DPS 30.00 21.00 14.00 7.00 30.00 21.00 14.00 65.98%
NAPS 7.92 7.93 7.75 7.41 7.80 8.16 8.20 -2.28%
Adjusted Per Share Value based on latest NOSH - 4,463,800
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 196.70 143.19 93.25 45.27 224.87 170.33 118.45 40.10%
EPS 29.40 21.80 14.20 7.00 44.40 42.90 27.60 4.28%
DPS 30.00 21.00 14.00 7.00 30.00 21.00 14.00 65.98%
NAPS 7.92 7.93 7.75 7.41 7.80 8.16 8.20 -2.28%
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 6.70 6.06 5.92 7.05 7.42 7.30 7.46 -
P/RPS 3.41 4.23 6.35 15.57 3.30 4.29 6.30 -33.50%
P/EPS 22.80 27.81 41.83 101.32 16.72 17.03 27.01 -10.65%
EY 4.39 3.60 2.39 0.99 5.98 5.87 3.70 12.04%
DY 4.48 3.47 2.36 0.99 4.04 2.88 1.88 78.12%
P/NAPS 0.85 0.76 0.76 0.95 0.95 0.89 0.91 -4.43%
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 22/02/19 19/11/18 07/08/18 14/05/18 13/02/18 03/11/17 09/08/17 -
Price 6.92 6.60 6.46 7.14 7.08 7.11 7.33 -
P/RPS 3.52 4.61 6.93 15.77 3.15 4.17 6.19 -31.29%
P/EPS 23.55 30.28 45.64 102.61 15.95 16.59 26.54 -7.63%
EY 4.25 3.30 2.19 0.97 6.27 6.03 3.77 8.29%
DY 4.34 3.18 2.17 0.98 4.24 2.95 1.91 72.57%
P/NAPS 0.87 0.83 0.83 0.96 0.91 0.87 0.89 -1.49%

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