[YEELEE] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 62.75%
YoY- 4.9%
Quarter Report
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 553,912 268,307 1,122,015 838,960 545,008 276,759 1,081,879 -36.07%
PBT 14,427 8,233 48,167 35,296 21,928 11,588 46,025 -53.95%
Tax -3,328 -1,897 -10,696 -8,063 -5,195 -2,910 -6,637 -36.96%
NP 11,099 6,336 37,471 27,233 16,733 8,678 39,388 -57.11%
-
NP to SH 11,099 6,336 37,471 27,233 16,733 8,678 39,388 -57.11%
-
Tax Rate 23.07% 23.04% 22.21% 22.84% 23.69% 25.11% 14.42% -
Total Cost 542,813 261,971 1,084,544 811,727 528,275 268,081 1,042,491 -35.35%
-
Net Worth 641,874 636,739 630,914 620,510 618,307 609,205 605,777 3.94%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 7,664 - - - 8,575 -
Div Payout % - - 20.45% - - - 21.77% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 641,874 636,739 630,914 620,510 618,307 609,205 605,777 3.94%
NOSH 191,604 191,604 191,604 191,604 191,604 191,604 191,604 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.00% 2.36% 3.34% 3.25% 3.07% 3.14% 3.64% -
ROE 1.73% 1.00% 5.94% 4.39% 2.71% 1.42% 6.50% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 289.09 140.03 585.59 437.86 284.44 144.44 567.75 -36.31%
EPS 5.79 3.31 19.56 14.21 8.73 4.53 20.67 -57.28%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.50 -
NAPS 3.35 3.3232 3.2928 3.2385 3.227 3.1795 3.179 3.56%
Adjusted Per Share Value based on latest NOSH - 191,604
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 289.09 140.03 585.59 437.86 284.44 144.44 564.64 -36.07%
EPS 5.79 3.31 19.56 14.21 8.73 4.53 20.56 -57.13%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.48 -
NAPS 3.35 3.3232 3.2928 3.2385 3.227 3.1795 3.1616 3.94%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 2.34 1.91 1.83 2.14 2.22 2.13 2.18 -
P/RPS 0.81 1.36 0.31 0.49 0.78 1.47 0.38 65.85%
P/EPS 40.40 57.76 9.36 15.06 25.42 47.03 10.55 145.36%
EY 2.48 1.73 10.69 6.64 3.93 2.13 9.48 -59.19%
DY 0.00 0.00 2.19 0.00 0.00 0.00 2.06 -
P/NAPS 0.70 0.57 0.56 0.66 0.69 0.67 0.69 0.96%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 31/05/19 27/02/19 22/11/18 28/08/18 31/05/18 26/02/18 -
Price 2.12 2.33 1.85 2.00 2.22 2.26 2.18 -
P/RPS 0.73 1.66 0.32 0.46 0.78 1.56 0.38 54.71%
P/EPS 36.60 70.46 9.46 14.07 25.42 49.90 10.55 129.68%
EY 2.73 1.42 10.57 7.11 3.93 2.00 9.48 -56.49%
DY 0.00 0.00 2.16 0.00 0.00 0.00 2.06 -
P/NAPS 0.63 0.70 0.56 0.62 0.69 0.71 0.69 -5.90%

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