[SUCCESS] QoQ Cumulative Quarter Result on 30-Jun-2017 [#4]

Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 27.57%
YoY--%
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 251,102 174,943 82,002 395,870 303,676 212,324 101,971 82.45%
PBT 19,656 18,448 10,004 71,151 57,363 44,535 19,287 1.27%
Tax -4,989 -3,938 -2,209 -16,855 -13,958 -11,174 -4,968 0.28%
NP 14,667 14,510 7,795 54,296 43,405 33,361 14,319 1.61%
-
NP to SH 14,025 12,966 6,634 46,754 36,651 27,708 12,883 5.83%
-
Tax Rate 25.38% 21.35% 22.08% 23.69% 24.33% 25.09% 25.76% -
Total Cost 236,435 160,433 74,207 341,574 260,271 178,963 87,652 93.89%
-
Net Worth 351,800 351,800 346,883 307,963 298,615 290,459 275,081 17.83%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 15,770 12,131 5,839 - 5,742 5,717 - -
Div Payout % 112.44% 93.56% 88.03% - 15.67% 20.64% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 351,800 351,800 346,883 307,963 298,615 290,459 275,081 17.83%
NOSH 248,498 248,498 116,795 122,693 122,693 114,354 114,617 67.59%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 5.84% 8.29% 9.51% 13.72% 14.29% 15.71% 14.04% -
ROE 3.99% 3.69% 1.91% 15.18% 12.27% 9.54% 4.68% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 103.50 72.11 70.21 343.21 264.41 185.67 88.97 10.62%
EPS 5.78 5.34 5.68 40.18 31.91 24.23 11.24 -35.83%
DPS 6.50 5.00 5.00 0.00 5.00 5.00 0.00 -
NAPS 1.45 1.45 2.97 2.67 2.60 2.54 2.40 -28.55%
Adjusted Per Share Value based on latest NOSH - 122,693
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 99.34 69.21 32.44 156.62 120.14 84.00 40.34 82.45%
EPS 5.55 5.13 2.62 18.50 14.50 10.96 5.10 5.80%
DPS 6.24 4.80 2.31 0.00 2.27 2.26 0.00 -
NAPS 1.3918 1.3918 1.3724 1.2184 1.1814 1.1491 1.0883 17.83%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.86 1.20 3.30 3.61 3.05 2.02 1.80 -
P/RPS 0.83 1.66 4.70 1.05 1.15 1.09 2.02 -44.76%
P/EPS 14.88 22.45 58.10 8.91 9.56 8.34 16.01 -4.76%
EY 6.72 4.45 1.72 11.23 10.46 12.00 6.24 5.06%
DY 7.56 4.17 1.52 0.00 1.64 2.48 0.00 -
P/NAPS 0.59 0.83 1.11 1.35 1.17 0.80 0.75 -14.79%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 28/02/18 29/11/17 30/08/17 29/05/17 23/02/17 28/11/16 -
Price 1.00 1.05 3.20 3.67 4.00 2.89 1.97 -
P/RPS 0.97 1.46 4.56 1.07 1.51 1.56 2.21 -42.27%
P/EPS 17.30 19.65 56.34 9.05 12.53 11.93 17.53 -0.87%
EY 5.78 5.09 1.78 11.04 7.98 8.38 5.71 0.81%
DY 6.50 4.76 1.56 0.00 1.25 1.73 0.00 -
P/NAPS 0.69 0.72 1.08 1.37 1.54 1.14 0.82 -10.87%

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