[SUCCESS] QoQ Cumulative Quarter Result on 30-Jun-2020 [#4]

Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 4.07%
YoY- -33.12%
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 183,990 134,030 70,296 230,112 185,903 138,366 73,652 84.00%
PBT 25,168 18,898 10,633 18,716 16,694 18,814 15,137 40.30%
Tax -6,842 -5,126 -3,569 -5,432 -4,313 -4,021 -2,632 88.94%
NP 18,326 13,772 7,064 13,284 12,381 14,793 12,505 28.98%
-
NP to SH 17,119 12,778 6,459 10,141 9,744 12,984 11,311 31.78%
-
Tax Rate 27.19% 27.12% 33.57% 29.02% 25.84% 21.37% 17.39% -
Total Cost 165,664 120,258 63,232 216,828 173,522 123,573 61,147 94.22%
-
Net Worth 328,305 325,621 320,107 322,184 322,114 319,317 316,872 2.38%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 2,279 2,293 - 13,414 13,411 13,383 15,726 -72.37%
Div Payout % 13.32% 17.95% - 132.28% 137.64% 103.07% 139.03% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 328,305 325,621 320,107 322,184 322,114 319,317 316,872 2.38%
NOSH 250,575 249,976 249,877 249,743 249,700 234,792 249,275 0.34%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 9.96% 10.28% 10.05% 5.77% 6.66% 10.69% 16.98% -
ROE 5.21% 3.92% 2.02% 3.15% 3.03% 4.07% 3.57% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 80.70 58.45 30.74 97.78 79.01 58.93 31.38 87.59%
EPS 7.50 5.59 2.83 4.31 4.15 5.53 4.82 34.24%
DPS 1.00 1.00 0.00 5.70 5.70 5.70 6.70 -71.83%
NAPS 1.44 1.42 1.40 1.369 1.369 1.36 1.35 4.39%
Adjusted Per Share Value based on latest NOSH - 249,743
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 72.73 52.98 27.79 90.96 73.49 54.70 29.11 84.02%
EPS 6.77 5.05 2.55 4.01 3.85 5.13 4.47 31.84%
DPS 0.90 0.91 0.00 5.30 5.30 5.29 6.22 -72.40%
NAPS 1.2978 1.2872 1.2654 1.2736 1.2733 1.2622 1.2526 2.38%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.83 0.755 0.56 0.565 0.495 0.955 0.92 -
P/RPS 1.03 1.29 1.82 0.58 0.63 1.62 2.93 -50.15%
P/EPS 11.05 13.55 19.82 13.11 11.95 17.27 19.09 -30.52%
EY 9.05 7.38 5.04 7.63 8.37 5.79 5.24 43.90%
DY 1.20 1.32 0.00 10.09 11.52 5.97 7.28 -69.90%
P/NAPS 0.58 0.53 0.40 0.41 0.36 0.70 0.68 -10.05%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 23/02/21 24/11/20 26/08/20 16/06/20 25/02/20 29/11/19 -
Price 0.80 0.715 0.61 0.575 0.62 0.87 0.94 -
P/RPS 0.99 1.22 1.98 0.59 0.78 1.48 3.00 -52.21%
P/EPS 10.65 12.83 21.59 13.34 14.97 15.73 19.51 -33.18%
EY 9.39 7.79 4.63 7.49 6.68 6.36 5.13 49.57%
DY 1.25 1.40 0.00 9.91 9.19 6.55 7.13 -68.64%
P/NAPS 0.56 0.50 0.44 0.42 0.45 0.64 0.70 -13.81%

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