[SUCCESS] QoQ Cumulative Quarter Result on 30-Sep-2018 [#1]

Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -23.44%
YoY- -15.33%
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 318,818 249,766 169,950 81,193 325,091 251,102 174,943 49.36%
PBT 25,040 21,265 19,293 9,605 11,713 19,656 18,448 22.65%
Tax -7,764 -7,110 -5,999 -3,488 -5,662 -4,989 -3,938 57.42%
NP 17,276 14,155 13,294 6,117 6,051 14,667 14,510 12.37%
-
NP to SH 15,162 12,315 11,599 5,617 7,337 14,025 12,966 11.02%
-
Tax Rate 31.01% 33.44% 31.09% 36.31% 48.34% 25.38% 21.35% -
Total Cost 301,542 235,611 156,656 75,076 319,040 236,435 160,433 52.47%
-
Net Worth 321,245 346,509 352,076 345,599 339,669 351,800 351,800 -5.89%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 2,344 2,341 2,362 2,367 9,704 15,770 12,131 -66.67%
Div Payout % 15.47% 19.01% 20.37% 42.14% 132.27% 112.44% 93.56% -
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 321,245 346,509 352,076 345,599 339,669 351,800 351,800 -5.89%
NOSH 248,955 248,500 248,498 248,498 248,498 248,498 248,498 0.12%
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 5.42% 5.67% 7.82% 7.53% 1.86% 5.84% 8.29% -
ROE 4.72% 3.55% 3.29% 1.63% 2.16% 3.99% 3.69% -
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 135.96 106.68 71.92 34.30 133.99 103.50 72.11 52.79%
EPS 6.45 5.24 4.91 2.37 3.02 5.78 5.34 13.45%
DPS 1.00 1.00 1.00 1.00 4.00 6.50 5.00 -65.90%
NAPS 1.37 1.48 1.49 1.46 1.40 1.45 1.45 -3.72%
Adjusted Per Share Value based on latest NOSH - 248,498
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 126.03 98.73 67.18 32.10 128.51 99.26 69.15 49.37%
EPS 5.99 4.87 4.58 2.22 2.90 5.54 5.13 10.91%
DPS 0.93 0.93 0.93 0.94 3.84 6.23 4.80 -66.61%
NAPS 1.2699 1.3697 1.3917 1.3661 1.3427 1.3906 1.3906 -5.88%
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 0.955 0.67 0.52 0.685 0.83 0.86 1.20 -
P/RPS 0.70 0.63 0.72 2.00 0.62 0.83 1.66 -43.85%
P/EPS 14.77 12.74 10.59 28.87 27.45 14.88 22.45 -24.41%
EY 6.77 7.85 9.44 3.46 3.64 6.72 4.45 32.37%
DY 1.05 1.49 1.92 1.46 4.82 7.56 4.17 -60.22%
P/NAPS 0.70 0.45 0.35 0.47 0.59 0.59 0.83 -10.76%
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 30/08/19 29/05/19 26/02/19 27/11/18 29/08/18 28/05/18 28/02/18 -
Price 0.94 0.925 0.55 0.585 0.83 1.00 1.05 -
P/RPS 0.69 0.87 0.76 1.71 0.62 0.97 1.46 -39.40%
P/EPS 14.54 17.59 11.20 24.65 27.45 17.30 19.65 -18.23%
EY 6.88 5.69 8.92 4.06 3.64 5.78 5.09 22.31%
DY 1.06 1.08 1.82 1.71 4.82 6.50 4.76 -63.36%
P/NAPS 0.69 0.63 0.37 0.40 0.59 0.69 0.72 -2.80%

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