[SUCCESS] QoQ Cumulative Quarter Result on 31-Dec-2018 [#2]

Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 106.5%
YoY- -10.54%
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 73,652 318,818 249,766 169,950 81,193 325,091 251,102 -55.82%
PBT 15,137 25,040 21,265 19,293 9,605 11,713 19,656 -15.97%
Tax -2,632 -7,764 -7,110 -5,999 -3,488 -5,662 -4,989 -34.68%
NP 12,505 17,276 14,155 13,294 6,117 6,051 14,667 -10.07%
-
NP to SH 11,311 15,162 12,315 11,599 5,617 7,337 14,025 -13.34%
-
Tax Rate 17.39% 31.01% 33.44% 31.09% 36.31% 48.34% 25.38% -
Total Cost 61,147 301,542 235,611 156,656 75,076 319,040 236,435 -59.37%
-
Net Worth 316,872 321,245 346,509 352,076 345,599 339,669 351,800 -6.72%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 15,726 2,344 2,341 2,362 2,367 9,704 15,770 -0.18%
Div Payout % 139.03% 15.47% 19.01% 20.37% 42.14% 132.27% 112.44% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 316,872 321,245 346,509 352,076 345,599 339,669 351,800 -6.72%
NOSH 249,275 248,955 248,500 248,498 248,498 248,498 248,498 0.20%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 16.98% 5.42% 5.67% 7.82% 7.53% 1.86% 5.84% -
ROE 3.57% 4.72% 3.55% 3.29% 1.63% 2.16% 3.99% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 31.38 135.96 106.68 71.92 34.30 133.99 103.50 -54.83%
EPS 4.82 6.45 5.24 4.91 2.37 3.02 5.78 -11.39%
DPS 6.70 1.00 1.00 1.00 1.00 4.00 6.50 2.03%
NAPS 1.35 1.37 1.48 1.49 1.46 1.40 1.45 -4.64%
Adjusted Per Share Value based on latest NOSH - 248,498
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 29.11 126.03 98.73 67.18 32.10 128.51 99.26 -55.82%
EPS 4.47 5.99 4.87 4.58 2.22 2.90 5.54 -13.31%
DPS 6.22 0.93 0.93 0.93 0.94 3.84 6.23 -0.10%
NAPS 1.2526 1.2699 1.3697 1.3917 1.3661 1.3427 1.3906 -6.72%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.92 0.955 0.67 0.52 0.685 0.83 0.86 -
P/RPS 2.93 0.70 0.63 0.72 2.00 0.62 0.83 131.66%
P/EPS 19.09 14.77 12.74 10.59 28.87 27.45 14.88 18.05%
EY 5.24 6.77 7.85 9.44 3.46 3.64 6.72 -15.26%
DY 7.28 1.05 1.49 1.92 1.46 4.82 7.56 -2.48%
P/NAPS 0.68 0.70 0.45 0.35 0.47 0.59 0.59 9.91%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 29/05/19 26/02/19 27/11/18 29/08/18 28/05/18 -
Price 0.94 0.94 0.925 0.55 0.585 0.83 1.00 -
P/RPS 3.00 0.69 0.87 0.76 1.71 0.62 0.97 112.12%
P/EPS 19.51 14.54 17.59 11.20 24.65 27.45 17.30 8.33%
EY 5.13 6.88 5.69 8.92 4.06 3.64 5.78 -7.63%
DY 7.13 1.06 1.08 1.82 1.71 4.82 6.50 6.35%
P/NAPS 0.70 0.69 0.63 0.37 0.40 0.59 0.69 0.96%

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