[SUCCESS] QoQ Cumulative Quarter Result on 31-Mar-2017 [#3]

Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 32.28%
YoY--%
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 174,943 82,002 395,870 303,676 212,324 101,971 0 -
PBT 18,448 10,004 71,151 57,363 44,535 19,287 0 -
Tax -3,938 -2,209 -16,855 -13,958 -11,174 -4,968 0 -
NP 14,510 7,795 54,296 43,405 33,361 14,319 0 -
-
NP to SH 12,966 6,634 46,754 36,651 27,708 12,883 0 -
-
Tax Rate 21.35% 22.08% 23.69% 24.33% 25.09% 25.76% - -
Total Cost 160,433 74,207 341,574 260,271 178,963 87,652 0 -
-
Net Worth 351,800 346,883 307,963 298,615 290,459 275,081 264,919 20.75%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 12,131 5,839 - 5,742 5,717 - - -
Div Payout % 93.56% 88.03% - 15.67% 20.64% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 351,800 346,883 307,963 298,615 290,459 275,081 264,919 20.75%
NOSH 248,498 116,795 122,693 122,693 114,354 114,617 115,685 66.24%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.29% 9.51% 13.72% 14.29% 15.71% 14.04% 0.00% -
ROE 3.69% 1.91% 15.18% 12.27% 9.54% 4.68% 0.00% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 72.11 70.21 343.21 264.41 185.67 88.97 0.00 -
EPS 5.34 5.68 40.18 31.91 24.23 11.24 0.00 -
DPS 5.00 5.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.45 2.97 2.67 2.60 2.54 2.40 2.29 -26.20%
Adjusted Per Share Value based on latest NOSH - 122,693
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 69.21 32.44 156.62 120.14 84.00 40.34 0.00 -
EPS 5.13 2.62 18.50 14.50 10.96 5.10 0.00 -
DPS 4.80 2.31 0.00 2.27 2.26 0.00 0.00 -
NAPS 1.3918 1.3724 1.2184 1.1814 1.1491 1.0883 1.0481 20.75%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.20 3.30 3.61 3.05 2.02 1.80 2.26 -
P/RPS 1.66 4.70 1.05 1.15 1.09 2.02 0.00 -
P/EPS 22.45 58.10 8.91 9.56 8.34 16.01 0.00 -
EY 4.45 1.72 11.23 10.46 12.00 6.24 0.00 -
DY 4.17 1.52 0.00 1.64 2.48 0.00 0.00 -
P/NAPS 0.83 1.11 1.35 1.17 0.80 0.75 0.99 -11.05%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 30/08/17 29/05/17 23/02/17 28/11/16 26/08/16 -
Price 1.05 3.20 3.67 4.00 2.89 1.97 2.16 -
P/RPS 1.46 4.56 1.07 1.51 1.56 2.21 0.00 -
P/EPS 19.65 56.34 9.05 12.53 11.93 17.53 0.00 -
EY 5.09 1.78 11.04 7.98 8.38 5.71 0.00 -
DY 4.76 1.56 0.00 1.25 1.73 0.00 0.00 -
P/NAPS 0.72 1.08 1.37 1.54 1.14 0.82 0.94 -16.24%

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