[REXIT] QoQ Quarter Result on 31-Dec-2016 [#2]

Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 11.37%
YoY- 9.59%
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 5,234 5,677 5,143 4,927 4,829 4,842 5,285 -0.64%
PBT 2,475 2,807 2,311 2,523 2,196 2,187 2,319 4.43%
Tax -600 -581 -500 -672 -534 -409 -589 1.24%
NP 1,875 2,226 1,811 1,851 1,662 1,778 1,730 5.50%
-
NP to SH 1,875 2,226 1,811 1,851 1,662 1,778 1,730 5.50%
-
Tax Rate 24.24% 20.70% 21.64% 26.63% 24.32% 18.70% 25.40% -
Total Cost 3,359 3,451 3,332 3,076 3,167 3,064 3,555 -3.70%
-
Net Worth 33,946 32,197 30,376 33,978 32,225 30,531 28,833 11.48%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 5,359 - - - 5,370 - - -
Div Payout % 285.86% - - - 323.16% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 33,946 32,197 30,376 33,978 32,225 30,531 28,833 11.48%
NOSH 189,333 189,333 189,333 189,333 189,333 179,595 180,208 3.34%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 35.82% 39.21% 35.21% 37.57% 34.42% 36.72% 32.73% -
ROE 5.52% 6.91% 5.96% 5.45% 5.16% 5.82% 6.00% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 2.93 3.17 2.88 2.76 2.70 2.70 2.93 0.00%
EPS 1.05 1.24 1.01 1.04 0.93 0.99 0.96 6.15%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.19 0.18 0.17 0.19 0.18 0.17 0.16 12.12%
Adjusted Per Share Value based on latest NOSH - 189,333
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 2.76 3.00 2.72 2.60 2.55 2.56 2.79 -0.71%
EPS 0.99 1.18 0.96 0.98 0.88 0.94 0.91 5.77%
DPS 2.83 0.00 0.00 0.00 2.84 0.00 0.00 -
NAPS 0.1793 0.1701 0.1604 0.1795 0.1702 0.1613 0.1523 11.48%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.81 0.865 0.68 0.575 0.61 0.52 0.53 -
P/RPS 27.65 27.26 23.63 20.87 22.61 19.29 18.07 32.75%
P/EPS 77.18 69.51 67.09 55.55 65.71 52.53 55.21 24.99%
EY 1.30 1.44 1.49 1.80 1.52 1.90 1.81 -19.78%
DY 3.70 0.00 0.00 0.00 4.92 0.00 0.00 -
P/NAPS 4.26 4.81 4.00 3.03 3.39 3.06 3.31 18.30%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 25/08/17 31/05/17 20/02/17 25/11/16 24/08/16 20/05/16 -
Price 0.84 0.885 0.825 0.725 0.595 0.52 0.56 -
P/RPS 28.67 27.89 28.66 26.32 22.06 19.29 19.09 31.11%
P/EPS 80.04 71.12 81.40 70.05 64.09 52.53 58.33 23.46%
EY 1.25 1.41 1.23 1.43 1.56 1.90 1.71 -18.83%
DY 3.57 0.00 0.00 0.00 5.04 0.00 0.00 -
P/NAPS 4.42 4.92 4.85 3.82 3.31 3.06 3.50 16.81%

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