[COMFORT] QoQ Quarter Result on 31-Oct-2018 [#3]

Announcement Date
18-Dec-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2019
Quarter
31-Oct-2018 [#3]
Profit Trend
QoQ- 72.6%
YoY- -40.61%
Quarter Report
View:
Show?
Quarter Result
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Revenue 117,636 119,956 130,550 126,950 109,811 106,583 106,358 6.96%
PBT 8,411 10,555 10,366 10,039 5,343 9,687 10,152 -11.81%
Tax -1,295 -2,144 -980 -2,971 -1,248 -2,341 -5,368 -61.34%
NP 7,116 8,411 9,386 7,068 4,095 7,346 4,784 30.40%
-
NP to SH 7,116 8,411 9,386 7,068 4,095 7,346 4,784 30.40%
-
Tax Rate 15.40% 20.31% 9.45% 29.59% 23.36% 24.17% 52.88% -
Total Cost 110,520 111,545 121,164 119,882 105,716 99,237 101,574 5.80%
-
Net Worth 294,512 286,594 275,355 275,355 269,735 252,877 245,875 12.82%
Dividend
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Div - - - - 56 - - -
Div Payout % - - - - 1.37% - - -
Equity
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Net Worth 294,512 286,594 275,355 275,355 269,735 252,877 245,875 12.82%
NOSH 582,949 561,949 561,949 561,949 561,949 561,949 561,949 2.48%
Ratio Analysis
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
NP Margin 6.05% 7.01% 7.19% 5.57% 3.73% 6.89% 4.50% -
ROE 2.42% 2.93% 3.41% 2.57% 1.52% 2.90% 1.95% -
Per Share
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 20.77 21.35 23.23 22.59 19.54 18.97 19.03 6.02%
EPS 1.26 1.50 1.67 1.26 0.73 1.31 0.86 29.08%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.52 0.51 0.49 0.49 0.48 0.45 0.44 11.81%
Adjusted Per Share Value based on latest NOSH - 561,949
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
RPS 20.18 20.58 22.39 21.78 18.84 18.28 18.24 6.99%
EPS 1.22 1.44 1.61 1.21 0.70 1.26 0.82 30.42%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.5052 0.4916 0.4723 0.4723 0.4627 0.4338 0.4218 12.81%
Price Multiplier on Financial Quarter End Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 -
Price 0.80 0.845 0.86 0.88 0.875 0.78 1.10 -
P/RPS 3.85 3.96 3.70 3.90 4.48 4.11 5.78 -23.78%
P/EPS 63.67 56.46 51.49 69.97 120.07 59.67 128.49 -37.46%
EY 1.57 1.77 1.94 1.43 0.83 1.68 0.78 59.62%
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 1.54 1.66 1.76 1.80 1.82 1.73 2.50 -27.66%
Price Multiplier on Announcement Date
31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 CAGR
Date 26/09/19 24/06/19 26/03/19 18/12/18 28/09/18 27/06/18 29/03/18 -
Price 0.775 0.81 0.81 0.89 1.00 0.835 1.09 -
P/RPS 3.73 3.79 3.49 3.94 5.12 4.40 5.73 -24.94%
P/EPS 61.68 54.12 48.50 70.76 137.23 63.88 127.32 -38.39%
EY 1.62 1.85 2.06 1.41 0.73 1.57 0.79 61.62%
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 1.49 1.59 1.65 1.82 2.08 1.86 2.48 -28.86%

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