[COMFORT] QoQ Quarter Result on 31-Oct-2019 [#3]

Announcement Date
16-Dec-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Oct-2019 [#3]
Profit Trend
QoQ- 4.17%
YoY- 4.88%
Quarter Report
View:
Show?
Quarter Result
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Revenue 197,952 152,907 138,645 134,501 117,636 119,956 130,550 32.01%
PBT 56,886 22,242 13,227 9,361 8,411 10,555 10,366 211.44%
Tax -14,089 -5,903 -2,985 -1,948 -1,295 -2,144 -980 492.20%
NP 42,797 16,339 10,242 7,413 7,116 8,411 9,386 175.22%
-
NP to SH 42,797 16,339 10,242 7,413 7,116 8,411 9,386 175.22%
-
Tax Rate 24.77% 26.54% 22.57% 20.81% 15.40% 20.31% 9.45% -
Total Cost 155,155 136,568 128,403 127,088 110,520 111,545 121,164 17.93%
-
Net Worth 367,257 326,451 305,787 297,265 294,512 286,594 275,355 21.18%
Dividend
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Div 8,744 - - - - - - -
Div Payout % 20.43% - - - - - - -
Equity
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Net Worth 367,257 326,451 305,787 297,265 294,512 286,594 275,355 21.18%
NOSH 582,949 582,949 582,949 582,949 582,949 561,949 561,949 2.47%
Ratio Analysis
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
NP Margin 21.62% 10.69% 7.39% 5.51% 6.05% 7.01% 7.19% -
ROE 11.65% 5.01% 3.35% 2.49% 2.42% 2.93% 3.41% -
Per Share
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 33.96 26.23 24.03 23.53 20.77 21.35 23.23 28.83%
EPS 7.34 2.80 1.78 1.30 1.26 1.50 1.67 168.56%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.56 0.53 0.52 0.52 0.51 0.49 18.25%
Adjusted Per Share Value based on latest NOSH - 582,949
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
RPS 33.96 26.23 23.78 23.07 20.18 20.58 22.39 32.04%
EPS 7.34 2.80 1.76 1.27 1.22 1.44 1.61 175.19%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.56 0.5246 0.5099 0.5052 0.4916 0.4723 21.19%
Price Multiplier on Financial Quarter End Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 30/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 -
Price 5.37 1.41 0.90 0.775 0.80 0.845 0.86 -
P/RPS 15.81 5.38 3.75 3.29 3.85 3.96 3.70 163.55%
P/EPS 73.15 50.31 50.70 59.77 63.67 56.46 51.49 26.40%
EY 1.37 1.99 1.97 1.67 1.57 1.77 1.94 -20.71%
DY 0.28 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.52 2.52 1.70 1.49 1.54 1.66 1.76 186.44%
Price Multiplier on Announcement Date
31/07/20 30/04/20 31/01/20 31/10/19 31/07/19 30/04/19 31/01/19 CAGR
Date 07/09/20 12/06/20 23/03/20 16/12/19 26/09/19 24/06/19 26/03/19 -
Price 4.13 2.93 0.61 0.76 0.775 0.81 0.81 -
P/RPS 12.16 11.17 2.54 3.23 3.73 3.79 3.49 130.00%
P/EPS 56.26 104.54 34.36 58.61 61.68 54.12 48.50 10.41%
EY 1.78 0.96 2.91 1.71 1.62 1.85 2.06 -9.28%
DY 0.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.56 5.23 1.15 1.46 1.49 1.59 1.65 151.17%

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