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

Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 15.07%
YoY- 66.65%
Quarter Report
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 82,002 92,194 91,352 110,353 101,971 79,089 96,333 -10.17%
PBT 10,004 13,788 12,828 25,248 19,287 -3,163 11,624 -9.51%
Tax -2,209 -2,897 -2,784 -6,206 -4,968 -2,788 -2,604 -10.37%
NP 7,795 10,891 10,044 19,042 14,319 -5,951 9,020 -9.26%
-
NP to SH 6,634 10,692 8,943 14,825 12,883 -381 8,079 -12.30%
-
Tax Rate 22.08% 21.01% 21.70% 24.58% 25.76% - 22.40% -
Total Cost 74,207 81,303 81,308 91,311 87,652 85,040 87,313 -10.26%
-
Net Worth 346,883 307,963 298,615 290,551 275,081 264,390 269,685 18.25%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 5,839 - - 5,719 - - - -
Div Payout % 88.03% - - 38.58% - - - -
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 346,883 307,963 298,615 290,551 275,081 264,390 269,685 18.25%
NOSH 116,795 122,693 122,693 114,390 114,617 115,454 115,744 0.60%
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 9.51% 11.81% 10.99% 17.26% 14.04% -7.52% 9.36% -
ROE 1.91% 3.47% 2.99% 5.10% 4.68% -0.14% 3.00% -
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 70.21 79.93 79.54 96.47 88.97 68.50 83.23 -10.71%
EPS 5.68 8.41 7.79 12.96 11.24 -0.33 6.98 -12.82%
DPS 5.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.97 2.67 2.60 2.54 2.40 2.29 2.33 17.54%
Adjusted Per Share Value based on latest NOSH - 114,390
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 32.44 36.47 36.14 43.66 40.34 31.29 38.11 -10.17%
EPS 2.62 4.23 3.54 5.87 5.10 -0.15 3.20 -12.47%
DPS 2.31 0.00 0.00 2.26 0.00 0.00 0.00 -
NAPS 1.3724 1.2184 1.1814 1.1495 1.0883 1.046 1.067 18.25%
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 3.30 3.61 3.05 2.02 1.80 2.26 2.30 -
P/RPS 4.70 4.52 3.83 2.09 2.02 3.30 2.76 42.55%
P/EPS 58.10 38.94 39.17 15.59 16.01 -684.85 32.95 45.90%
EY 1.72 2.57 2.55 6.42 6.24 -0.15 3.03 -31.41%
DY 1.52 0.00 0.00 2.48 0.00 0.00 0.00 -
P/NAPS 1.11 1.35 1.17 0.80 0.75 0.99 0.99 7.91%
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 29/11/17 30/08/17 29/05/17 23/02/17 28/11/16 26/08/16 27/05/16 -
Price 3.20 3.67 4.00 2.89 1.97 2.16 2.19 -
P/RPS 4.56 4.59 5.03 3.00 2.21 3.15 2.63 44.27%
P/EPS 56.34 39.59 51.37 22.30 17.53 -654.55 31.38 47.66%
EY 1.78 2.53 1.95 4.48 5.71 -0.15 3.19 -32.19%
DY 1.56 0.00 0.00 1.73 0.00 0.00 0.00 -
P/NAPS 1.08 1.37 1.54 1.14 0.82 0.94 0.94 9.68%

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