[SUCCESS] QoQ 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- -39.68%
YoY- 10.69%
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 92,941 82,002 92,194 91,352 110,353 101,971 79,089 11.32%
PBT 8,444 10,004 13,788 12,828 25,248 19,287 -3,163 -
Tax -1,729 -2,209 -2,897 -2,784 -6,206 -4,968 -2,788 -27.21%
NP 6,715 7,795 10,891 10,044 19,042 14,319 -5,951 -
-
NP to SH 6,332 6,634 10,692 8,943 14,825 12,883 -381 -
-
Tax Rate 20.48% 22.08% 21.01% 21.70% 24.58% 25.76% - -
Total Cost 86,226 74,207 81,303 81,308 91,311 87,652 85,040 0.92%
-
Net Worth 351,800 346,883 307,963 298,615 290,551 275,081 264,390 20.91%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 5,839 - - 5,719 - - -
Div Payout % - 88.03% - - 38.58% - - -
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 351,800 346,883 307,963 298,615 290,551 275,081 264,390 20.91%
NOSH 248,498 116,795 122,693 122,693 114,390 114,617 115,454 66.47%
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 7.23% 9.51% 11.81% 10.99% 17.26% 14.04% -7.52% -
ROE 1.80% 1.91% 3.47% 2.99% 5.10% 4.68% -0.14% -
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 38.31 70.21 79.93 79.54 96.47 88.97 68.50 -32.04%
EPS 2.61 5.68 8.41 7.79 12.96 11.24 -0.33 -
DPS 0.00 5.00 0.00 0.00 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 36.77 32.44 36.47 36.14 43.66 40.34 31.29 11.32%
EPS 2.51 2.62 4.23 3.54 5.87 5.10 -0.15 -
DPS 0.00 2.31 0.00 0.00 2.26 0.00 0.00 -
NAPS 1.3918 1.3724 1.2184 1.1814 1.1495 1.0883 1.046 20.91%
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 3.13 4.70 4.52 3.83 2.09 2.02 3.30 -3.45%
P/EPS 45.98 58.10 38.94 39.17 15.59 16.01 -684.85 -
EY 2.17 1.72 2.57 2.55 6.42 6.24 -0.15 -
DY 0.00 1.52 0.00 0.00 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 2.74 4.56 4.59 5.03 3.00 2.21 3.15 -8.85%
P/EPS 40.23 56.34 39.59 51.37 22.30 17.53 -654.55 -
EY 2.49 1.78 2.53 1.95 4.48 5.71 -0.15 -
DY 0.00 1.56 0.00 0.00 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