[SPRING] QoQ TTM Result on 31-Dec-2019 [#4]

Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 27.91%
YoY--%
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 56,363 55,510 49,930 33,735 16,450 0 -
PBT 8,068 7,874 7,600 5,189 3,755 0 -
Tax -1,947 -1,739 -1,666 -1,284 -702 0 -
NP 6,121 6,135 5,934 3,905 3,053 0 -
-
NP to SH 6,121 6,135 5,934 3,905 3,053 0 -
-
Tax Rate 24.13% 22.09% 21.92% 24.74% 18.70% - -
Total Cost 50,242 49,375 43,996 29,830 13,397 0 -
-
Net Worth 70,666 66,509 66,509 27,816 41 0 -
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 927 927 927 927 - - -
Div Payout % 15.15% 15.11% 15.63% 23.74% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 70,666 66,509 66,509 27,816 41 0 -
NOSH 415,687 415,687 415,687 415,687 318 0 -
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 10.86% 11.05% 11.88% 11.58% 18.56% 0.00% -
ROE 8.66% 9.22% 8.92% 14.04% 7,385.28% 0.00% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 13.56 13.35 12.01 18.19 5,172.96 0.00 -
EPS 1.47 1.48 1.43 2.11 960.06 0.00 -
DPS 0.22 0.22 0.22 0.50 0.00 0.00 -
NAPS 0.17 0.16 0.16 0.15 0.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 415,687
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 13.56 13.35 12.01 8.12 3.96 0.00 -
EPS 1.47 1.48 1.43 0.94 0.73 0.00 -
DPS 0.22 0.22 0.22 0.22 0.00 0.00 -
NAPS 0.17 0.16 0.16 0.0669 0.0001 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 12/04/19 12/04/19 -
Price 0.235 0.17 0.145 0.26 0.245 0.245 -
P/RPS 1.73 1.27 1.21 1.43 0.00 0.00 -
P/EPS 15.96 11.52 10.16 12.35 0.03 0.00 -
EY 6.27 8.68 9.84 8.10 3,918.62 0.00 -
DY 0.95 1.31 1.54 1.92 0.00 0.00 -
P/NAPS 1.38 1.06 0.91 1.73 1.88 0.00 -
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 19/11/20 26/08/20 - - - - -
Price 0.375 0.235 0.00 0.00 0.00 0.00 -
P/RPS 2.77 1.76 0.00 0.00 0.00 0.00 -
P/EPS 25.47 15.92 0.00 0.00 0.00 0.00 -
EY 3.93 6.28 0.00 0.00 0.00 0.00 -
DY 0.59 0.95 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.47 0.00 0.00 0.00 0.00 -

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