[COMFORT] QoQ TTM Result on 31-Jan-2017 [#4]

Announcement Date
29-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Jan-2017 [#4]
Profit Trend
QoQ- 5.99%
YoY- 12.57%
View:
Show?
TTM Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 387,563 355,081 304,388 262,988 248,881 236,118 229,560 41.64%
PBT 39,113 35,360 45,272 25,673 24,144 23,178 9,222 161.32%
Tax 176 315 183 194 262 106 223 -14.56%
NP 39,289 35,675 45,455 25,867 24,406 23,284 9,445 157.97%
-
NP to SH 39,289 35,675 45,455 25,867 24,406 23,284 9,445 157.97%
-
Tax Rate -0.45% -0.89% -0.40% -0.76% -1.09% -0.46% -2.42% -
Total Cost 348,274 319,406 258,933 237,121 224,475 212,834 220,115 35.67%
-
Net Worth 234,691 223,516 217,928 206,752 160,245 190,137 173,196 22.38%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 234,691 223,516 217,928 206,752 160,245 190,137 173,196 22.38%
NOSH 558,790 558,790 558,790 558,790 457,843 559,228 558,698 0.01%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 10.14% 10.05% 14.93% 9.84% 9.81% 9.86% 4.11% -
ROE 16.74% 15.96% 20.86% 12.51% 15.23% 12.25% 5.45% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 69.36 63.54 54.47 47.06 54.36 42.22 41.09 41.63%
EPS 7.03 6.38 8.13 4.63 5.33 4.16 1.69 157.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.40 0.39 0.37 0.35 0.34 0.31 22.37%
Adjusted Per Share Value based on latest NOSH - 558,790
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 66.48 60.91 52.22 45.11 42.69 40.50 39.38 41.64%
EPS 6.74 6.12 7.80 4.44 4.19 3.99 1.62 158.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4026 0.3834 0.3738 0.3547 0.2749 0.3262 0.2971 22.38%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 1.03 0.93 0.68 0.70 0.72 0.63 0.745 -
P/RPS 1.49 1.46 1.25 1.49 1.32 1.49 1.81 -12.13%
P/EPS 14.65 14.57 8.36 15.12 13.51 15.13 44.07 -51.91%
EY 6.83 6.86 11.96 6.61 7.40 6.61 2.27 107.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.33 1.74 1.89 2.06 1.85 2.40 1.38%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 20/12/17 19/09/17 21/06/17 29/03/17 17/02/17 17/02/17 17/02/17 -
Price 1.08 0.955 0.79 0.715 0.75 0.75 0.75 -
P/RPS 1.56 1.50 1.45 1.52 1.38 1.78 1.83 -10.06%
P/EPS 15.36 14.96 9.71 15.45 14.07 18.01 44.36 -50.59%
EY 6.51 6.69 10.30 6.47 7.11 5.55 2.25 102.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 2.39 2.03 1.93 2.14 2.21 2.42 4.07%

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