[COMFORT] QoQ TTM Result on 31-Oct-2020

Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2021
Quarter
31-Oct-2020
Profit Trend
QoQ- 107.98%
YoY- 394.05%
View:
Show?
TTM Result
31/03/21 31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Revenue 595,588 946,447 627,547 766,192 624,005 543,689 510,738 14.11%
PBT 291,304 370,432 196,654 209,881 101,716 53,241 41,554 432.52%
Tax -63,102 -83,094 -47,189 -50,174 -24,925 -12,131 -8,372 466.72%
NP 228,202 287,338 149,465 159,707 76,791 41,110 33,182 423.83%
-
NP to SH 228,202 287,338 149,465 159,707 76,791 41,110 33,182 423.83%
-
Tax Rate 21.66% 22.43% 24.00% 23.91% 24.50% 22.79% 20.15% -
Total Cost 367,386 659,109 478,082 606,485 547,214 502,579 477,556 -20.16%
-
Net Worth 0 588,778 582,949 448,870 367,257 326,451 305,787 -
Dividend
31/03/21 31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Div - 8,744 - 8,744 8,744 - - -
Div Payout % - 3.04% - 5.48% 11.39% - - -
Equity
31/03/21 31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Net Worth 0 588,778 582,949 448,870 367,257 326,451 305,787 -
NOSH 582,949 582,949 582,949 582,949 582,949 582,949 582,949 0.00%
Ratio Analysis
31/03/21 31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
NP Margin 38.32% 30.36% 23.82% 20.84% 12.31% 7.56% 6.50% -
ROE 0.00% 48.80% 25.64% 35.58% 20.91% 12.59% 10.85% -
Per Share
31/03/21 31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 102.17 162.35 107.65 131.43 107.04 93.27 88.52 13.10%
EPS 39.15 49.29 25.64 27.40 13.17 7.05 5.75 419.34%
DPS 0.00 1.50 0.00 1.50 1.50 0.00 0.00 -
NAPS 0.00 1.01 1.00 0.77 0.63 0.56 0.53 -
Adjusted Per Share Value based on latest NOSH - 582,949
31/03/21 31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
RPS 102.17 162.35 107.65 131.43 107.04 93.27 87.61 14.11%
EPS 39.15 49.29 25.64 27.40 13.17 7.05 5.69 424.04%
DPS 0.00 1.50 0.00 1.50 1.50 0.00 0.00 -
NAPS 0.00 1.01 1.00 0.77 0.63 0.56 0.5246 -
Price Multiplier on Financial Quarter End Date
31/03/21 31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date 31/03/21 29/01/21 31/12/20 30/10/20 30/07/20 30/04/20 31/01/20 -
Price 1.87 3.14 2.99 3.95 5.37 1.41 0.90 -
P/RPS 1.83 1.93 2.78 3.01 5.02 1.51 1.02 65.20%
P/EPS 4.78 6.37 11.66 14.42 40.77 19.99 15.65 -63.88%
EY 20.93 15.70 8.58 6.94 2.45 5.00 6.39 177.02%
DY 0.00 0.48 0.00 0.38 0.28 0.00 0.00 -
P/NAPS 0.00 3.11 2.99 5.13 8.52 2.52 1.70 -
Price Multiplier on Announcement Date
31/03/21 31/01/21 31/12/20 31/10/20 31/07/20 30/04/20 31/01/20 CAGR
Date - 15/03/21 - 30/11/20 07/09/20 12/06/20 23/03/20 -
Price 0.00 2.04 0.00 3.99 4.13 2.93 0.61 -
P/RPS 0.00 1.26 0.00 3.04 3.86 3.14 0.69 -
P/EPS 0.00 4.14 0.00 14.56 31.35 41.55 10.61 -
EY 0.00 24.16 0.00 6.87 3.19 2.41 9.43 -
DY 0.00 0.74 0.00 0.38 0.36 0.00 0.00 -
P/NAPS 0.00 2.02 0.00 5.18 6.56 5.23 1.15 -

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