[ASIAPAC] QoQ TTM Result on 31-Dec-2019 [#3]

Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 4.45%
YoY- 63.32%
Quarter Report
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 136,975 163,306 178,174 191,060 173,757 146,735 144,411 -3.45%
PBT 33,222 44,752 53,488 87,227 84,232 73,224 74,860 -41.73%
Tax -1,028 -3,141 -4,244 -25,426 -25,049 -23,101 -22,176 -87.02%
NP 32,194 41,611 49,244 61,801 59,183 50,123 52,684 -27.92%
-
NP to SH 32,387 41,733 49,327 61,836 59,203 50,134 52,686 -27.63%
-
Tax Rate 3.09% 7.02% 7.93% 29.15% 29.74% 31.55% 29.62% -
Total Cost 104,781 121,695 128,930 129,259 114,574 96,612 91,727 9.24%
-
Net Worth 1,567,534 1,088,983 1,094,169 1,532,023 1,523,090 1,505,224 1,501,093 2.92%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,567,534 1,088,983 1,094,169 1,532,023 1,523,090 1,505,224 1,501,093 2.92%
NOSH 1,037,127 1,037,127 1,037,127 1,037,127 1,037,127 1,037,127 1,037,127 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 23.50% 25.48% 27.64% 32.35% 34.06% 34.16% 36.48% -
ROE 2.07% 3.83% 4.51% 4.04% 3.89% 3.33% 3.51% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 9.20 15.75 17.18 12.83 11.67 9.86 9.71 -3.52%
EPS 2.18 4.02 4.76 4.15 3.98 3.37 3.54 -27.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.053 1.05 1.055 1.029 1.023 1.011 1.009 2.87%
Adjusted Per Share Value based on latest NOSH - 1,037,127
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 9.20 10.97 11.96 12.83 11.67 9.85 9.70 -3.45%
EPS 2.17 2.80 3.31 4.15 3.98 3.37 3.54 -27.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0526 0.7312 0.7347 1.0287 1.0227 1.0107 1.008 2.92%
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 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.12 0.105 0.085 0.13 0.12 0.125 0.125 -
P/RPS 1.30 0.67 0.49 1.01 1.03 1.27 1.29 0.51%
P/EPS 5.52 2.61 1.79 3.13 3.02 3.71 3.53 34.61%
EY 18.13 38.32 55.95 31.95 33.14 26.94 28.33 -25.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.10 0.08 0.13 0.12 0.12 0.12 -5.62%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 28/08/20 29/06/20 26/02/20 21/11/19 23/08/19 28/05/19 -
Price 0.115 0.11 0.095 0.13 0.125 0.13 0.125 -
P/RPS 1.25 0.70 0.55 1.01 1.07 1.32 1.29 -2.07%
P/EPS 5.29 2.73 2.00 3.13 3.14 3.86 3.53 30.85%
EY 18.92 36.58 50.06 31.95 31.81 25.90 28.33 -23.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.11 0.10 0.09 0.13 0.12 0.13 0.12 -5.62%

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