[ASIAPAC] QoQ TTM Result on 31-Mar-2019 [#4]

Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 39.16%
YoY- 18.68%
Quarter Report
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 191,060 173,757 146,735 144,411 154,485 157,030 166,451 9.60%
PBT 87,227 84,232 73,224 74,860 55,393 64,590 63,665 23.28%
Tax -25,426 -25,049 -23,101 -22,176 -17,532 -18,851 -18,283 24.51%
NP 61,801 59,183 50,123 52,684 37,861 45,739 45,382 22.79%
-
NP to SH 61,836 59,203 50,134 52,686 37,861 45,619 45,262 23.05%
-
Tax Rate 29.15% 29.74% 31.55% 29.62% 31.65% 29.19% 28.72% -
Total Cost 129,259 114,574 96,612 91,727 116,624 111,291 121,069 4.44%
-
Net Worth 1,532,023 1,523,090 1,505,224 1,501,093 1,443,072 1,441,585 1,440,952 4.15%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,532,023 1,523,090 1,505,224 1,501,093 1,443,072 1,441,585 1,440,952 4.15%
NOSH 1,037,127 1,037,127 1,037,127 1,037,127 1,037,127 1,037,127 1,034,223 0.18%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 32.35% 34.06% 34.16% 36.48% 24.51% 29.13% 27.26% -
ROE 4.04% 3.89% 3.33% 3.51% 2.62% 3.16% 3.14% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 12.83 11.67 9.86 9.71 10.38 10.56 11.18 9.58%
EPS 4.15 3.98 3.37 3.54 2.54 3.07 3.04 22.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.029 1.023 1.011 1.009 0.97 0.969 0.968 4.14%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 18.19 16.54 13.97 13.75 14.71 14.95 15.85 9.58%
EPS 5.89 5.64 4.77 5.02 3.60 4.34 4.31 23.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4584 1.4499 1.4329 1.429 1.3738 1.3723 1.3717 4.15%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.13 0.12 0.125 0.125 0.115 0.14 0.145 -
P/RPS 1.01 1.03 1.27 1.29 1.11 1.33 1.30 -15.44%
P/EPS 3.13 3.02 3.71 3.53 4.52 4.57 4.77 -24.42%
EY 31.95 33.14 26.94 28.33 22.13 21.90 20.97 32.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.12 0.12 0.12 0.12 0.14 0.15 -9.07%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 21/11/19 23/08/19 28/05/19 25/02/19 29/11/18 28/08/18 -
Price 0.13 0.125 0.13 0.125 0.12 0.115 0.15 -
P/RPS 1.01 1.07 1.32 1.29 1.16 1.09 1.34 -17.13%
P/EPS 3.13 3.14 3.86 3.53 4.72 3.75 4.93 -26.06%
EY 31.95 31.81 25.90 28.33 21.21 26.66 20.27 35.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.13 0.12 0.13 0.12 0.12 0.12 0.15 -9.07%

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