[TURBO] QoQ TTM Result on 30-Sep-2017 [#3]

Announcement Date
20-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 37.9%
YoY- 36.73%
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 38,949 40,720 45,161 46,165 45,335 42,766 40,109 -1.94%
PBT 3,817 3,020 3,835 4,886 3,583 4,586 4,736 -13.42%
Tax -884 -887 -881 -441 -312 -390 -406 68.22%
NP 2,933 2,133 2,954 4,445 3,271 4,196 4,330 -22.92%
-
NP to SH 2,778 2,043 2,734 4,195 3,042 3,917 4,182 -23.92%
-
Tax Rate 23.16% 29.37% 22.97% 9.03% 8.71% 8.50% 8.57% -
Total Cost 36,016 38,587 42,207 41,720 42,064 38,570 35,779 0.44%
-
Net Worth 98,280 97,199 100,440 101,519 100,440 99,360 99,360 -0.72%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 98,280 97,199 100,440 101,519 100,440 99,360 99,360 -0.72%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 7.53% 5.24% 6.54% 9.63% 7.22% 9.81% 10.80% -
ROE 2.83% 2.10% 2.72% 4.13% 3.03% 3.94% 4.21% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 36.06 37.70 41.82 42.75 41.98 39.60 37.14 -1.95%
EPS 2.57 1.89 2.53 3.88 2.82 3.63 3.87 -23.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.93 0.94 0.93 0.92 0.92 -0.72%
Adjusted Per Share Value based on latest NOSH - 108,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 36.06 37.70 41.82 42.75 41.98 39.60 37.14 -1.95%
EPS 2.57 1.89 2.53 3.88 2.82 3.63 3.87 -23.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.93 0.94 0.93 0.92 0.92 -0.72%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.755 0.78 0.78 0.80 0.85 0.79 0.76 -
P/RPS 2.09 2.07 1.87 1.87 2.02 2.00 2.05 1.30%
P/EPS 29.35 41.23 30.81 20.60 30.18 21.78 19.63 30.85%
EY 3.41 2.43 3.25 4.86 3.31 4.59 5.10 -23.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.87 0.84 0.85 0.91 0.86 0.83 0.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 20/08/18 21/05/18 27/02/18 20/11/17 14/08/17 22/05/17 27/02/17 -
Price 0.67 0.78 0.76 0.82 0.75 0.885 0.77 -
P/RPS 1.86 2.07 1.82 1.92 1.79 2.23 2.07 -6.90%
P/EPS 26.05 41.23 30.02 21.11 26.63 24.40 19.89 19.76%
EY 3.84 2.43 3.33 4.74 3.76 4.10 5.03 -16.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.87 0.82 0.87 0.81 0.96 0.84 -8.12%

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