[TURBO] QoQ TTM Result on 31-Dec-2018 [#4]

Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 50.97%
YoY- 139.43%
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 40,582 42,088 43,900 40,935 41,051 38,949 40,720 -0.22%
PBT 5,289 6,038 7,755 7,315 5,607 3,817 3,020 45.24%
Tax -470 -774 -799 -769 -1,143 -884 -887 -34.49%
NP 4,819 5,264 6,956 6,546 4,464 2,933 2,133 72.09%
-
NP to SH 4,816 5,264 6,957 6,546 4,336 2,778 2,043 77.03%
-
Tax Rate 8.89% 12.82% 10.30% 10.51% 20.39% 23.16% 29.37% -
Total Cost 35,763 36,824 36,944 34,389 36,587 36,016 38,587 -4.93%
-
Net Worth 106,920 104,760 104,760 105,840 102,599 98,280 97,199 6.55%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 2,160 2,160 2,160 2,160 - - - -
Div Payout % 44.85% 41.03% 31.05% 33.00% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 106,920 104,760 104,760 105,840 102,599 98,280 97,199 6.55%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 11.87% 12.51% 15.85% 15.99% 10.87% 7.53% 5.24% -
ROE 4.50% 5.02% 6.64% 6.18% 4.23% 2.83% 2.10% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 37.58 38.97 40.65 37.90 38.01 36.06 37.70 -0.21%
EPS 4.46 4.87 6.44 6.06 4.01 2.57 1.89 77.15%
DPS 2.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.99 0.97 0.97 0.98 0.95 0.91 0.90 6.55%
Adjusted Per Share Value based on latest NOSH - 108,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 37.58 38.97 40.65 37.90 38.01 36.06 37.70 -0.21%
EPS 4.46 4.87 6.44 6.06 4.01 2.57 1.89 77.15%
DPS 2.00 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 0.99 0.97 0.97 0.98 0.95 0.91 0.90 6.55%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.66 0.63 0.765 0.74 0.73 0.755 0.78 -
P/RPS 1.76 1.62 1.88 1.95 1.92 2.09 2.07 -10.24%
P/EPS 14.80 12.93 11.88 12.21 18.18 29.35 41.23 -49.45%
EY 6.76 7.74 8.42 8.19 5.50 3.41 2.43 97.67%
DY 3.03 3.17 2.61 2.70 0.00 0.00 0.00 -
P/NAPS 0.67 0.65 0.79 0.76 0.77 0.83 0.87 -15.96%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 18/11/19 26/08/19 27/05/19 25/02/19 19/11/18 20/08/18 21/05/18 -
Price 0.635 0.68 0.79 0.74 0.72 0.67 0.78 -
P/RPS 1.69 1.74 1.94 1.95 1.89 1.86 2.07 -12.63%
P/EPS 14.24 13.95 12.26 12.21 17.93 26.05 41.23 -50.74%
EY 7.02 7.17 8.15 8.19 5.58 3.84 2.43 102.70%
DY 3.15 2.94 2.53 2.70 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.81 0.76 0.76 0.74 0.87 -18.49%

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