[SUCCESS] QoQ TTM Result on 30-Jun-2020 [#4]

Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- -19.45%
YoY- -33.11%
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 228,199 225,776 226,756 230,112 254,955 287,234 311,277 -18.68%
PBT 27,190 18,800 14,212 18,716 20,468 24,560 30,571 -7.50%
Tax -7,961 -6,537 -6,369 -5,432 -4,967 -5,786 -6,908 9.91%
NP 19,229 12,263 7,843 13,284 15,501 18,774 23,663 -12.90%
-
NP to SH 17,516 9,935 5,289 10,141 12,590 16,546 20,855 -10.97%
-
Tax Rate 29.28% 34.77% 44.81% 29.02% 24.27% 23.56% 22.60% -
Total Cost 208,970 213,513 218,913 216,828 239,454 268,460 287,614 -19.16%
-
Net Worth 328,305 325,621 320,107 322,184 322,114 320,461 316,872 2.38%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 2,293 2,293 - - - - 2,362 -1.95%
Div Payout % 13.09% 23.08% - - - - 11.33% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 328,305 325,621 320,107 322,184 322,114 320,461 316,872 2.38%
NOSH 250,575 249,976 249,877 249,743 249,700 235,633 249,275 0.34%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 8.43% 5.43% 3.46% 5.77% 6.08% 6.54% 7.60% -
ROE 5.34% 3.05% 1.65% 3.15% 3.91% 5.16% 6.58% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 100.09 98.46 99.17 97.78 108.36 121.90 132.62 -17.09%
EPS 7.68 4.33 2.31 4.31 5.35 7.02 8.89 -9.28%
DPS 1.01 1.00 0.00 0.00 0.00 0.00 1.00 0.66%
NAPS 1.44 1.42 1.40 1.369 1.369 1.36 1.35 4.39%
Adjusted Per Share Value based on latest NOSH - 249,743
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 90.21 89.25 89.63 90.96 100.78 113.54 123.05 -18.67%
EPS 6.92 3.93 2.09 4.01 4.98 6.54 8.24 -10.97%
DPS 0.91 0.91 0.00 0.00 0.00 0.00 0.93 -1.43%
NAPS 1.2978 1.2872 1.2654 1.2736 1.2733 1.2668 1.2526 2.38%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.83 0.755 0.56 0.565 0.495 0.955 0.92 -
P/RPS 0.83 0.77 0.56 0.58 0.46 0.78 0.69 13.09%
P/EPS 10.80 17.43 24.21 13.11 9.25 13.60 10.35 2.87%
EY 9.26 5.74 4.13 7.63 10.81 7.35 9.66 -2.77%
DY 1.21 1.32 0.00 0.00 0.00 0.00 1.09 7.20%
P/NAPS 0.58 0.53 0.40 0.41 0.36 0.70 0.68 -10.05%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 23/02/21 24/11/20 26/08/20 16/06/20 25/02/20 29/11/19 -
Price 0.80 0.715 0.61 0.575 0.62 0.87 0.94 -
P/RPS 0.80 0.73 0.62 0.59 0.57 0.71 0.71 8.27%
P/EPS 10.41 16.50 26.37 13.34 11.59 12.39 10.58 -1.07%
EY 9.60 6.06 3.79 7.49 8.63 8.07 9.45 1.05%
DY 1.26 1.40 0.00 0.00 0.00 0.00 1.06 12.20%
P/NAPS 0.56 0.50 0.44 0.42 0.45 0.64 0.70 -13.81%

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