[SUCCESS] QoQ TTM Result on 31-Dec-2018 [#2]

Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -5.54%
YoY- -81.69%
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 311,277 318,818 323,755 320,098 324,282 325,091 343,296 -6.31%
PBT 30,571 25,039 13,322 12,558 11,314 11,713 33,444 -5.80%
Tax -6,908 -7,764 -7,783 -7,723 -6,941 -5,662 -7,886 -8.44%
NP 23,663 17,275 5,539 4,835 4,373 6,051 25,558 -5.00%
-
NP to SH 20,855 15,161 5,627 5,970 6,320 7,337 24,717 -10.69%
-
Tax Rate 22.60% 31.01% 58.42% 61.50% 61.35% 48.34% 23.58% -
Total Cost 287,614 301,543 318,216 315,263 319,909 319,040 317,738 -6.41%
-
Net Worth 316,872 321,245 346,509 352,076 345,599 339,669 351,800 -6.72%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 2,362 4,730 8,369 12,008 9,645 13,118 9,479 -60.36%
Div Payout % 11.33% 31.20% 148.74% 201.15% 152.62% 178.80% 38.35% -
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 316,872 321,245 346,509 352,076 345,599 339,669 351,800 -6.72%
NOSH 249,275 248,955 248,500 248,498 248,498 248,498 248,498 0.20%
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 7.60% 5.42% 1.71% 1.51% 1.35% 1.86% 7.44% -
ROE 6.58% 4.72% 1.62% 1.70% 1.83% 2.16% 7.03% -
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 132.62 135.96 138.28 135.47 136.99 133.99 141.49 -4.22%
EPS 8.89 6.47 2.40 2.53 2.67 3.02 10.19 -8.68%
DPS 1.00 2.00 3.57 5.08 4.07 5.41 3.91 -59.67%
NAPS 1.35 1.37 1.48 1.49 1.46 1.40 1.45 -4.64%
Adjusted Per Share Value based on latest NOSH - 248,498
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 123.05 126.03 127.98 126.53 128.19 128.51 135.70 -6.30%
EPS 8.24 5.99 2.22 2.36 2.50 2.90 9.77 -10.72%
DPS 0.93 1.87 3.31 4.75 3.81 5.19 3.75 -60.49%
NAPS 1.2526 1.2699 1.3697 1.3917 1.3661 1.3427 1.3906 -6.72%
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 0.92 0.955 0.67 0.52 0.685 0.83 0.86 -
P/RPS 0.69 0.70 0.48 0.38 0.50 0.62 0.61 8.55%
P/EPS 10.35 14.77 27.88 20.58 25.66 27.45 8.44 14.55%
EY 9.66 6.77 3.59 4.86 3.90 3.64 11.85 -12.72%
DY 1.09 2.09 5.34 9.77 5.95 6.51 4.54 -61.33%
P/NAPS 0.68 0.70 0.45 0.35 0.47 0.59 0.59 9.91%
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 29/11/19 30/08/19 29/05/19 26/02/19 27/11/18 29/08/18 28/05/18 -
Price 0.94 0.94 0.925 0.55 0.585 0.83 1.00 -
P/RPS 0.71 0.69 0.67 0.41 0.43 0.62 0.71 0.00%
P/EPS 10.58 14.54 38.49 21.77 21.91 27.45 9.82 5.09%
EY 9.45 6.88 2.60 4.59 4.56 3.64 10.19 -4.89%
DY 1.06 2.13 3.86 9.24 6.97 6.51 3.91 -58.07%
P/NAPS 0.70 0.69 0.63 0.37 0.40 0.59 0.69 0.96%

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