[SIGN] QoQ TTM Result on 31-Mar-2018 [#3]

Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 0.84%
YoY- -53.82%
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 199,993 214,469 225,980 234,403 229,458 214,665 205,215 -1.69%
PBT 7,497 11,897 12,578 24,388 24,401 23,193 25,008 -55.10%
Tax -3,370 -4,252 -4,575 -4,090 -3,851 -3,521 -3,567 -3.70%
NP 4,127 7,645 8,003 20,298 20,550 19,672 21,441 -66.56%
-
NP to SH 2,459 5,949 6,481 19,595 19,431 18,800 20,310 -75.43%
-
Tax Rate 44.95% 35.74% 36.37% 16.77% 15.78% 15.18% 14.26% -
Total Cost 195,866 206,824 217,977 214,105 208,908 194,993 183,774 4.32%
-
Net Worth 171,902 174,164 171,724 176,351 171,822 174,113 169,531 0.92%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 3,434 3,434 3,434 5,727 5,727 5,727 5,727 -28.82%
Div Payout % 139.67% 57.73% 52.99% 29.23% 29.48% 30.47% 28.20% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 171,902 174,164 171,724 176,351 171,822 174,113 169,531 0.92%
NOSH 240,304 240,304 240,304 240,304 240,304 240,304 240,304 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.06% 3.56% 3.54% 8.66% 8.96% 9.16% 10.45% -
ROE 1.43% 3.42% 3.77% 11.11% 11.31% 10.80% 11.98% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 88.42 94.82 98.70 102.35 100.16 93.70 89.58 -0.86%
EPS 1.09 2.63 2.83 8.56 8.48 8.21 8.87 -75.18%
DPS 1.50 1.50 1.50 2.50 2.50 2.50 2.50 -28.79%
NAPS 0.76 0.77 0.75 0.77 0.75 0.76 0.74 1.78%
Adjusted Per Share Value based on latest NOSH - 240,304
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 30.98 33.23 35.01 36.31 35.55 33.26 31.79 -1.70%
EPS 0.38 0.92 1.00 3.04 3.01 2.91 3.15 -75.49%
DPS 0.53 0.53 0.53 0.89 0.89 0.89 0.89 -29.15%
NAPS 0.2663 0.2698 0.266 0.2732 0.2662 0.2697 0.2626 0.93%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.335 0.48 0.55 0.58 0.705 0.86 0.91 -
P/RPS 0.38 0.51 0.56 0.57 0.70 0.92 1.02 -48.13%
P/EPS 30.81 18.25 19.43 6.78 8.31 10.48 10.26 107.72%
EY 3.25 5.48 5.15 14.75 12.03 9.54 9.74 -51.79%
DY 4.48 3.13 2.73 4.31 3.55 2.91 2.75 38.32%
P/NAPS 0.44 0.62 0.73 0.75 0.94 1.13 1.23 -49.51%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 26/11/18 29/08/18 28/05/18 26/02/18 20/11/17 28/08/17 -
Price 0.355 0.405 0.565 0.55 0.61 0.865 0.88 -
P/RPS 0.40 0.43 0.57 0.54 0.61 0.92 0.98 -44.88%
P/EPS 32.65 15.40 19.96 6.43 7.19 10.54 9.93 120.63%
EY 3.06 6.49 5.01 15.56 13.90 9.49 10.07 -54.70%
DY 4.23 3.70 2.65 4.55 4.10 2.89 2.84 30.32%
P/NAPS 0.47 0.53 0.75 0.71 0.81 1.14 1.19 -46.07%

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