[REXIT] YoY Annualized Quarter Result on 31-Mar-2017 [#3]

Announcement Date
31-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 1.03%
YoY- 4.82%
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 24,390 21,397 21,081 19,865 18,669 16,909 11,730 12.96%
PBT 12,082 10,048 9,974 9,373 8,869 4,952 3,320 23.99%
Tax -3,517 -2,636 -2,504 -2,274 -2,097 -512 -14 150.98%
NP 8,565 7,412 7,470 7,098 6,772 4,440 3,305 17.18%
-
NP to SH 8,565 7,412 7,470 7,098 6,772 4,440 3,305 17.18%
-
Tax Rate 29.11% 26.23% 25.11% 24.26% 23.64% 10.34% 0.42% -
Total Cost 15,825 13,985 13,610 12,766 11,897 12,469 8,425 11.06%
-
Net Worth 34,297 34,479 32,131 30,376 28,715 27,295 25,519 5.04%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 7,220 7,258 7,140 7,147 4,785 3,639 9,721 -4.83%
Div Payout % 84.30% 97.93% 95.58% 100.69% 70.67% 81.97% 294.12% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 34,297 34,479 32,131 30,376 28,715 27,295 25,519 5.04%
NOSH 189,333 189,333 189,333 189,333 179,469 181,967 182,279 0.63%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 35.12% 34.64% 35.44% 35.73% 36.27% 26.26% 28.18% -
ROE 24.97% 21.50% 23.25% 23.37% 23.58% 16.27% 12.95% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 13.51 11.79 11.81 11.12 10.40 9.29 6.44 13.13%
EPS 4.75 4.08 4.19 3.97 3.77 2.44 1.81 17.42%
DPS 4.00 4.00 4.00 4.00 2.67 2.00 5.33 -4.66%
NAPS 0.19 0.19 0.18 0.17 0.16 0.15 0.14 5.21%
Adjusted Per Share Value based on latest NOSH - 189,333
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 12.88 11.30 11.13 10.49 9.86 8.93 6.20 12.94%
EPS 4.52 3.91 3.95 3.75 3.58 2.35 1.75 17.11%
DPS 3.81 3.83 3.77 3.78 2.53 1.92 5.13 -4.83%
NAPS 0.1812 0.1821 0.1697 0.1604 0.1517 0.1442 0.1348 5.04%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.45 0.715 0.69 0.68 0.53 0.37 0.395 -
P/RPS 3.33 6.06 5.84 6.12 5.09 3.98 6.14 -9.68%
P/EPS 9.48 17.51 16.49 17.12 14.05 15.16 21.78 -12.93%
EY 10.54 5.71 6.07 5.84 7.12 6.59 4.59 14.84%
DY 8.89 5.59 5.80 5.88 5.03 5.41 13.50 -6.71%
P/NAPS 2.37 3.76 3.83 4.00 3.31 2.47 2.82 -2.85%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 15/05/20 24/05/19 15/05/18 31/05/17 20/05/16 15/05/15 16/05/14 -
Price 0.54 0.615 0.695 0.825 0.56 0.38 0.405 -
P/RPS 4.00 5.22 5.89 7.42 5.38 4.09 6.29 -7.26%
P/EPS 11.38 15.06 16.61 20.77 14.84 15.57 22.33 -10.61%
EY 8.79 6.64 6.02 4.82 6.74 6.42 4.48 11.87%
DY 7.41 6.50 5.76 4.85 4.76 5.26 13.17 -9.13%
P/NAPS 2.84 3.24 3.86 4.85 3.50 2.53 2.89 -0.29%

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