[BURSA] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Announcement Date
01-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -0.55%
YoY- -23.61%
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 634,370 856,746 661,062 500,976 582,532 570,712 527,302 3.12%
PBT 347,392 564,108 406,346 255,292 335,110 320,366 280,060 3.65%
Tax -92,518 -143,386 -104,430 -64,078 -84,086 -80,732 -71,416 4.40%
NP 254,874 420,722 301,916 191,214 251,024 239,634 208,644 3.39%
-
NP to SH 254,874 420,722 301,916 186,388 243,990 232,338 198,822 4.22%
-
Tax Rate 26.63% 25.42% 25.70% 25.10% 25.09% 25.20% 25.50% -
Total Cost 379,496 436,024 359,146 309,762 331,508 331,078 318,658 2.95%
-
Net Worth 809,299 865,924 808,503 888,222 903,001 904,726 812,390 -0.06%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 242,789 388,452 274,891 167,954 354,750 374,738 181,719 4.94%
Div Payout % 95.26% 92.33% 91.05% 90.11% 145.40% 161.29% 91.40% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 809,299 865,924 808,503 888,222 903,001 904,726 812,390 -0.06%
NOSH 809,299 809,299 805,859 807,474 807,472 535,340 534,467 7.15%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 40.18% 49.11% 45.67% 38.17% 43.09% 41.99% 39.57% -
ROE 31.49% 48.59% 37.34% 20.98% 27.02% 25.68% 24.47% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 78.39 105.87 81.76 62.04 72.25 106.61 98.66 -3.75%
EPS 31.40 52.00 37.40 23.00 30.20 43.40 37.20 -2.78%
DPS 30.00 48.00 34.00 20.80 44.00 70.00 34.00 -2.06%
NAPS 1.00 1.07 1.00 1.10 1.12 1.69 1.52 -6.73%
Adjusted Per Share Value based on latest NOSH - 807,474
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 78.39 105.86 81.68 61.90 71.98 70.52 65.16 3.12%
EPS 31.40 51.99 37.31 23.03 30.15 28.71 24.57 4.17%
DPS 30.00 48.00 33.97 20.75 43.83 46.30 22.45 4.94%
NAPS 1.00 1.07 0.999 1.0975 1.1158 1.1179 1.0038 -0.06%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 6.63 7.93 7.28 7.00 7.35 10.60 8.56 -
P/RPS 8.46 7.49 8.90 11.28 10.17 9.94 8.68 -0.42%
P/EPS 21.05 15.25 19.50 30.33 24.29 24.42 23.01 -1.47%
EY 4.75 6.56 5.13 3.30 4.12 4.09 4.35 1.47%
DY 4.52 6.05 4.67 2.97 5.99 6.60 3.97 2.18%
P/NAPS 6.63 7.41 7.28 6.36 6.56 6.27 5.63 2.76%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 28/07/22 28/07/21 28/07/20 01/08/19 30/07/18 26/07/17 25/07/16 -
Price 6.43 7.60 10.04 6.70 7.79 10.50 8.89 -
P/RPS 8.20 7.18 12.28 10.80 10.78 9.85 9.01 -1.55%
P/EPS 20.42 14.62 26.89 29.03 25.74 24.19 23.90 -2.58%
EY 4.90 6.84 3.72 3.45 3.88 4.13 4.18 2.68%
DY 4.67 6.32 3.39 3.10 5.65 6.67 3.82 3.40%
P/NAPS 6.43 7.10 10.04 6.09 6.96 6.21 5.85 1.58%

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