[SOLID] YoY Annualized Quarter Result on 31-Jan-2021 [#3]

Announcement Date
30-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jan-2021 [#3]
Profit Trend
QoQ- 49.47%
YoY- 564.15%
View:
Show?
Annualized Quarter Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 351,593 289,745 305,069 267,433 143,357 131,910 124,376 18.90%
PBT 12,245 8,430 14,932 3,305 2,274 5,430 6,854 10.14%
Tax -3,046 -1,234 -881 -604 -765 -1,938 -2,713 1.94%
NP 9,198 7,196 14,050 2,701 1,509 3,492 4,141 14.21%
-
NP to SH 9,198 7,216 14,053 2,116 1,509 3,486 4,172 14.07%
-
Tax Rate 24.88% 14.64% 5.90% 18.28% 33.64% 35.69% 39.58% -
Total Cost 342,394 282,549 291,018 264,732 141,848 128,418 120,234 19.04%
-
Net Worth 192,167 186,973 178,330 149,009 141,141 140,599 135,755 5.96%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div 2,077 - - - - - 662 20.98%
Div Payout % 22.58% - - - - - 15.87% -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 192,167 186,973 178,330 149,009 141,141 140,599 135,755 5.96%
NOSH 519,371 519,371 519,371 393,271 392,060 390,857 165,555 20.98%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 2.62% 2.48% 4.61% 1.01% 1.05% 2.65% 3.33% -
ROE 4.79% 3.86% 7.88% 1.42% 1.07% 2.48% 3.07% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 67.70 55.79 76.98 68.20 36.57 33.78 75.13 -1.71%
EPS 1.77 1.39 3.55 0.53 0.35 0.89 2.52 -5.71%
DPS 0.40 0.00 0.00 0.00 0.00 0.00 0.40 0.00%
NAPS 0.37 0.36 0.45 0.38 0.36 0.36 0.82 -12.41%
Adjusted Per Share Value based on latest NOSH - 519,371
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 67.70 55.79 58.74 51.49 27.60 25.40 23.95 18.89%
EPS 1.77 1.39 2.71 0.41 0.29 0.67 0.80 14.14%
DPS 0.40 0.00 0.00 0.00 0.00 0.00 0.13 20.59%
NAPS 0.37 0.36 0.3434 0.2869 0.2718 0.2707 0.2614 5.95%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 0.19 0.20 0.195 0.26 0.31 0.33 1.34 -
P/RPS 0.28 0.36 0.25 0.38 0.85 0.98 1.78 -26.51%
P/EPS 10.73 14.40 5.50 48.18 80.52 36.96 53.17 -23.40%
EY 9.32 6.95 18.19 2.08 1.24 2.71 1.88 30.56%
DY 2.11 0.00 0.00 0.00 0.00 0.00 0.30 38.39%
P/NAPS 0.51 0.56 0.43 0.68 0.86 0.92 1.63 -17.59%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 28/03/23 29/03/22 30/03/21 30/04/20 21/03/19 20/03/18 28/03/17 -
Price 0.19 0.195 0.225 0.305 0.29 0.345 1.27 -
P/RPS 0.28 0.35 0.29 0.45 0.79 1.02 1.69 -25.87%
P/EPS 10.73 14.04 6.34 56.52 75.33 38.64 50.40 -22.71%
EY 9.32 7.12 15.76 1.77 1.33 2.59 1.98 29.44%
DY 2.11 0.00 0.00 0.00 0.00 0.00 0.31 37.64%
P/NAPS 0.51 0.54 0.50 0.80 0.81 0.96 1.55 -16.90%

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