[D&O] YoY Annualized Quarter Result on 31-Dec-2017 [#4]

Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 8.74%
YoY- 98.43%
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 575,781 504,305 490,775 463,337 430,100 433,109 425,711 5.15%
PBT 66,336 47,070 52,123 45,719 29,576 19,115 5,298 52.32%
Tax -10,961 -8,013 -9,921 -9,464 -8,513 -1,555 -1,582 38.03%
NP 55,375 39,057 42,202 36,255 21,063 17,560 3,716 56.80%
-
NP to SH 49,652 34,871 35,961 22,369 11,273 10,225 733 101.77%
-
Tax Rate 16.52% 17.02% 19.03% 20.70% 28.78% 8.13% 29.86% -
Total Cost 520,406 465,248 448,573 427,082 409,037 415,549 421,995 3.55%
-
Net Worth 411,170 354,362 327,725 218,116 197,722 184,541 136,904 20.09%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 7,450 11,150 5,226 10,023 - - - -
Div Payout % 15.01% 31.98% 14.53% 44.81% - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 411,170 354,362 327,725 218,116 197,722 184,541 136,904 20.09%
NOSH 1,153,942 1,119,001 1,045,377 1,004,030 992,086 983,173 998,571 2.43%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 9.62% 7.74% 8.60% 7.82% 4.90% 4.05% 0.87% -
ROE 12.08% 9.84% 10.97% 10.26% 5.70% 5.54% 0.54% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 50.23 45.23 46.95 46.22 43.35 44.05 42.63 2.76%
EPS 4.17 2.81 3.44 2.24 1.14 1.04 0.08 93.15%
DPS 0.65 1.00 0.50 1.00 0.00 0.00 0.00 -
NAPS 0.3587 0.3178 0.3135 0.2176 0.1993 0.1877 0.1371 17.36%
Adjusted Per Share Value based on latest NOSH - 1,004,030
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 46.47 40.70 39.61 37.40 34.71 34.96 34.36 5.15%
EPS 4.01 2.81 2.90 1.81 0.91 0.83 0.06 101.32%
DPS 0.60 0.90 0.42 0.81 0.00 0.00 0.00 -
NAPS 0.3319 0.286 0.2645 0.176 0.1596 0.1489 0.1105 20.09%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.28 0.85 0.715 0.745 0.30 0.365 0.32 -
P/RPS 4.54 1.88 1.52 1.61 0.69 0.83 0.75 34.96%
P/EPS 52.64 27.18 20.78 33.38 26.40 35.10 435.94 -29.67%
EY 1.90 3.68 4.81 3.00 3.79 2.85 0.23 42.13%
DY 0.29 1.18 0.70 1.34 0.00 0.00 0.00 -
P/NAPS 6.36 2.67 2.28 3.42 1.51 1.94 2.33 18.19%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 26/02/20 20/02/19 22/02/18 22/02/17 24/02/16 25/02/15 -
Price 3.33 0.785 0.785 0.665 0.40 0.365 0.25 -
P/RPS 6.63 1.74 1.67 1.44 0.92 0.83 0.59 49.60%
P/EPS 76.88 25.10 22.82 29.80 35.20 35.10 340.58 -21.95%
EY 1.30 3.98 4.38 3.36 2.84 2.85 0.29 28.37%
DY 0.20 1.27 0.64 1.50 0.00 0.00 0.00 -
P/NAPS 9.28 2.47 2.50 3.06 2.01 1.94 1.82 31.16%

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