[D&O] YoY Annualized Quarter Result on 31-Dec-2018 [#4]

Announcement Date
20-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 14.11%
YoY- 60.76%
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 846,545 575,781 504,305 490,775 463,337 430,100 433,109 11.80%
PBT 138,103 66,336 47,070 52,123 45,719 29,576 19,115 38.99%
Tax -14,302 -10,961 -8,013 -9,921 -9,464 -8,513 -1,555 44.69%
NP 123,801 55,375 39,057 42,202 36,255 21,063 17,560 38.43%
-
NP to SH 110,529 49,652 34,871 35,961 22,369 11,273 10,225 48.64%
-
Tax Rate 10.36% 16.52% 17.02% 19.03% 20.70% 28.78% 8.13% -
Total Cost 722,744 520,406 465,248 448,573 427,082 409,037 415,549 9.65%
-
Net Worth 750,751 411,170 354,362 327,725 218,116 197,722 184,541 26.32%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 18,172 7,450 11,150 5,226 10,023 - - -
Div Payout % 16.44% 15.01% 31.98% 14.53% 44.81% - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 750,751 411,170 354,362 327,725 218,116 197,722 184,541 26.32%
NOSH 1,237,142 1,153,942 1,119,001 1,045,377 1,004,030 992,086 983,173 3.90%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 14.62% 9.62% 7.74% 8.60% 7.82% 4.90% 4.05% -
ROE 14.72% 12.08% 9.84% 10.97% 10.26% 5.70% 5.54% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 69.88 50.23 45.23 46.95 46.22 43.35 44.05 7.98%
EPS 8.84 4.17 2.81 3.44 2.24 1.14 1.04 42.81%
DPS 1.50 0.65 1.00 0.50 1.00 0.00 0.00 -
NAPS 0.6197 0.3587 0.3178 0.3135 0.2176 0.1993 0.1877 22.00%
Adjusted Per Share Value based on latest NOSH - 1,102,433
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 68.33 46.47 40.70 39.61 37.40 34.71 34.96 11.80%
EPS 8.92 4.01 2.81 2.90 1.81 0.91 0.83 48.49%
DPS 1.47 0.60 0.90 0.42 0.81 0.00 0.00 -
NAPS 0.6059 0.3319 0.286 0.2645 0.176 0.1596 0.1489 26.32%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 5.90 2.28 0.85 0.715 0.745 0.30 0.365 -
P/RPS 8.44 4.54 1.88 1.52 1.61 0.69 0.83 47.13%
P/EPS 64.67 52.64 27.18 20.78 33.38 26.40 35.10 10.71%
EY 1.55 1.90 3.68 4.81 3.00 3.79 2.85 -9.64%
DY 0.25 0.29 1.18 0.70 1.34 0.00 0.00 -
P/NAPS 9.52 6.36 2.67 2.28 3.42 1.51 1.94 30.32%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 24/02/21 26/02/20 20/02/19 22/02/18 22/02/17 24/02/16 -
Price 4.68 3.33 0.785 0.785 0.665 0.40 0.365 -
P/RPS 6.70 6.63 1.74 1.67 1.44 0.92 0.83 41.58%
P/EPS 51.30 76.88 25.10 22.82 29.80 35.20 35.10 6.52%
EY 1.95 1.30 3.98 4.38 3.36 2.84 2.85 -6.12%
DY 0.32 0.20 1.27 0.64 1.50 0.00 0.00 -
P/NAPS 7.55 9.28 2.47 2.50 3.06 2.01 1.94 25.39%

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