[D&O] YoY Annualized Quarter Result on 31-Dec-2019 [#4]

Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 24.43%
YoY- -3.03%
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 983,028 846,545 575,781 504,305 490,775 463,337 430,100 14.76%
PBT 90,532 138,103 66,336 47,070 52,123 45,719 29,576 20.48%
Tax -7,088 -14,302 -10,961 -8,013 -9,921 -9,464 -8,513 -3.00%
NP 83,444 123,801 55,375 39,057 42,202 36,255 21,063 25.77%
-
NP to SH 75,148 110,529 49,652 34,871 35,961 22,369 11,273 37.16%
-
Tax Rate 7.83% 10.36% 16.52% 17.02% 19.03% 20.70% 28.78% -
Total Cost 899,584 722,744 520,406 465,248 448,573 427,082 409,037 14.03%
-
Net Worth 823,021 750,751 411,170 354,362 327,725 218,116 197,722 26.81%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 16,084 18,172 7,450 11,150 5,226 10,023 - -
Div Payout % 21.40% 16.44% 15.01% 31.98% 14.53% 44.81% - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 823,021 750,751 411,170 354,362 327,725 218,116 197,722 26.81%
NOSH 1,237,261 1,237,142 1,153,942 1,119,001 1,045,377 1,004,030 992,086 3.74%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 8.49% 14.62% 9.62% 7.74% 8.60% 7.82% 4.90% -
ROE 9.13% 14.72% 12.08% 9.84% 10.97% 10.26% 5.70% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 79.45 69.88 50.23 45.23 46.95 46.22 43.35 10.61%
EPS 5.68 8.84 4.17 2.81 3.44 2.24 1.14 30.67%
DPS 1.30 1.50 0.65 1.00 0.50 1.00 0.00 -
NAPS 0.6652 0.6197 0.3587 0.3178 0.3135 0.2176 0.1993 22.23%
Adjusted Per Share Value based on latest NOSH - 1,119,001
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 79.34 68.33 46.47 40.70 39.61 37.40 34.71 14.76%
EPS 6.07 8.92 4.01 2.81 2.90 1.81 0.91 37.18%
DPS 1.30 1.47 0.60 0.90 0.42 0.81 0.00 -
NAPS 0.6643 0.606 0.3319 0.286 0.2645 0.176 0.1596 26.81%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 4.28 5.90 2.28 0.85 0.715 0.745 0.30 -
P/RPS 5.39 8.44 4.54 1.88 1.52 1.61 0.69 40.83%
P/EPS 70.47 64.67 52.64 27.18 20.78 33.38 26.40 17.76%
EY 1.42 1.55 1.90 3.68 4.81 3.00 3.79 -15.08%
DY 0.30 0.25 0.29 1.18 0.70 1.34 0.00 -
P/NAPS 6.43 9.52 6.36 2.67 2.28 3.42 1.51 27.29%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 24/02/22 24/02/21 26/02/20 20/02/19 22/02/18 22/02/17 -
Price 4.54 4.68 3.33 0.785 0.785 0.665 0.40 -
P/RPS 5.71 6.70 6.63 1.74 1.67 1.44 0.92 35.54%
P/EPS 74.75 51.30 76.88 25.10 22.82 29.80 35.20 13.36%
EY 1.34 1.95 1.30 3.98 4.38 3.36 2.84 -11.76%
DY 0.29 0.32 0.20 1.27 0.64 1.50 0.00 -
P/NAPS 6.83 7.55 9.28 2.47 2.50 3.06 2.01 22.60%

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