[SUCCESS] YoY Annualized Quarter Result on 30-Jun-2017 [#4]

Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- -4.33%
YoY--%
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 CAGR
Revenue 230,112 318,818 325,091 395,870 0 396,517 371,467 -8.33%
PBT 18,716 25,040 11,713 71,151 0 37,711 36,445 -11.40%
Tax -5,432 -7,764 -5,662 -16,855 0 -15,141 -10,930 -11.93%
NP 13,284 17,276 6,051 54,296 0 22,570 25,515 -11.18%
-
NP to SH 10,141 15,162 7,337 46,754 0 27,077 24,437 -14.77%
-
Tax Rate 29.02% 31.01% 48.34% 23.69% - 40.15% 29.99% -
Total Cost 216,828 301,542 319,040 341,574 0 373,947 345,952 -8.14%
-
Net Worth 322,184 321,245 339,669 307,963 264,919 263,007 240,287 5.47%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 CAGR
Div 13,414 2,344 9,704 - - 4,634 4,665 21.16%
Div Payout % 132.28% 15.47% 132.27% - - 17.12% 19.09% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 CAGR
Net Worth 322,184 321,245 339,669 307,963 264,919 263,007 240,287 5.47%
NOSH 249,743 248,955 248,498 122,693 115,685 115,862 116,644 14.84%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 CAGR
NP Margin 5.77% 5.42% 1.86% 13.72% 0.00% 5.69% 6.87% -
ROE 3.15% 4.72% 2.16% 15.18% 0.00% 10.30% 10.17% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 CAGR
RPS 97.78 135.96 133.99 343.21 0.00 342.23 318.46 -19.31%
EPS 4.31 6.45 3.02 40.18 0.00 23.37 20.95 -24.98%
DPS 5.70 1.00 4.00 0.00 0.00 4.00 4.00 6.64%
NAPS 1.369 1.37 1.40 2.67 2.29 2.27 2.06 -7.15%
Adjusted Per Share Value based on latest NOSH - 122,693
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 CAGR
RPS 91.04 126.13 128.62 156.62 0.00 156.87 146.96 -8.33%
EPS 4.01 6.00 2.90 18.50 0.00 10.71 9.67 -14.78%
DPS 5.31 0.93 3.84 0.00 0.00 1.83 1.85 21.12%
NAPS 1.2747 1.2709 1.3438 1.2184 1.0481 1.0405 0.9506 5.47%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 31/12/15 31/12/14 -
Price 0.565 0.955 0.83 3.61 2.26 2.29 1.69 -
P/RPS 0.58 0.70 0.62 1.05 0.00 0.67 0.53 1.65%
P/EPS 13.11 14.77 27.45 8.91 0.00 9.80 8.07 9.22%
EY 7.63 6.77 3.64 11.23 0.00 10.21 12.40 -8.44%
DY 10.09 1.05 4.82 0.00 0.00 1.75 2.37 30.12%
P/NAPS 0.41 0.70 0.59 1.35 0.99 1.01 0.82 -11.83%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 CAGR
Date 26/08/20 30/08/19 29/08/18 30/08/17 26/08/16 01/03/16 27/02/15 -
Price 0.575 0.94 0.83 3.67 2.16 2.28 1.82 -
P/RPS 0.59 0.69 0.62 1.07 0.00 0.67 0.57 0.62%
P/EPS 13.34 14.54 27.45 9.05 0.00 9.76 8.69 8.10%
EY 7.49 6.88 3.64 11.04 0.00 10.25 11.51 -7.51%
DY 9.91 1.06 4.82 0.00 0.00 1.75 2.20 31.46%
P/NAPS 0.42 0.69 0.59 1.37 0.94 1.00 0.88 -12.58%

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