[SUCCESS] YoY Annualized Quarter Result on 30-Sep-2018 [#1]

Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 206.23%
YoY- -15.33%
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 183,520 281,184 294,608 324,772 328,008 407,884 0 -
PBT 8,204 42,532 60,548 38,420 40,016 77,148 0 -
Tax -1,264 -14,276 -10,528 -13,952 -8,836 -19,872 0 -
NP 6,940 28,256 50,020 24,468 31,180 57,276 0 -
-
NP to SH 7,200 25,836 45,244 22,468 26,536 51,532 0 -
-
Tax Rate 15.41% 33.57% 17.39% 36.31% 22.08% 25.76% - -
Total Cost 176,580 252,928 244,588 300,304 296,828 350,608 0 -
-
Net Worth 340,232 320,107 316,872 345,599 346,883 275,081 254,093 4.98%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - 62,904 9,468 23,359 - - -
Div Payout % - - 139.03% 42.14% 88.03% - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 340,232 320,107 316,872 345,599 346,883 275,081 254,093 4.98%
NOSH 251,318 249,877 249,275 248,498 116,795 114,617 116,024 13.73%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 3.78% 10.05% 16.98% 7.53% 9.51% 14.04% 0.00% -
ROE 2.12% 8.07% 14.28% 6.50% 7.65% 18.73% 0.00% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 79.29 122.98 125.51 137.20 280.84 355.87 0.00 -
EPS 3.12 11.32 19.28 9.48 22.72 44.96 0.00 -
DPS 0.00 0.00 26.80 4.00 20.00 0.00 0.00 -
NAPS 1.47 1.40 1.35 1.46 2.97 2.40 2.19 -6.42%
Adjusted Per Share Value based on latest NOSH - 248,498
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 72.54 111.15 116.46 128.38 129.66 161.23 0.00 -
EPS 2.85 10.21 17.88 8.88 10.49 20.37 0.00 -
DPS 0.00 0.00 24.87 3.74 9.23 0.00 0.00 -
NAPS 1.3449 1.2654 1.2526 1.3661 1.3712 1.0874 1.0044 4.98%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.93 0.56 0.92 0.685 3.30 1.80 1.33 -
P/RPS 1.17 0.46 0.73 0.50 1.18 0.51 0.00 -
P/EPS 29.90 4.96 4.77 7.22 14.52 4.00 0.00 -
EY 3.34 20.18 20.95 13.86 6.88 24.98 0.00 -
DY 0.00 0.00 29.13 5.84 6.06 0.00 0.00 -
P/NAPS 0.63 0.40 0.68 0.47 1.11 0.75 0.61 0.53%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 23/11/21 24/11/20 29/11/19 27/11/18 29/11/17 28/11/16 30/11/15 -
Price 0.815 0.61 0.94 0.585 3.20 1.97 1.91 -
P/RPS 1.03 0.50 0.75 0.43 1.14 0.55 0.00 -
P/EPS 26.20 5.40 4.88 6.16 14.08 4.38 0.00 -
EY 3.82 18.52 20.51 16.23 7.10 22.82 0.00 -
DY 0.00 0.00 28.51 6.84 6.25 0.00 0.00 -
P/NAPS 0.55 0.44 0.70 0.40 1.08 0.82 0.87 -7.35%

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