[SUCCESS] YoY Annualized Quarter Result on 31-Dec-2018 [#2]

Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 3.25%
YoY- -10.54%
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 CAGR
Revenue 239,000 268,060 276,732 339,900 349,886 424,648 379,276 -5.96%
PBT 26,692 37,796 37,628 38,586 36,896 89,070 50,788 -8.20%
Tax -7,364 -10,252 -8,042 -11,998 -7,876 -22,348 -12,390 -6.69%
NP 19,328 27,544 29,586 26,588 29,020 66,722 38,398 -8.73%
-
NP to SH 18,338 25,556 25,968 23,198 25,932 55,416 33,406 -7.67%
-
Tax Rate 27.59% 27.12% 21.37% 31.09% 21.35% 25.09% 24.40% -
Total Cost 219,672 240,516 247,146 313,312 320,866 357,926 340,878 -5.68%
-
Net Worth 338,702 325,621 319,317 352,076 351,800 290,459 232,115 5.16%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 CAGR
Div 8,238 4,586 26,766 4,725 24,262 11,435 9,331 -1.64%
Div Payout % 44.93% 17.95% 103.07% 20.37% 93.56% 20.64% 27.93% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 CAGR
Net Worth 338,702 325,621 319,317 352,076 351,800 290,459 232,115 5.16%
NOSH 251,795 249,976 234,792 248,498 248,498 114,354 116,641 10.79%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 CAGR
NP Margin 8.09% 10.28% 10.69% 7.82% 8.29% 15.71% 10.12% -
ROE 5.41% 7.85% 8.13% 6.59% 7.37% 19.08% 14.39% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 CAGR
RPS 104.43 116.90 117.86 143.85 144.21 371.34 325.17 -14.03%
EPS 8.02 11.18 11.06 9.82 10.68 48.46 28.64 -15.59%
DPS 3.60 2.00 11.40 2.00 10.00 10.00 8.00 -10.08%
NAPS 1.48 1.42 1.36 1.49 1.45 2.54 1.99 -3.86%
Adjusted Per Share Value based on latest NOSH - 248,498
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 CAGR
RPS 94.47 105.96 109.39 134.36 138.31 167.86 149.93 -5.96%
EPS 7.25 10.10 10.26 9.17 10.25 21.91 13.21 -7.67%
DPS 3.26 1.81 10.58 1.87 9.59 4.52 3.69 -1.63%
NAPS 1.3389 1.2872 1.2622 1.3917 1.3906 1.1482 0.9175 5.16%
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 30/06/14 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 30/06/14 -
Price 0.805 0.755 0.955 0.52 1.20 2.02 1.60 -
P/RPS 0.77 0.65 0.81 0.36 0.83 0.54 0.49 6.20%
P/EPS 10.05 6.77 8.63 5.30 11.23 4.17 5.59 8.12%
EY 9.95 14.76 11.58 18.88 8.91 23.99 17.90 -7.52%
DY 4.47 2.65 11.94 3.85 8.33 4.95 5.00 -1.48%
P/NAPS 0.54 0.53 0.70 0.35 0.83 0.80 0.80 -5.09%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 30/06/14 CAGR
Date 22/02/22 23/02/21 25/02/20 26/02/19 28/02/18 23/02/17 25/08/14 -
Price 0.725 0.715 0.87 0.55 1.05 2.89 1.75 -
P/RPS 0.69 0.61 0.74 0.38 0.73 0.78 0.54 3.31%
P/EPS 9.05 6.42 7.87 5.60 9.82 5.96 6.11 5.37%
EY 11.05 15.59 12.71 17.85 10.18 16.77 16.37 -5.09%
DY 4.97 2.80 13.10 3.64 9.52 3.46 4.57 1.12%
P/NAPS 0.49 0.50 0.64 0.37 0.72 1.14 0.88 -7.50%

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