[SUCCESS] YoY Annualized Quarter Result on 31-Mar-2017 [#3]

Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -11.82%
YoY--%
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 CAGR
Revenue 247,870 333,021 334,802 404,901 0 375,330 308,486 -3.30%
PBT 22,258 28,353 26,208 76,484 0 50,888 44,989 -10.25%
Tax -5,750 -9,480 -6,652 -18,610 0 -13,701 -11,848 -10.51%
NP 16,508 18,873 19,556 57,873 0 37,186 33,141 -10.16%
-
NP to SH 12,992 16,420 18,700 48,868 0 32,305 29,496 -11.84%
-
Tax Rate 25.83% 33.44% 25.38% 24.33% - 26.92% 26.34% -
Total Cost 231,362 314,148 315,246 347,028 0 338,144 275,345 -2.64%
-
Net Worth 322,114 346,509 351,800 298,615 269,807 240,306 211,290 6.69%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 CAGR
Div 17,882 3,121 21,027 7,656 - 6,221 4,618 23.13%
Div Payout % 137.64% 19.01% 112.44% 15.67% - 19.26% 15.66% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 CAGR
Net Worth 322,114 346,509 351,800 298,615 269,807 240,306 211,290 6.69%
NOSH 249,700 248,500 248,498 122,693 115,797 116,653 115,459 12.59%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 CAGR
NP Margin 6.66% 5.67% 5.84% 14.29% 0.00% 9.91% 10.74% -
ROE 4.03% 4.74% 5.32% 16.36% 0.00% 13.44% 13.96% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 CAGR
RPS 105.35 142.24 137.99 352.54 0.00 321.75 267.18 -13.33%
EPS 5.53 6.99 7.71 42.55 0.00 27.69 25.55 -20.96%
DPS 7.60 1.33 8.67 6.67 0.00 5.33 4.00 10.37%
NAPS 1.369 1.48 1.45 2.60 2.33 2.06 1.83 -4.36%
Adjusted Per Share Value based on latest NOSH - 122,693
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 CAGR
RPS 98.01 131.68 132.38 160.10 0.00 148.41 121.98 -3.30%
EPS 5.14 6.49 7.39 19.32 0.00 12.77 11.66 -11.83%
DPS 7.07 1.23 8.31 3.03 0.00 2.46 1.83 23.09%
NAPS 1.2736 1.3701 1.391 1.1807 1.0668 0.9502 0.8354 6.69%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 30/09/14 30/09/13 -
Price 0.495 0.67 0.86 3.05 2.30 1.92 1.19 -
P/RPS 0.47 0.47 0.62 0.87 0.00 0.60 0.45 0.67%
P/EPS 8.96 9.55 11.16 7.17 0.00 6.93 4.66 10.57%
EY 11.15 10.47 8.96 13.95 0.00 14.42 21.47 -9.58%
DY 15.35 1.99 10.08 2.19 0.00 2.78 3.36 26.31%
P/NAPS 0.36 0.45 0.59 1.17 0.99 0.93 0.65 -8.68%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 CAGR
Date 16/06/20 29/05/19 28/05/18 29/05/17 27/05/16 27/11/14 25/11/13 -
Price 0.62 0.925 1.00 4.00 2.19 1.84 1.22 -
P/RPS 0.59 0.65 0.72 1.13 0.00 0.57 0.46 3.90%
P/EPS 11.23 13.19 12.97 9.40 0.00 6.64 4.78 14.03%
EY 8.91 7.58 7.71 10.64 0.00 15.05 20.94 -12.31%
DY 12.26 1.44 8.67 1.67 0.00 2.90 3.28 22.47%
P/NAPS 0.45 0.63 0.69 1.54 0.94 0.89 0.67 -5.93%

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