[SIGN] YoY Annualized Quarter Result on 31-Mar-2018 [#3]

Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 8.6%
YoY- -7.02%
View:
Show?
Annualized Quarter Result
30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 326,298 115,698 156,054 215,868 176,950 206,049 290,622 1.55%
PBT 37,321 3,144 6,098 18,749 19,576 28,536 59,866 -6.10%
Tax -7,303 -1,924 -2,376 -5,592 -4,894 -7,080 -14,966 -9.11%
NP 30,018 1,220 3,722 13,157 14,681 21,456 44,900 -5.22%
-
NP to SH 28,728 1,408 2,858 12,634 13,588 20,736 42,993 -5.22%
-
Tax Rate 19.57% 61.20% 38.96% 29.83% 25.00% 24.81% 25.00% -
Total Cost 296,280 114,478 152,332 202,710 162,269 184,593 245,722 2.52%
-
Net Worth 242,019 168,141 171,142 177,963 159,740 149,538 153,433 6.25%
Dividend
30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - 6,393 -
Div Payout % - - - - - - 14.87% -
Equity
30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 242,019 168,141 171,142 177,963 159,740 149,538 153,433 6.25%
NOSH 295,248 240,304 240,304 231,121 240,304 119,630 119,869 12.75%
Ratio Analysis
30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 9.20% 1.05% 2.39% 6.10% 8.30% 10.41% 15.45% -
ROE 11.87% 0.84% 1.67% 7.10% 8.51% 13.87% 28.02% -
Per Share
30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 114.60 51.61 69.30 93.40 76.43 172.24 242.45 -9.50%
EPS 10.30 0.67 1.20 5.47 5.87 17.33 35.87 -15.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.33 -
NAPS 0.85 0.75 0.76 0.77 0.69 1.25 1.28 -5.30%
Adjusted Per Share Value based on latest NOSH - 240,304
30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 50.55 17.92 24.18 33.44 27.41 31.92 45.02 1.55%
EPS 4.45 0.22 0.44 1.96 2.11 3.21 6.66 -5.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.99 -
NAPS 0.3749 0.2605 0.2651 0.2757 0.2475 0.2317 0.2377 6.25%
Price Multiplier on Financial Quarter End Date
30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/09/22 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.73 0.39 0.49 0.58 0.975 2.16 2.27 -
P/RPS 1.51 0.76 0.71 0.62 1.28 1.25 0.94 6.51%
P/EPS 17.15 62.10 38.60 10.61 16.61 12.46 6.33 14.19%
EY 5.83 1.61 2.59 9.43 6.02 8.02 15.80 -12.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.35 -
P/NAPS 2.04 0.52 0.64 0.75 1.41 1.73 1.77 1.90%
Price Multiplier on Announcement Date
30/09/22 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 22/11/22 18/05/20 27/05/19 28/05/18 29/05/17 16/05/16 25/03/16 -
Price 2.91 0.35 0.49 0.55 0.995 1.05 2.11 -
P/RPS 2.54 0.68 0.71 0.59 1.30 0.61 0.87 15.34%
P/EPS 28.84 55.73 38.60 10.06 16.95 6.06 5.88 23.59%
EY 3.47 1.79 2.59 9.94 5.90 16.51 17.00 -19.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.53 -
P/NAPS 3.42 0.47 0.64 0.71 1.44 0.84 1.65 10.19%

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