[PTARAS] YoY Annualized Quarter Result on 30-Jun-2020 [#4]

Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- -16.58%
YoY- 21.4%
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 370,437 373,900 315,919 95,912 193,737 136,874 242,999 7.27%
PBT 75,123 39,262 31,606 20,706 42,422 23,040 68,570 1.53%
Tax -11,002 -7,572 -5,503 -5,607 -6,175 -5,254 -16,649 -6.66%
NP 64,121 31,690 26,103 15,099 36,247 17,786 51,921 3.57%
-
NP to SH 64,121 31,690 26,103 15,099 36,247 17,786 51,921 3.57%
-
Tax Rate 14.65% 19.29% 17.41% 27.08% 14.56% 22.80% 24.28% -
Total Cost 306,316 342,210 289,816 80,813 157,490 119,088 191,078 8.17%
-
Net Worth 371,537 323,436 318,460 323,844 339,508 331,243 343,452 1.31%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 16,586 16,586 19,903 33,045 32,802 32,634 29,024 -8.89%
Div Payout % 25.87% 52.34% 76.25% 218.86% 90.50% 183.49% 55.90% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 371,537 323,436 318,460 323,844 339,508 331,243 343,452 1.31%
NOSH 165,864 165,864 165,864 165,864 164,013 163,174 161,245 0.47%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 17.31% 8.48% 8.26% 15.74% 18.71% 12.99% 21.37% -
ROE 17.26% 9.80% 8.20% 4.66% 10.68% 5.37% 15.12% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 223.34 225.42 190.47 58.05 118.12 83.88 150.70 6.77%
EPS 38.70 19.10 15.70 9.10 22.10 10.90 32.20 3.10%
DPS 10.00 10.00 12.00 20.00 20.00 20.00 18.00 -9.32%
NAPS 2.24 1.95 1.92 1.96 2.07 2.03 2.13 0.84%
Adjusted Per Share Value based on latest NOSH - 165,864
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 223.34 225.42 190.47 57.83 116.80 82.52 146.50 7.27%
EPS 38.70 19.10 15.70 9.10 21.85 10.72 31.30 3.59%
DPS 10.00 10.00 12.00 19.92 19.78 19.68 17.50 -8.89%
NAPS 2.24 1.95 1.92 1.9525 2.0469 1.9971 2.0707 1.31%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.50 2.60 2.43 2.61 4.10 3.46 3.77 -
P/RPS 1.12 1.15 1.28 4.50 3.47 4.12 2.50 -12.51%
P/EPS 6.47 13.61 15.44 28.56 18.55 31.74 11.71 -9.40%
EY 15.46 7.35 6.48 3.50 5.39 3.15 8.54 10.38%
DY 4.00 3.85 4.94 7.66 4.88 5.78 4.77 -2.88%
P/NAPS 1.12 1.33 1.27 1.33 1.98 1.70 1.77 -7.33%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/08/21 27/08/20 29/08/19 28/08/18 29/08/17 29/08/16 26/08/15 -
Price 2.64 2.28 2.98 2.50 4.06 3.60 3.11 -
P/RPS 1.18 1.01 1.56 4.31 3.44 4.29 2.06 -8.86%
P/EPS 6.83 11.93 18.94 27.36 18.37 33.03 9.66 -5.60%
EY 14.64 8.38 5.28 3.66 5.44 3.03 10.35 5.94%
DY 3.79 4.39 4.03 8.00 4.93 5.56 5.79 -6.81%
P/NAPS 1.18 1.17 1.55 1.28 1.96 1.77 1.46 -3.48%

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