[BURSA] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Announcement Date
28-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 133.21%
YoY- 61.98%
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 301,098 317,185 428,373 330,531 250,488 291,266 285,356 0.89%
PBT 169,765 173,696 282,054 203,173 127,646 167,555 160,183 0.97%
Tax -37,329 -46,259 -71,693 -52,215 -32,039 -42,043 -40,366 -1.29%
NP 132,436 127,437 210,361 150,958 95,607 125,512 119,817 1.68%
-
NP to SH 132,420 127,437 210,361 150,958 93,194 121,995 116,169 2.20%
-
Tax Rate 21.99% 26.63% 25.42% 25.70% 25.10% 25.09% 25.20% -
Total Cost 168,662 189,748 218,012 179,573 154,881 165,754 165,539 0.31%
-
Net Worth 825,485 809,299 865,924 808,503 888,222 903,001 904,726 -1.51%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 121,394 121,394 194,226 137,445 83,977 177,375 187,369 -6.97%
Div Payout % 91.67% 95.26% 92.33% 91.05% 90.11% 145.40% 161.29% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 825,485 809,299 865,924 808,503 888,222 903,001 904,726 -1.51%
NOSH 809,299 809,299 809,299 805,859 807,474 807,472 535,340 7.12%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 43.98% 40.18% 49.11% 45.67% 38.17% 43.09% 41.99% -
ROE 16.04% 15.75% 24.29% 18.67% 10.49% 13.51% 12.84% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 37.20 39.19 52.93 40.88 31.02 36.13 53.30 -5.81%
EPS 16.40 15.70 26.00 18.70 11.50 15.10 21.70 -4.55%
DPS 15.00 15.00 24.00 17.00 10.40 22.00 35.00 -13.16%
NAPS 1.02 1.00 1.07 1.00 1.10 1.12 1.69 -8.06%
Adjusted Per Share Value based on latest NOSH - 805,859
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 37.20 39.19 52.93 40.84 30.95 35.99 35.26 0.89%
EPS 16.40 15.70 25.99 18.65 11.52 15.07 14.35 2.24%
DPS 15.00 15.00 24.00 16.98 10.38 21.92 23.15 -6.97%
NAPS 1.02 1.00 1.07 0.999 1.0975 1.1158 1.1179 -1.51%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 6.44 6.63 7.93 7.28 7.00 7.35 10.60 -
P/RPS 17.31 16.92 14.98 17.81 22.57 20.35 19.89 -2.28%
P/EPS 39.36 42.10 30.51 38.99 60.65 48.58 48.85 -3.53%
EY 2.54 2.38 3.28 2.56 1.65 2.06 2.05 3.63%
DY 2.33 2.26 3.03 2.34 1.49 2.99 3.30 -5.63%
P/NAPS 6.31 6.63 7.41 7.28 6.36 6.56 6.27 0.10%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 31/07/23 28/07/22 28/07/21 28/07/20 01/08/19 30/07/18 26/07/17 -
Price 6.71 6.43 7.60 10.04 6.70 7.79 10.50 -
P/RPS 18.04 16.41 14.36 24.56 21.60 21.56 19.70 -1.45%
P/EPS 41.01 40.83 29.24 53.77 58.05 51.48 48.39 -2.71%
EY 2.44 2.45 3.42 1.86 1.72 1.94 2.07 2.77%
DY 2.24 2.33 3.16 1.69 1.55 2.82 3.33 -6.39%
P/NAPS 6.58 6.43 7.10 10.04 6.09 6.96 6.21 0.96%

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