[COMFORT] YoY Cumulative Quarter Result on 31-Oct-2016 [#3]

Announcement Date
17-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
31-Oct-2016 [#3]
Profit Trend
QoQ- 88.12%
YoY- 8.78%
View:
Show?
Cumulative Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 372,093 343,344 314,818 190,243 171,200 113,219 99,016 24.67%
PBT 28,327 25,069 30,972 17,532 16,168 1,444 -10,564 -
Tax -5,387 -6,560 141 159 95 145 31 -
NP 22,940 18,509 31,113 17,691 16,263 1,589 -10,533 -
-
NP to SH 22,940 18,509 31,113 17,691 16,263 1,589 -10,533 -
-
Tax Rate 19.02% 26.17% -0.46% -0.91% -0.59% -10.04% - -
Total Cost 349,153 324,835 283,705 172,552 154,937 111,630 109,549 21.30%
-
Net Worth 297,265 275,355 234,691 160,245 122,312 81,487 47,339 35.80%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div - 56 - - - - - -
Div Payout % - 0.30% - - - - - -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 297,265 275,355 234,691 160,245 122,312 81,487 47,339 35.80%
NOSH 582,949 561,949 558,790 558,790 453,008 407,435 591,741 -0.24%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 6.17% 5.39% 9.88% 9.30% 9.50% 1.40% -10.64% -
ROE 7.72% 6.72% 13.26% 11.04% 13.30% 1.95% -22.25% -
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 65.09 61.10 56.34 41.55 37.79 27.79 16.73 25.39%
EPS 4.01 3.29 5.57 3.17 3.59 0.39 -1.78 -
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.49 0.42 0.35 0.27 0.20 0.08 36.59%
Adjusted Per Share Value based on latest NOSH - 558,790
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 63.83 58.90 54.00 32.63 29.37 19.42 16.99 24.66%
EPS 3.94 3.18 5.34 3.03 2.79 0.27 -1.81 -
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5099 0.4723 0.4026 0.2749 0.2098 0.1398 0.0812 35.80%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 0.775 0.88 1.03 0.72 0.79 0.67 0.35 -
P/RPS 1.19 1.44 1.83 1.73 2.09 2.41 2.09 -8.95%
P/EPS 19.31 26.72 18.50 18.63 22.01 171.79 -19.66 -
EY 5.18 3.74 5.41 5.37 4.54 0.58 -5.09 -
DY 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.80 2.45 2.06 2.93 3.35 4.38 -16.44%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 16/12/19 18/12/18 20/12/17 17/02/17 11/12/15 15/12/14 27/12/13 -
Price 0.76 0.89 1.08 0.75 0.88 0.63 0.42 -
P/RPS 1.17 1.46 1.92 1.80 2.33 2.27 2.51 -11.94%
P/EPS 18.94 27.02 19.40 19.41 24.51 161.54 -23.60 -
EY 5.28 3.70 5.16 5.15 4.08 0.62 -4.24 -
DY 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.82 2.57 2.14 3.26 3.15 5.25 -19.20%

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