[ASIAPAC] YoY Cumulative Quarter Result on 31-Dec-2019 [#3]

Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 37.01%
YoY- 81.46%
Quarter Report
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 143,911 70,327 75,558 135,352 88,703 127,778 178,002 -3.47%
PBT 9,648 6,518 23,297 27,526 15,159 23,411 5,487 9.85%
Tax -1,749 -1,145 -3,649 -7,176 -3,926 -5,524 -4,320 -13.98%
NP 7,899 5,373 19,648 20,350 11,233 17,887 1,167 37.51%
-
NP to SH 7,668 5,761 19,846 20,383 11,233 17,767 1,191 36.37%
-
Tax Rate 18.13% 17.57% 15.66% 26.07% 25.90% 23.60% 78.73% -
Total Cost 136,012 64,954 55,910 115,002 77,470 109,891 176,835 -4.27%
-
Net Worth 980,051 1,516,025 1,114,636 1,532,023 1,443,072 951,382 863,531 2.13%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 980,051 1,516,025 1,114,636 1,532,023 1,443,072 951,382 863,531 2.13%
NOSH 1,488,846 1,050,457 1,038,627 1,037,127 1,037,127 1,031,960 992,565 6.98%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 5.49% 7.64% 26.00% 15.03% 12.66% 14.00% 0.66% -
ROE 0.78% 0.38% 1.78% 1.33% 0.78% 1.87% 0.14% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 10.62 4.73 7.28 9.09 5.96 12.56 17.93 -8.35%
EPS 0.57 0.55 1.91 1.97 1.08 1.80 0.12 29.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.723 1.02 1.074 1.029 0.97 0.935 0.87 -3.03%
Adjusted Per Share Value based on latest NOSH - 1,037,127
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 9.66 4.72 5.07 9.09 5.96 8.58 11.95 -3.48%
EPS 0.51 0.39 1.33 1.37 0.75 1.19 0.08 36.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6581 1.018 0.7485 1.0287 0.969 0.6388 0.5799 2.12%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.12 0.125 0.14 0.13 0.115 0.16 0.155 -
P/RPS 1.13 2.64 1.92 1.43 1.93 1.27 0.86 4.65%
P/EPS 21.21 32.25 7.32 9.50 15.23 9.16 129.18 -25.99%
EY 4.71 3.10 13.66 10.53 6.57 10.91 0.77 35.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.12 0.13 0.13 0.12 0.17 0.18 -0.94%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 24/02/22 03/03/21 26/02/20 25/02/19 26/02/18 22/02/17 -
Price 0.115 0.12 0.145 0.13 0.12 0.16 0.17 -
P/RPS 1.08 2.54 1.99 1.43 2.01 1.27 0.95 2.15%
P/EPS 20.33 30.96 7.58 9.50 15.89 9.16 141.68 -27.63%
EY 4.92 3.23 13.19 10.53 6.29 10.91 0.71 38.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.12 0.14 0.13 0.12 0.17 0.20 -3.64%

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