[CARING] YoY Cumulative Quarter Result on 30-Nov-2019 [#2]

Announcement Date
22-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
30-Nov-2019 [#2]
Profit Trend
QoQ- 118.54%
YoY- -7.03%
Quarter Report
View:
Show?
Cumulative Result
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Revenue 330,169 282,243 248,695 224,800 190,841 177,405 167,728 11.94%
PBT 14,439 16,234 13,107 6,662 4,234 4,028 10,833 4.90%
Tax -3,754 -4,383 -3,539 -1,865 -1,187 -1,128 -2,708 5.59%
NP 10,685 11,851 9,568 4,797 3,047 2,900 8,125 4.66%
-
NP to SH 9,137 9,828 7,528 3,485 2,934 2,644 7,222 3.99%
-
Tax Rate 26.00% 27.00% 27.00% 27.99% 28.03% 28.00% 25.00% -
Total Cost 319,484 270,392 239,127 220,003 187,794 174,505 159,603 12.25%
-
Net Worth 145,863 141,509 132,800 121,915 119,738 117,561 108,853 4.99%
Dividend
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Div 13,062 10,885 6,531 3,265 - - - -
Div Payout % 142.96% 110.76% 86.76% 93.70% - - - -
Equity
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Net Worth 145,863 141,509 132,800 121,915 119,738 117,561 108,853 4.99%
NOSH 217,706 217,706 217,706 217,706 217,706 217,706 217,706 0.00%
Ratio Analysis
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
NP Margin 3.24% 4.20% 3.85% 2.13% 1.60% 1.63% 4.84% -
ROE 6.26% 6.95% 5.67% 2.86% 2.45% 2.25% 6.63% -
Per Share
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 151.66 129.64 114.23 103.26 87.66 81.49 77.04 11.94%
EPS 4.20 4.51 3.46 1.60 1.35 1.21 3.32 3.99%
DPS 6.00 5.00 3.00 1.50 0.00 0.00 0.00 -
NAPS 0.67 0.65 0.61 0.56 0.55 0.54 0.50 4.99%
Adjusted Per Share Value based on latest NOSH - 217,706
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
RPS 151.66 129.64 114.23 103.26 87.66 81.49 77.04 11.94%
EPS 4.20 4.51 3.46 1.60 1.35 1.21 3.32 3.99%
DPS 6.00 5.00 3.00 1.50 0.00 0.00 0.00 -
NAPS 0.67 0.65 0.61 0.56 0.55 0.54 0.50 4.99%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 -
Price 2.51 1.65 1.92 1.35 2.04 1.26 1.81 -
P/RPS 1.66 1.27 1.68 1.31 2.33 1.55 2.35 -5.62%
P/EPS 59.81 36.55 55.53 84.33 151.37 103.75 54.56 1.54%
EY 1.67 2.74 1.80 1.19 0.66 0.96 1.83 -1.51%
DY 2.39 3.03 1.56 1.11 0.00 0.00 0.00 -
P/NAPS 3.75 2.54 3.15 2.41 3.71 2.33 3.62 0.58%
Price Multiplier on Announcement Date
30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 CAGR
Date 22/01/20 24/01/19 23/01/18 24/01/17 27/01/16 27/01/15 28/01/14 -
Price 2.52 1.68 1.90 1.36 1.90 1.19 2.08 -
P/RPS 1.66 1.30 1.66 1.32 2.17 1.46 2.70 -7.78%
P/EPS 60.04 37.21 54.95 84.96 140.98 97.98 62.70 -0.71%
EY 1.67 2.69 1.82 1.18 0.71 1.02 1.59 0.82%
DY 2.38 2.98 1.58 1.10 0.00 0.00 0.00 -
P/NAPS 3.76 2.58 3.11 2.43 3.45 2.20 4.16 -1.67%

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