[WONG] YoY Cumulative Quarter Result on 31-Jul-2017 [#3]

Announcement Date
27-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Oct-2017
Quarter
31-Jul-2017 [#3]
Profit Trend
QoQ- 545.98%
YoY- 327.84%
Quarter Report
View:
Show?
Cumulative Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 46,175 42,122 44,488 29,930 25,317 21,342 18,643 16.30%
PBT 3,825 2,563 7,421 3,677 849 2,131 -3,851 -
Tax -1,044 -648 244 -37 0 0 -1 218.16%
NP 2,781 1,915 7,665 3,640 849 2,131 -3,852 -
-
NP to SH 2,785 1,921 7,662 3,611 844 -2,136 -3,852 -
-
Tax Rate 27.29% 25.28% -3.29% 1.01% 0.00% 0.00% - -
Total Cost 43,394 40,207 36,823 26,290 24,468 19,211 22,495 11.56%
-
Net Worth 70,585 62,356 64,040 57,670 54,126 54,087 57,506 3.47%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div 840 537 914 - - - - -
Div Payout % 30.17% 27.98% 11.94% - - - - -
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 70,585 62,356 64,040 57,670 54,126 54,087 57,506 3.47%
NOSH 114,610 114,610 91,688 91,688 91,739 91,673 91,279 3.86%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 6.02% 4.55% 17.23% 12.16% 3.35% 9.99% -20.66% -
ROE 3.95% 3.08% 11.96% 6.26% 1.56% -3.95% -6.70% -
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 41.21 39.18 48.63 32.70 27.60 23.28 20.42 12.40%
EPS 2.49 1.79 8.37 3.94 0.92 -2.33 -4.22 -
DPS 0.75 0.50 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.58 0.70 0.63 0.59 0.59 0.63 0.00%
Adjusted Per Share Value based on latest NOSH - 91,688
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 18.31 16.71 17.64 11.87 10.04 8.46 7.39 16.30%
EPS 1.10 0.76 3.04 1.43 0.33 -0.85 -1.53 -
DPS 0.33 0.21 0.36 0.00 0.00 0.00 0.00 -
NAPS 0.2799 0.2473 0.254 0.2287 0.2147 0.2145 0.2281 3.46%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 0.57 0.49 0.875 0.73 0.59 0.58 0.745 -
P/RPS 1.38 1.25 1.80 2.23 2.14 2.49 3.65 -14.95%
P/EPS 22.93 27.42 10.45 18.51 64.13 -24.89 -17.65 -
EY 4.36 3.65 9.57 5.40 1.56 -4.02 -5.66 -
DY 1.32 1.02 1.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.84 1.25 1.16 1.00 0.98 1.18 -4.41%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 17/09/20 19/09/19 20/09/18 27/09/17 28/09/16 15/09/15 30/09/14 -
Price 0.83 0.455 0.94 0.775 0.71 0.58 0.61 -
P/RPS 2.01 1.16 1.93 2.37 2.57 2.49 2.99 -6.39%
P/EPS 33.39 25.46 11.22 19.65 77.17 -24.89 -14.45 -
EY 2.99 3.93 8.91 5.09 1.30 -4.02 -6.92 -
DY 0.90 1.10 1.06 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.78 1.34 1.23 1.20 0.98 0.97 5.26%

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