[SUCCESS] YoY Cumulative Quarter Result on 31-Mar-2017 [#3]

Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 32.28%
YoY--%
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 CAGR
Revenue 185,903 249,766 251,102 303,676 0 281,498 231,365 -3.30%
PBT 16,694 21,265 19,656 57,363 0 38,166 33,742 -10.25%
Tax -4,313 -7,110 -4,989 -13,958 0 -10,276 -8,886 -10.51%
NP 12,381 14,155 14,667 43,405 0 27,890 24,856 -10.16%
-
NP to SH 9,744 12,315 14,025 36,651 0 24,229 22,122 -11.84%
-
Tax Rate 25.84% 33.44% 25.38% 24.33% - 26.92% 26.34% -
Total Cost 173,522 235,611 236,435 260,271 0 253,608 206,509 -2.64%
-
Net Worth 322,114 346,509 351,800 298,615 269,807 240,306 211,290 6.69%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 CAGR
Div 13,411 2,341 15,770 5,742 - 4,666 3,463 23.14%
Div Payout % 137.64% 19.01% 112.44% 15.67% - 19.26% 15.66% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 CAGR
Net Worth 322,114 346,509 351,800 298,615 269,807 240,306 211,290 6.69%
NOSH 249,700 248,500 248,498 122,693 115,797 116,653 115,459 12.59%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 CAGR
NP Margin 6.66% 5.67% 5.84% 14.29% 0.00% 9.91% 10.74% -
ROE 3.03% 3.55% 3.99% 12.27% 0.00% 10.08% 10.47% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 CAGR
RPS 79.01 106.68 103.50 264.41 0.00 241.31 200.39 -13.33%
EPS 4.15 5.24 5.78 31.91 0.00 20.77 19.16 -20.95%
DPS 5.70 1.00 6.50 5.00 0.00 4.00 3.00 10.37%
NAPS 1.369 1.48 1.45 2.60 2.33 2.06 1.83 -4.36%
Adjusted Per Share Value based on latest NOSH - 122,693
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 CAGR
RPS 73.55 98.81 99.34 120.14 0.00 111.37 91.53 -3.30%
EPS 3.85 4.87 5.55 14.50 0.00 9.59 8.75 -11.85%
DPS 5.31 0.93 6.24 2.27 0.00 1.85 1.37 23.15%
NAPS 1.2744 1.3709 1.3918 1.1814 1.0674 0.9507 0.8359 6.69%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 30/09/14 30/09/13 -
Price 0.495 0.67 0.86 3.05 2.30 1.92 1.19 -
P/RPS 0.63 0.63 0.83 1.15 0.00 0.80 0.59 1.01%
P/EPS 11.95 12.74 14.88 9.56 0.00 9.24 6.21 10.58%
EY 8.37 7.85 6.72 10.46 0.00 10.82 16.10 -9.56%
DY 11.52 1.49 7.56 1.64 0.00 2.08 2.52 26.32%
P/NAPS 0.36 0.45 0.59 1.17 0.99 0.93 0.65 -8.68%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 CAGR
Date 16/06/20 29/05/19 28/05/18 29/05/17 27/05/16 27/11/14 25/11/13 -
Price 0.62 0.925 1.00 4.00 2.19 1.84 1.22 -
P/RPS 0.78 0.87 0.97 1.51 0.00 0.76 0.61 3.85%
P/EPS 14.97 17.59 17.30 12.53 0.00 8.86 6.37 14.03%
EY 6.68 5.69 5.78 7.98 0.00 11.29 15.70 -12.31%
DY 9.19 1.08 6.50 1.25 0.00 2.17 2.46 22.46%
P/NAPS 0.45 0.63 0.69 1.54 0.94 0.89 0.67 -5.93%

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