[FM] YoY Cumulative Quarter Result on 30-Sep-2018 [#1]

Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -70.74%
YoY- -3.24%
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 213,521 148,683 139,150 136,206 127,724 104,771 101,989 13.09%
PBT 14,362 8,635 7,115 8,623 8,341 7,140 7,021 12.65%
Tax -3,389 -2,332 -2,080 -2,346 -2,318 -1,598 -1,186 19.10%
NP 10,973 6,303 5,035 6,277 6,023 5,542 5,835 11.08%
-
NP to SH 10,285 5,753 4,785 5,764 5,957 5,269 5,752 10.16%
-
Tax Rate 23.60% 27.01% 29.23% 27.21% 27.79% 22.38% 16.89% -
Total Cost 202,548 142,380 134,115 129,929 121,701 99,229 96,154 13.20%
-
Net Worth 335,067 293,183 293,183 290,391 253,161 231,408 216,566 7.53%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - 2,792 - - - - - -
Div Payout % - 48.54% - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 335,067 293,183 293,183 290,391 253,161 231,408 216,566 7.53%
NOSH 558,445 279,222 279,222 186,148 186,148 178,006 173,253 21.51%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 5.14% 4.24% 3.62% 4.61% 4.72% 5.29% 5.72% -
ROE 3.07% 1.96% 1.63% 1.98% 2.35% 2.28% 2.66% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 38.23 53.25 49.83 73.17 68.61 58.86 58.87 -6.93%
EPS 1.84 2.06 1.71 3.10 3.20 2.96 3.32 -9.36%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 1.05 1.05 1.56 1.36 1.30 1.25 -11.50%
Adjusted Per Share Value based on latest NOSH - 186,148
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 38.23 26.62 24.92 24.39 22.87 18.76 18.26 13.09%
EPS 1.84 1.03 0.86 1.03 1.07 0.94 1.03 10.14%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.525 0.525 0.52 0.4533 0.4144 0.3878 7.53%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.80 0.53 0.615 1.06 1.28 1.18 1.52 -
P/RPS 2.09 1.00 1.23 1.45 1.87 2.00 2.58 -3.44%
P/EPS 43.44 25.72 35.89 34.23 40.00 39.86 45.78 -0.86%
EY 2.30 3.89 2.79 2.92 2.50 2.51 2.18 0.89%
DY 0.00 1.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.50 0.59 0.68 0.94 0.91 1.22 1.44%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 27/11/20 25/11/19 28/11/18 29/11/17 29/11/16 25/11/15 -
Price 0.855 0.775 0.62 1.05 1.25 1.18 1.48 -
P/RPS 2.24 1.46 1.24 1.44 1.82 2.00 2.51 -1.87%
P/EPS 46.42 37.61 36.18 33.91 39.06 39.86 44.58 0.67%
EY 2.15 2.66 2.76 2.95 2.56 2.51 2.24 -0.68%
DY 0.00 1.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 0.74 0.59 0.67 0.92 0.91 1.18 3.25%

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