[COMFORT] YoY Quarter Result on 31-Jan-2018 [#4]

Announcement Date
29-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jan-2018 [#4]
Profit Trend
QoQ- -59.8%
YoY- -41.49%
View:
Show?
Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 318,900 138,645 130,550 106,358 72,745 58,638 41,998 40.15%
PBT 173,778 13,227 10,366 10,152 8,141 6,612 2,588 101.47%
Tax -35,905 -2,985 -980 -5,368 35 103 80 -
NP 137,873 10,242 9,386 4,784 8,176 6,715 2,668 92.88%
-
NP to SH 137,873 10,242 9,386 4,784 8,176 6,715 2,668 92.88%
-
Tax Rate 20.66% 22.57% 9.45% 52.88% -0.43% -1.56% -3.09% -
Total Cost 181,027 128,403 121,164 101,574 64,569 51,923 39,330 28.94%
-
Net Worth 588,778 305,787 275,355 245,875 206,752 179,150 94,670 35.57%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 588,778 305,787 275,355 245,875 206,752 179,150 94,670 35.57%
NOSH 582,949 582,949 561,949 561,949 558,790 559,844 430,322 5.18%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 43.23% 7.39% 7.19% 4.50% 11.24% 11.45% 6.35% -
ROE 23.42% 3.35% 3.41% 1.95% 3.95% 3.75% 2.82% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 54.70 24.03 23.23 19.03 13.02 10.47 9.76 33.24%
EPS 23.65 1.78 1.67 0.86 1.46 1.47 0.62 83.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.53 0.49 0.44 0.37 0.32 0.22 28.88%
Adjusted Per Share Value based on latest NOSH - 561,949
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 54.70 23.78 22.39 18.24 12.48 10.06 7.20 40.16%
EPS 23.65 1.76 1.61 0.82 1.40 1.15 0.46 92.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.5246 0.4723 0.4218 0.3547 0.3073 0.1624 35.57%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 3.14 0.90 0.86 1.10 0.70 0.78 0.695 -
P/RPS 5.74 3.75 3.70 5.78 5.38 7.45 7.12 -3.52%
P/EPS 13.28 50.70 51.49 128.49 47.84 65.03 112.10 -29.89%
EY 7.53 1.97 1.94 0.78 2.09 1.54 0.89 42.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.11 1.70 1.76 2.50 1.89 2.44 3.16 -0.26%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 15/03/21 23/03/20 26/03/19 29/03/18 29/03/17 25/03/16 31/03/15 -
Price 2.04 0.61 0.81 1.09 0.715 0.81 0.795 -
P/RPS 3.73 2.54 3.49 5.73 5.49 7.73 8.15 -12.20%
P/EPS 8.63 34.36 48.50 127.32 48.87 67.53 128.23 -36.19%
EY 11.59 2.91 2.06 0.79 2.05 1.48 0.78 56.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 1.15 1.65 2.48 1.93 2.53 3.61 -9.21%

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