[COMFORT] YoY Quarter Result on 31-Jul-2017 [#2]

Announcement Date
19-Sep-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2018
Quarter
31-Jul-2017 [#2]
Profit Trend
QoQ- -10.64%
YoY- -51.89%
View:
Show?
Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 197,952 117,636 109,811 114,595 63,902 57,344 38,502 31.34%
PBT 56,886 8,411 5,343 9,020 18,932 4,976 596 113.62%
Tax -14,089 -1,295 -1,248 46 -86 31 34 -
NP 42,797 7,116 4,095 9,066 18,846 5,007 630 101.86%
-
NP to SH 42,797 7,116 4,095 9,066 18,846 5,007 630 101.86%
-
Tax Rate 24.77% 15.40% 23.36% -0.51% 0.45% -0.62% -5.70% -
Total Cost 155,155 110,520 105,716 105,529 45,056 52,337 37,872 26.46%
-
Net Worth 367,257 294,512 269,735 223,516 190,137 104,493 34,363 48.36%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div 8,744 - 56 - - - - -
Div Payout % 20.43% - 1.37% - - - - -
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 367,257 294,512 269,735 223,516 190,137 104,493 34,363 48.36%
NOSH 582,949 582,949 561,949 558,790 559,228 435,391 572,727 0.29%
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 21.62% 6.05% 3.73% 7.91% 29.49% 8.73% 1.64% -
ROE 11.65% 2.42% 1.52% 4.06% 9.91% 4.79% 1.83% -
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 33.96 20.77 19.54 20.51 11.43 13.17 6.72 30.96%
EPS 7.34 1.26 0.73 1.62 3.37 1.15 0.11 101.26%
DPS 1.50 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.52 0.48 0.40 0.34 0.24 0.06 47.92%
Adjusted Per Share Value based on latest NOSH - 558,790
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 33.96 20.18 18.84 19.66 10.96 9.84 6.60 31.35%
EPS 7.34 1.22 0.70 1.56 3.23 0.86 0.11 101.26%
DPS 1.50 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.5052 0.4627 0.3834 0.3262 0.1793 0.0589 48.38%
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 5.37 0.80 0.875 0.93 0.63 0.91 0.35 -
P/RPS 15.81 3.85 4.48 4.53 5.51 6.91 5.21 20.30%
P/EPS 73.15 63.67 120.07 57.32 18.69 79.13 318.18 -21.71%
EY 1.37 1.57 0.83 1.74 5.35 1.26 0.31 28.07%
DY 0.28 0.00 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 8.52 1.54 1.82 2.33 1.85 3.79 5.83 6.52%
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 07/09/20 26/09/19 28/09/18 19/09/17 17/02/17 17/09/15 29/09/14 -
Price 4.13 0.775 1.00 0.955 0.75 0.69 0.36 -
P/RPS 12.16 3.73 5.12 4.66 6.56 5.24 5.36 14.61%
P/EPS 56.26 61.68 137.23 58.86 22.26 60.00 327.27 -25.41%
EY 1.78 1.62 0.73 1.70 4.49 1.67 0.31 33.78%
DY 0.36 0.00 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 6.56 1.49 2.08 2.39 2.21 2.88 6.00 1.49%

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