[COMFORT] YoY Quarter Result on 31-Jul-2019 [#2]

Announcement Date
26-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2020
Quarter
31-Jul-2019 [#2]
Profit Trend
QoQ- -15.4%
YoY- 73.77%
Quarter Report
View:
Show?
Quarter Result
31/07/21 30/06/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 504,229 0 197,952 117,636 109,811 114,595 63,902 51.12%
PBT 204,919 0 56,886 8,411 5,343 9,020 18,932 60.97%
Tax -56,096 0 -14,089 -1,295 -1,248 46 -86 265.24%
NP 148,823 0 42,797 7,116 4,095 9,066 18,846 51.14%
-
NP to SH 148,823 0 42,797 7,116 4,095 9,066 18,846 51.14%
-
Tax Rate 27.37% - 24.77% 15.40% 23.36% -0.51% 0.45% -
Total Cost 355,406 0 155,155 110,520 105,716 105,529 45,056 51.11%
-
Net Worth 893,882 0 367,257 294,512 269,735 223,516 190,137 36.26%
Dividend
31/07/21 30/06/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div 11,608 - 8,744 - 56 - - -
Div Payout % 7.80% - 20.43% - 1.37% - - -
Equity
31/07/21 30/06/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 893,882 0 367,257 294,512 269,735 223,516 190,137 36.26%
NOSH 582,949 580,443 582,949 582,949 561,949 558,790 559,228 0.83%
Ratio Analysis
31/07/21 30/06/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 29.51% 0.00% 21.62% 6.05% 3.73% 7.91% 29.49% -
ROE 16.65% 0.00% 11.65% 2.42% 1.52% 4.06% 9.91% -
Per Share
31/07/21 30/06/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 86.87 0.00 33.96 20.77 19.54 20.51 11.43 49.99%
EPS 25.64 0.00 7.34 1.26 0.73 1.62 3.37 50.02%
DPS 2.00 0.00 1.50 0.00 0.01 0.00 0.00 -
NAPS 1.54 0.00 0.63 0.52 0.48 0.40 0.34 35.24%
Adjusted Per Share Value based on latest NOSH - 582,949
31/07/21 30/06/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 86.50 0.00 33.96 20.18 18.84 19.66 10.96 51.12%
EPS 25.53 0.00 7.34 1.22 0.70 1.56 3.23 51.17%
DPS 1.99 0.00 1.50 0.00 0.01 0.00 0.00 -
NAPS 1.5334 0.00 0.63 0.5052 0.4627 0.3834 0.3262 36.25%
Price Multiplier on Financial Quarter End Date
31/07/21 30/06/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 30/07/21 30/06/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 1.86 1.94 5.37 0.80 0.875 0.93 0.63 -
P/RPS 2.14 0.00 15.81 3.85 4.48 4.53 5.51 -17.22%
P/EPS 7.25 0.00 73.15 63.67 120.07 57.32 18.69 -17.24%
EY 13.78 0.00 1.37 1.57 0.83 1.74 5.35 20.81%
DY 1.08 0.00 0.28 0.00 0.01 0.00 0.00 -
P/NAPS 1.21 0.00 8.52 1.54 1.82 2.33 1.85 -8.13%
Price Multiplier on Announcement Date
31/07/21 30/06/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 21/09/21 - 07/09/20 26/09/19 28/09/18 19/09/17 17/02/17 -
Price 1.31 0.00 4.13 0.775 1.00 0.955 0.75 -
P/RPS 1.51 0.00 12.16 3.73 5.12 4.66 6.56 -25.44%
P/EPS 5.11 0.00 56.26 61.68 137.23 58.86 22.26 -25.48%
EY 19.57 0.00 1.78 1.62 0.73 1.70 4.49 34.21%
DY 1.53 0.00 0.36 0.00 0.01 0.00 0.00 -
P/NAPS 0.85 0.00 6.56 1.49 2.08 2.39 2.21 -17.38%

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