[D&O] YoY Quarter Result on 31-Dec-2017 [#4]

Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 3.12%
YoY- 82.68%
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 209,572 150,465 140,584 132,527 128,642 106,961 90,976 14.90%
PBT 39,832 18,960 17,039 15,013 12,171 4,081 1,466 73.29%
Tax -6,050 -3,439 -3,185 -3,437 -4,927 -415 -4 238.42%
NP 33,782 15,521 13,854 11,576 7,244 3,666 1,462 68.68%
-
NP to SH 30,320 13,853 12,327 6,940 3,799 2,057 132 147.26%
-
Tax Rate 15.19% 18.14% 18.69% 22.89% 40.48% 10.17% 0.27% -
Total Cost 175,790 134,944 126,730 120,951 121,398 103,295 89,514 11.89%
-
Net Worth 411,170 354,362 344,603 218,116 196,011 183,856 180,971 14.64%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - 5,011 - - - -
Div Payout % - - - 72.22% - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 411,170 354,362 344,603 218,116 196,011 183,856 180,971 14.64%
NOSH 1,153,942 1,119,001 1,102,433 1,004,030 983,499 979,523 1,320,000 -2.21%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 16.12% 10.32% 9.85% 8.73% 5.63% 3.43% 1.61% -
ROE 7.37% 3.91% 3.58% 3.18% 1.94% 1.12% 0.07% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 18.28 13.49 12.79 13.22 13.08 10.92 6.89 17.64%
EPS 2.43 1.07 1.12 0.69 0.38 0.21 0.01 149.59%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.3587 0.3178 0.3135 0.2176 0.1993 0.1877 0.1371 17.36%
Adjusted Per Share Value based on latest NOSH - 1,004,030
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 16.91 12.14 11.35 10.70 10.38 8.63 7.34 14.90%
EPS 2.45 1.12 0.99 0.56 0.31 0.17 0.01 149.93%
DPS 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
NAPS 0.3319 0.286 0.2781 0.176 0.1582 0.1484 0.1461 14.64%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.28 0.85 0.715 0.745 0.30 0.365 0.32 -
P/RPS 12.47 6.30 5.59 5.63 2.29 3.34 4.64 17.89%
P/EPS 86.20 68.42 63.76 107.60 77.67 173.81 3,200.00 -45.21%
EY 1.16 1.46 1.57 0.93 1.29 0.58 0.03 83.78%
DY 0.00 0.00 0.00 0.67 0.00 0.00 0.00 -
P/NAPS 6.36 2.67 2.28 3.42 1.51 1.94 2.33 18.19%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 26/02/20 20/02/19 22/02/18 22/02/17 24/02/16 25/02/15 -
Price 3.33 0.785 0.785 0.665 0.40 0.365 0.25 -
P/RPS 18.21 5.82 6.14 5.03 3.06 3.34 3.63 30.80%
P/EPS 125.89 63.19 70.00 96.05 103.55 173.81 2,500.00 -39.20%
EY 0.79 1.58 1.43 1.04 0.97 0.58 0.04 64.33%
DY 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
P/NAPS 9.28 2.47 2.50 3.06 2.01 1.94 1.82 31.16%

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