[D&O] YoY Quarter Result on 31-Dec-2018 [#4]

Announcement Date
20-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 18.85%
YoY- 77.62%
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 257,676 209,572 150,465 140,584 132,527 128,642 106,961 15.76%
PBT 44,013 39,832 18,960 17,039 15,013 12,171 4,081 48.58%
Tax -909 -6,050 -3,439 -3,185 -3,437 -4,927 -415 13.94%
NP 43,104 33,782 15,521 13,854 11,576 7,244 3,666 50.73%
-
NP to SH 38,639 30,320 13,853 12,327 6,940 3,799 2,057 62.96%
-
Tax Rate 2.07% 15.19% 18.14% 18.69% 22.89% 40.48% 10.17% -
Total Cost 214,572 175,790 134,944 126,730 120,951 121,398 103,295 12.94%
-
Net Worth 750,751 411,170 354,362 344,603 218,116 196,011 183,856 26.39%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - 5,011 - - -
Div Payout % - - - - 72.22% - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 750,751 411,170 354,362 344,603 218,116 196,011 183,856 26.39%
NOSH 1,237,142 1,153,942 1,119,001 1,102,433 1,004,030 983,499 979,523 3.96%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 16.73% 16.12% 10.32% 9.85% 8.73% 5.63% 3.43% -
ROE 5.15% 7.37% 3.91% 3.58% 3.18% 1.94% 1.12% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 21.27 18.28 13.49 12.79 13.22 13.08 10.92 11.74%
EPS 2.96 2.43 1.07 1.12 0.69 0.38 0.21 55.35%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.6197 0.3587 0.3178 0.3135 0.2176 0.1993 0.1877 22.00%
Adjusted Per Share Value based on latest NOSH - 1,102,433
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 20.80 16.92 12.14 11.35 10.70 10.38 8.63 15.77%
EPS 3.12 2.45 1.12 0.99 0.56 0.31 0.17 62.33%
DPS 0.00 0.00 0.00 0.00 0.40 0.00 0.00 -
NAPS 0.606 0.3319 0.286 0.2781 0.176 0.1582 0.1484 26.39%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 5.90 2.28 0.85 0.715 0.745 0.30 0.365 -
P/RPS 27.74 12.47 6.30 5.59 5.63 2.29 3.34 42.26%
P/EPS 184.99 86.20 68.42 63.76 107.60 77.67 173.81 1.04%
EY 0.54 1.16 1.46 1.57 0.93 1.29 0.58 -1.18%
DY 0.00 0.00 0.00 0.00 0.67 0.00 0.00 -
P/NAPS 9.52 6.36 2.67 2.28 3.42 1.51 1.94 30.32%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 24/02/21 26/02/20 20/02/19 22/02/18 22/02/17 24/02/16 -
Price 4.68 3.33 0.785 0.785 0.665 0.40 0.365 -
P/RPS 22.00 18.21 5.82 6.14 5.03 3.06 3.34 36.87%
P/EPS 146.74 125.89 63.19 70.00 96.05 103.55 173.81 -2.77%
EY 0.68 0.79 1.58 1.43 1.04 0.97 0.58 2.68%
DY 0.00 0.00 0.00 0.00 0.75 0.00 0.00 -
P/NAPS 7.55 9.28 2.47 2.50 3.06 2.01 1.94 25.39%

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