[NPS] YoY TTM Result on 30-Jun-2019 [#1]

Announcement Date
07-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -51.92%
YoY- 16.28%
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 7,123 5,650 12,736 8,201 6,538 2.16%
PBT 1,662 267 1,879 2,314 2,000 -4.51%
Tax -364 -8 -31 0 -10 145.47%
NP 1,298 259 1,848 2,314 1,990 -10.12%
-
NP to SH 1,298 227 1,932 2,314 1,990 -10.12%
-
Tax Rate 21.90% 3.00% 1.65% 0.00% 0.50% -
Total Cost 5,825 5,391 10,888 5,887 4,548 6.37%
-
Net Worth 11,324 9,983 9,774 10,499 8,818 6.44%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - 1,194 896 15 -
Div Payout % - - 61.83% 21.20% 0.79% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 11,324 9,983 9,774 10,499 8,818 6.44%
NOSH 149,009 149,009 149,009 149,009 146,983 0.34%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 18.22% 4.58% 14.51% 29.20% 30.44% -
ROE 11.46% 2.27% 19.76% 40.99% 22.56% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 4.78 3.79 8.47 9.83 4.45 1.80%
EPS 0.87 0.15 1.28 1.55 1.35 -10.39%
DPS 0.00 0.00 0.79 0.61 0.01 -
NAPS 0.076 0.067 0.065 0.07 0.06 6.08%
Adjusted Per Share Value based on latest NOSH - 149,009
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 4.78 3.79 8.55 5.50 4.39 2.14%
EPS 0.87 0.15 1.30 1.55 1.34 -10.22%
DPS 0.00 0.00 0.80 0.60 0.01 -
NAPS 0.076 0.067 0.0656 0.0705 0.0592 6.43%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.23 0.23 0.35 0.35 0.23 -
P/RPS 4.81 6.07 4.13 3.56 5.17 -1.78%
P/EPS 26.40 150.98 27.24 12.20 16.99 11.64%
EY 3.79 0.66 3.67 8.20 5.89 -10.42%
DY 0.00 0.00 2.27 1.74 0.05 -
P/NAPS 3.03 3.43 5.38 5.00 3.83 -5.68%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/22 27/08/21 07/08/20 07/08/19 07/08/18 -
Price 0.23 0.23 0.35 0.35 0.23 -
P/RPS 4.81 6.07 4.13 3.56 5.17 -1.78%
P/EPS 26.40 150.98 27.24 12.20 16.99 11.64%
EY 3.79 0.66 3.67 8.20 5.89 -10.42%
DY 0.00 0.00 2.27 1.74 0.05 -
P/NAPS 3.03 3.43 5.38 5.00 3.83 -5.68%

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