[NSOP] YoY TTM Result on 30-Jun-2019 [#2]

Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -112.8%
YoY- -105.68%
Quarter Report
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 111,424 76,628 54,183 55,647 77,599 85,613 87,132 4.18%
PBT 46,228 15,717 -815 -2,581 30,879 18,383 5,148 44.14%
Tax -12,289 -4,878 212 1,635 -1,928 -3,987 -1,732 38.60%
NP 33,939 10,839 -603 -946 28,951 14,396 3,416 46.59%
-
NP to SH 30,967 10,293 112 -1,223 21,513 10,238 3,460 44.06%
-
Tax Rate 26.58% 31.04% - - 6.24% 21.69% 33.64% -
Total Cost 77,485 65,789 54,786 56,593 48,648 71,217 83,716 -1.28%
-
Net Worth 571,444 542,661 541,959 548,979 562,318 596,717 545,383 0.78%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 11,934 7,722 2,808 4,212 7,722 4,212 4,210 18.95%
Div Payout % 38.54% 75.02% 2,507.21% 0.00% 35.90% 41.14% 121.70% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 571,444 542,661 541,959 548,979 562,318 596,717 545,383 0.78%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 30.46% 14.14% -1.11% -1.70% 37.31% 16.82% 3.92% -
ROE 5.42% 1.90% 0.02% -0.22% 3.83% 1.72% 0.63% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 158.72 109.15 77.18 79.27 110.54 121.95 124.14 4.17%
EPS 44.11 14.66 0.16 -1.74 30.64 14.58 4.93 44.05%
DPS 17.00 11.00 4.00 6.00 11.00 6.00 6.00 18.94%
NAPS 8.14 7.73 7.72 7.82 8.01 8.50 7.77 0.77%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 158.72 109.15 77.18 79.27 110.54 121.95 124.12 4.18%
EPS 44.11 14.66 0.16 -1.74 30.64 14.58 4.93 44.05%
DPS 17.00 11.00 4.00 6.00 11.00 6.00 6.00 18.94%
NAPS 8.14 7.73 7.72 7.82 8.01 8.50 7.7688 0.78%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 3.66 3.10 2.73 3.45 3.55 4.06 3.91 -
P/RPS 2.31 2.84 3.54 4.35 3.21 3.33 3.15 -5.03%
P/EPS 8.30 21.14 1,711.17 -198.04 11.58 27.84 79.32 -31.34%
EY 12.05 4.73 0.06 -0.50 8.63 3.59 1.26 45.66%
DY 4.64 3.55 1.47 1.74 3.10 1.48 1.53 20.30%
P/NAPS 0.45 0.40 0.35 0.44 0.44 0.48 0.50 -1.73%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 26/08/22 26/08/21 27/08/20 28/08/19 27/08/18 28/08/17 25/08/16 -
Price 3.54 3.06 2.75 3.31 3.65 4.00 3.91 -
P/RPS 2.23 2.80 3.56 4.18 3.30 3.28 3.15 -5.59%
P/EPS 8.03 20.87 1,723.71 -190.00 11.91 27.43 79.32 -31.71%
EY 12.46 4.79 0.06 -0.53 8.40 3.65 1.26 46.48%
DY 4.80 3.59 1.45 1.81 3.01 1.50 1.53 20.98%
P/NAPS 0.43 0.40 0.36 0.42 0.46 0.47 0.50 -2.48%

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