[NSOP] YoY TTM Result on 30-Jun-2020 [#2]

Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 103.43%
YoY- 109.16%
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 93,677 111,424 76,628 54,183 55,647 77,599 85,613 1.51%
PBT 24,739 46,228 15,717 -815 -2,581 30,879 18,383 5.07%
Tax -4,943 -12,289 -4,878 212 1,635 -1,928 -3,987 3.64%
NP 19,796 33,939 10,839 -603 -946 28,951 14,396 5.44%
-
NP to SH 17,269 30,967 10,293 112 -1,223 21,513 10,238 9.09%
-
Tax Rate 19.98% 26.58% 31.04% - - 6.24% 21.69% -
Total Cost 73,881 77,485 65,789 54,786 56,593 48,648 71,217 0.61%
-
Net Worth 599,525 571,444 542,661 541,959 548,979 562,318 596,717 0.07%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 6,318 11,934 7,722 2,808 4,212 7,722 4,212 6.98%
Div Payout % 36.59% 38.54% 75.02% 2,507.21% 0.00% 35.90% 41.14% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 599,525 571,444 542,661 541,959 548,979 562,318 596,717 0.07%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 21.13% 30.46% 14.14% -1.11% -1.70% 37.31% 16.82% -
ROE 2.88% 5.42% 1.90% 0.02% -0.22% 3.83% 1.72% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 133.44 158.72 109.15 77.18 79.27 110.54 121.95 1.51%
EPS 24.60 44.11 14.66 0.16 -1.74 30.64 14.58 9.10%
DPS 9.00 17.00 11.00 4.00 6.00 11.00 6.00 6.98%
NAPS 8.54 8.14 7.73 7.72 7.82 8.01 8.50 0.07%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 133.44 158.72 109.15 77.18 79.27 110.54 121.95 1.51%
EPS 24.60 44.11 14.66 0.16 -1.74 30.64 14.58 9.10%
DPS 9.00 17.00 11.00 4.00 6.00 11.00 6.00 6.98%
NAPS 8.54 8.14 7.73 7.72 7.82 8.01 8.50 0.07%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 3.55 3.66 3.10 2.73 3.45 3.55 4.06 -
P/RPS 2.66 2.31 2.84 3.54 4.35 3.21 3.33 -3.67%
P/EPS 14.43 8.30 21.14 1,711.17 -198.04 11.58 27.84 -10.36%
EY 6.93 12.05 4.73 0.06 -0.50 8.63 3.59 11.57%
DY 2.54 4.64 3.55 1.47 1.74 3.10 1.48 9.41%
P/NAPS 0.42 0.45 0.40 0.35 0.44 0.44 0.48 -2.19%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 26/08/22 26/08/21 27/08/20 28/08/19 27/08/18 28/08/17 -
Price 3.39 3.54 3.06 2.75 3.31 3.65 4.00 -
P/RPS 2.54 2.23 2.80 3.56 4.18 3.30 3.28 -4.16%
P/EPS 13.78 8.03 20.87 1,723.71 -190.00 11.91 27.43 -10.83%
EY 7.26 12.46 4.79 0.06 -0.53 8.40 3.65 12.13%
DY 2.65 4.80 3.59 1.45 1.81 3.01 1.50 9.94%
P/NAPS 0.40 0.43 0.40 0.36 0.42 0.46 0.47 -2.65%

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