[ASIAPAC] YoY TTM Result on 31-Dec-2020 [#3]

Announcement Date
03-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 50.65%
YoY- -21.1%
Quarter Report
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 91,649 118,380 191,060 154,485 218,105 235,842 157,139 -8.58%
PBT -47,235 49,259 87,227 55,393 32,726 76,969 528,321 -
Tax -896 -717 -25,426 -17,532 -7,112 -18,245 -143,527 -57.05%
NP -48,131 48,542 61,801 37,861 25,614 58,724 384,794 -
-
NP to SH -47,652 48,790 61,836 37,861 25,502 58,756 384,813 -
-
Tax Rate - 1.46% 29.15% 31.65% 21.73% 23.70% 27.17% -
Total Cost 139,780 69,838 129,259 116,624 192,491 177,118 -227,655 -
-
Net Worth 1,516,025 1,114,636 1,532,023 1,443,072 951,382 863,531 803,969 11.13%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - 2,957 -
Div Payout % - - - - - - 0.77% -
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 1,516,025 1,114,636 1,532,023 1,443,072 951,382 863,531 803,969 11.13%
NOSH 1,050,457 1,038,627 1,037,127 1,037,127 1,031,960 992,565 991,330 0.96%
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 -52.52% 41.01% 32.35% 24.51% 11.74% 24.90% 244.87% -
ROE -3.14% 4.38% 4.04% 2.62% 2.68% 6.80% 47.86% -
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 6.17 11.41 12.83 10.38 21.43 23.76 15.85 -14.53%
EPS -3.21 4.70 4.15 2.54 2.51 5.92 38.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.30 -
NAPS 1.02 1.074 1.029 0.97 0.935 0.87 0.811 3.89%
Adjusted Per Share Value based on latest NOSH - 1,038,627
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 8.72 11.27 18.19 14.71 20.76 22.45 14.96 -8.59%
EPS -4.54 4.64 5.89 3.60 2.43 5.59 36.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.28 -
NAPS 1.4432 1.0611 1.4584 1.3738 0.9057 0.8221 0.7654 11.13%
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 0.125 0.14 0.13 0.115 0.16 0.155 0.20 -
P/RPS 2.03 1.23 1.01 1.11 0.75 0.65 1.26 8.26%
P/EPS -3.90 2.98 3.13 4.52 6.38 2.62 0.52 -
EY -25.65 33.58 31.95 22.13 15.66 38.19 194.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
P/NAPS 0.12 0.13 0.13 0.12 0.17 0.18 0.25 -11.50%
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 03/03/21 26/02/20 25/02/19 26/02/18 22/02/17 24/02/16 -
Price 0.12 0.145 0.13 0.12 0.16 0.17 0.19 -
P/RPS 1.95 1.27 1.01 1.16 0.75 0.72 1.20 8.42%
P/EPS -3.74 3.08 3.13 4.72 6.38 2.87 0.49 -
EY -26.72 32.42 31.95 21.21 15.66 34.82 204.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.58 -
P/NAPS 0.12 0.14 0.13 0.12 0.17 0.20 0.23 -10.26%

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