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

Announcement Date
19-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -261.53%
YoY- -146.6%
Quarter Report
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 1,874,272 1,392,039 1,326,908 1,202,089 1,444,560 1,234,698 1,223,613 7.36%
PBT 62,961 23,663 53,644 8,283 76,126 81,599 82,261 -4.35%
Tax -16,714 -10,754 -19,688 -11,528 -14,093 -21,494 -25,089 -6.54%
NP 46,247 12,909 33,956 -3,245 62,033 60,105 57,172 -3.47%
-
NP to SH 28,703 926 14,607 -18,185 39,022 43,790 45,926 -7.53%
-
Tax Rate 26.55% 45.45% 36.70% 139.18% 18.51% 26.34% 30.50% -
Total Cost 1,828,025 1,379,130 1,292,952 1,205,334 1,382,527 1,174,593 1,166,441 7.77%
-
Net Worth 1,305,899 1,294,170 1,302,003 1,257,058 1,243,907 1,218,488 1,200,898 1.40%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 41,053 13,684 13,684 9,779 23,469 26,403 28,360 6.35%
Div Payout % 143.03% 1,477.82% 93.69% 0.00% 60.15% 60.30% 61.75% -
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 1,305,899 1,294,170 1,302,003 1,257,058 1,243,907 1,218,488 1,200,898 1.40%
NOSH 201,600 201,600 201,600 201,600 201,600 201,600 201,600 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 2.47% 0.93% 2.56% -0.27% 4.29% 4.87% 4.67% -
ROE 2.20% 0.07% 1.12% -1.45% 3.14% 3.59% 3.82% -
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 958.74 712.06 678.74 614.88 738.59 631.29 625.61 7.37%
EPS 14.68 0.47 7.47 -9.30 19.95 22.39 23.48 -7.52%
DPS 21.00 7.00 7.00 5.00 12.00 13.50 14.50 6.36%
NAPS 6.68 6.62 6.66 6.43 6.36 6.23 6.14 1.41%
Adjusted Per Share Value based on latest NOSH - 201,600
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 929.70 690.50 658.19 596.27 716.55 612.45 606.95 7.36%
EPS 14.24 0.46 7.25 -9.02 19.36 21.72 22.78 -7.52%
DPS 20.36 6.79 6.79 4.85 11.64 13.10 14.07 6.34%
NAPS 6.4777 6.4195 6.4583 6.2354 6.1702 6.0441 5.9568 1.40%
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 2.05 1.95 2.28 1.71 2.75 3.55 4.00 -
P/RPS 0.21 0.27 0.34 0.28 0.37 0.56 0.64 -16.94%
P/EPS 13.96 411.68 30.51 -18.38 13.78 15.86 17.03 -3.25%
EY 7.16 0.24 3.28 -5.44 7.26 6.31 5.87 3.36%
DY 10.24 3.59 3.07 2.92 4.36 3.80 3.63 18.85%
P/NAPS 0.31 0.29 0.34 0.27 0.43 0.57 0.65 -11.60%
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 23/08/23 30/08/22 20/08/21 19/08/20 27/08/19 29/08/18 21/08/17 -
Price 2.12 1.90 2.27 1.65 2.40 3.75 3.85 -
P/RPS 0.22 0.27 0.33 0.27 0.32 0.59 0.62 -15.85%
P/EPS 14.44 401.12 30.38 -17.74 12.03 16.75 16.40 -2.09%
EY 6.93 0.25 3.29 -5.64 8.31 5.97 6.10 2.14%
DY 9.91 3.68 3.08 3.03 5.00 3.60 3.77 17.46%
P/NAPS 0.32 0.29 0.34 0.26 0.38 0.60 0.63 -10.67%

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