[TURBO] YoY TTM Result on 30-Sep-2020 [#3]

Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -6.07%
YoY- 25.39%
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 36,451 48,171 42,549 57,181 40,582 41,051 46,165 -3.85%
PBT 83 5,033 3,793 7,728 5,289 5,607 4,886 -49.28%
Tax -616 -665 -771 -1,691 -470 -1,143 -441 5.72%
NP -533 4,368 3,022 6,037 4,819 4,464 4,445 -
-
NP to SH -534 4,366 3,022 6,039 4,816 4,336 4,195 -
-
Tax Rate 742.17% 13.21% 20.33% 21.88% 8.89% 20.39% 9.03% -
Total Cost 36,984 43,803 39,527 51,144 35,763 36,587 41,720 -1.98%
-
Net Worth 122,039 117,720 111,239 110,159 106,920 102,599 101,519 3.11%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 540 2,160 2,160 1,080 2,160 - - -
Div Payout % 0.00% 49.47% 71.48% 17.88% 44.85% - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 122,039 117,720 111,239 110,159 106,920 102,599 101,519 3.11%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -1.46% 9.07% 7.10% 10.56% 11.87% 10.87% 9.63% -
ROE -0.44% 3.71% 2.72% 5.48% 4.50% 4.23% 4.13% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 33.75 44.60 39.40 52.95 37.58 38.01 42.75 -3.86%
EPS -0.49 4.04 2.80 5.59 4.46 4.01 3.88 -
DPS 0.50 2.00 2.00 1.00 2.00 0.00 0.00 -
NAPS 1.13 1.09 1.03 1.02 0.99 0.95 0.94 3.11%
Adjusted Per Share Value based on latest NOSH - 108,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 33.75 44.60 39.40 52.95 37.58 38.01 42.75 -3.86%
EPS -0.49 4.04 2.80 5.59 4.46 4.01 3.88 -
DPS 0.50 2.00 2.00 1.00 2.00 0.00 0.00 -
NAPS 1.13 1.09 1.03 1.02 0.99 0.95 0.94 3.11%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.70 0.69 0.77 0.655 0.66 0.73 0.80 -
P/RPS 2.07 1.55 1.95 1.24 1.76 1.92 1.87 1.70%
P/EPS -141.57 17.07 27.52 11.71 14.80 18.18 20.60 -
EY -0.71 5.86 3.63 8.54 6.76 5.50 4.86 -
DY 0.71 2.90 2.60 1.53 3.03 0.00 0.00 -
P/NAPS 0.62 0.63 0.75 0.64 0.67 0.77 0.85 -5.12%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 20/11/23 29/11/22 22/11/21 23/11/20 18/11/19 19/11/18 20/11/17 -
Price 0.73 0.74 0.80 0.65 0.635 0.72 0.82 -
P/RPS 2.16 1.66 2.03 1.23 1.69 1.89 1.92 1.98%
P/EPS -147.64 18.31 28.59 11.62 14.24 17.93 21.11 -
EY -0.68 5.46 3.50 8.60 7.02 5.58 4.74 -
DY 0.68 2.70 2.50 1.54 3.15 0.00 0.00 -
P/NAPS 0.65 0.68 0.78 0.64 0.64 0.76 0.87 -4.74%

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