[SOLID] YoY TTM Result on 30-Apr-2020 [#4]

Announcement Date
30-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
30-Apr-2020 [#4]
Profit Trend
QoQ- -452.54%
YoY- -555.83%
View:
Show?
TTM Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 298,361 304,213 244,678 166,819 129,415 125,447 120,953 16.23%
PBT 8,788 17,327 -5,456 2,447 4,486 7,856 8,473 0.60%
Tax -2,082 -1,902 -1,206 -788 -1,814 -2,965 -2,912 -5.43%
NP 6,706 15,425 -6,662 1,659 2,672 4,891 5,561 3.16%
-
NP to SH 6,721 15,461 -7,079 1,553 2,661 4,911 5,708 2.75%
-
Tax Rate 23.69% 10.98% - 32.20% 40.44% 37.74% 34.37% -
Total Cost 291,655 288,788 251,340 165,160 126,743 120,556 115,392 16.70%
-
Net Worth 186,973 181,780 141,166 141,116 140,641 138,229 136,350 5.40%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div - - - - 781 1,332 1,683 -
Div Payout % - - - - 29.36% 27.13% 29.49% -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 186,973 181,780 141,166 141,116 140,641 138,229 136,350 5.40%
NOSH 519,371 519,371 396,148 392,130 391,336 166,542 168,333 20.64%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin 2.25% 5.07% -2.72% 0.99% 2.06% 3.90% 4.60% -
ROE 3.59% 8.51% -5.01% 1.10% 1.89% 3.55% 4.19% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 57.45 58.57 62.40 42.56 33.13 75.32 71.85 -3.65%
EPS 1.29 2.98 -1.81 0.40 0.68 2.95 3.39 -14.86%
DPS 0.00 0.00 0.00 0.00 0.20 0.80 1.00 -
NAPS 0.36 0.35 0.36 0.36 0.36 0.83 0.81 -12.63%
Adjusted Per Share Value based on latest NOSH - 396,148
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 57.45 58.57 47.11 32.12 24.92 24.15 23.29 16.23%
EPS 1.29 2.98 -1.36 0.30 0.51 0.95 1.10 2.68%
DPS 0.00 0.00 0.00 0.00 0.15 0.26 0.32 -
NAPS 0.36 0.35 0.2718 0.2717 0.2708 0.2661 0.2625 5.40%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 0.20 0.275 0.305 0.29 0.35 1.23 1.33 -
P/RPS 0.35 0.47 0.49 0.68 1.06 1.63 1.85 -24.22%
P/EPS 15.46 9.24 -16.89 73.20 51.38 41.71 39.22 -14.36%
EY 6.47 10.82 -5.92 1.37 1.95 2.40 2.55 16.77%
DY 0.00 0.00 0.00 0.00 0.57 0.65 0.75 -
P/NAPS 0.56 0.79 0.85 0.81 0.97 1.48 1.64 -16.38%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 30/06/22 29/07/21 30/07/20 27/06/19 27/06/18 30/06/17 29/06/16 -
Price 0.185 0.255 0.215 0.30 0.35 1.31 1.34 -
P/RPS 0.32 0.44 0.34 0.70 1.06 1.74 1.86 -25.41%
P/EPS 14.30 8.57 -11.91 75.72 51.38 44.42 39.52 -15.57%
EY 6.99 11.67 -8.40 1.32 1.95 2.25 2.53 18.44%
DY 0.00 0.00 0.00 0.00 0.57 0.61 0.75 -
P/NAPS 0.51 0.73 0.60 0.83 0.97 1.58 1.65 -17.76%

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