[SOLID] YoY TTM Result on 31-Jul-2019 [#1]

Announcement Date
26-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jul-2019 [#1]
Profit Trend
QoQ- 54.02%
YoY- 9.62%
Quarter Report
View:
Show?
TTM Result
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Revenue 289,036 253,243 202,383 126,442 128,285 122,255 130,124 14.21%
PBT 15,910 -4,040 3,379 3,859 7,121 8,144 12,317 4.35%
Tax -2,070 -1,216 -670 -1,671 -2,765 -2,885 -3,583 -8.73%
NP 13,840 -5,256 2,709 2,188 4,356 5,259 8,734 7.96%
-
NP to SH 13,890 -5,464 2,392 2,182 4,371 5,404 8,771 7.95%
-
Tax Rate 13.01% - 19.83% 43.30% 38.83% 35.42% 29.09% -
Total Cost 275,196 258,499 199,674 124,254 123,929 116,996 121,390 14.60%
-
Net Worth 181,780 146,626 141,190 140,880 137,959 135,300 112,596 8.30%
Dividend
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Div - - - 781 1,332 1,683 45 -
Div Payout % - - - 35.81% 30.48% 31.15% 0.51% -
Equity
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Net Worth 181,780 146,626 141,190 140,880 137,959 135,300 112,596 8.30%
NOSH 519,371 405,644 392,180 391,919 166,216 165,000 158,586 21.84%
Ratio Analysis
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
NP Margin 4.79% -2.08% 1.34% 1.73% 3.40% 4.30% 6.71% -
ROE 7.64% -3.73% 1.69% 1.55% 3.17% 3.99% 7.79% -
Per Share
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 55.65 63.90 51.60 32.31 77.18 74.09 82.05 -6.26%
EPS 2.67 -1.38 0.61 0.56 2.63 3.28 5.53 -11.41%
DPS 0.00 0.00 0.00 0.20 0.80 1.02 0.03 -
NAPS 0.35 0.37 0.36 0.36 0.83 0.82 0.71 -11.11%
Adjusted Per Share Value based on latest NOSH - 392,180
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
RPS 55.65 48.76 38.97 24.35 24.70 23.54 25.05 14.21%
EPS 2.67 -1.05 0.46 0.42 0.84 1.04 1.69 7.91%
DPS 0.00 0.00 0.00 0.15 0.26 0.32 0.01 -
NAPS 0.35 0.2823 0.2718 0.2713 0.2656 0.2605 0.2168 8.30%
Price Multiplier on Financial Quarter End Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 -
Price 0.255 0.215 0.285 0.315 1.26 1.30 1.68 -
P/RPS 0.46 0.34 0.55 0.97 1.63 1.75 2.05 -22.02%
P/EPS 9.53 -15.59 46.73 56.49 47.91 39.69 30.38 -17.55%
EY 10.49 -6.41 2.14 1.77 2.09 2.52 3.29 21.29%
DY 0.00 0.00 0.00 0.63 0.63 0.78 0.02 -
P/NAPS 0.73 0.58 0.79 0.87 1.52 1.59 2.37 -17.80%
Price Multiplier on Announcement Date
31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 CAGR
Date 29/09/21 29/09/20 26/09/19 27/09/18 27/09/17 27/09/16 22/09/15 -
Price 0.26 0.20 0.255 0.315 1.03 1.33 1.65 -
P/RPS 0.47 0.31 0.49 0.97 1.33 1.80 2.01 -21.49%
P/EPS 9.72 -14.51 41.81 56.49 39.17 40.61 29.83 -17.03%
EY 10.29 -6.89 2.39 1.77 2.55 2.46 3.35 20.54%
DY 0.00 0.00 0.00 0.63 0.78 0.77 0.02 -
P/NAPS 0.74 0.54 0.71 0.87 1.24 1.62 2.32 -17.32%

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