[SOLID] YoY TTM Result on 31-Jul-2021 [#1]

Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jul-2021 [#1]
Profit Trend
QoQ- -10.16%
YoY- 354.21%
Quarter Report
View:
Show?
TTM Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 331,898 289,036 253,243 202,383 126,442 128,285 122,255 18.10%
PBT 12,608 15,910 -4,040 3,379 3,859 7,121 8,144 7.55%
Tax -2,540 -2,070 -1,216 -670 -1,671 -2,765 -2,885 -2.09%
NP 10,068 13,840 -5,256 2,709 2,188 4,356 5,259 11.42%
-
NP to SH 10,071 13,890 -5,464 2,392 2,182 4,371 5,404 10.92%
-
Tax Rate 20.15% 13.01% - 19.83% 43.30% 38.83% 35.42% -
Total Cost 321,830 275,196 258,499 199,674 124,254 123,929 116,996 18.36%
-
Net Worth 192,167 181,780 146,626 141,190 140,880 137,959 135,300 6.01%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div - - - - 781 1,332 1,683 -
Div Payout % - - - - 35.81% 30.48% 31.15% -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 192,167 181,780 146,626 141,190 140,880 137,959 135,300 6.01%
NOSH 519,371 519,371 405,644 392,180 391,919 166,216 165,000 21.04%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 3.03% 4.79% -2.08% 1.34% 1.73% 3.40% 4.30% -
ROE 5.24% 7.64% -3.73% 1.69% 1.55% 3.17% 3.99% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 63.90 55.65 63.90 51.60 32.31 77.18 74.09 -2.43%
EPS 1.94 2.67 -1.38 0.61 0.56 2.63 3.28 -8.37%
DPS 0.00 0.00 0.00 0.00 0.20 0.80 1.02 -
NAPS 0.37 0.35 0.37 0.36 0.36 0.83 0.82 -12.41%
Adjusted Per Share Value based on latest NOSH - 519,371
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 63.90 55.65 48.76 38.97 24.35 24.70 23.54 18.09%
EPS 1.94 2.67 -1.05 0.46 0.42 0.84 1.04 10.94%
DPS 0.00 0.00 0.00 0.00 0.15 0.26 0.32 -
NAPS 0.37 0.35 0.2823 0.2718 0.2713 0.2656 0.2605 6.01%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 0.185 0.255 0.215 0.285 0.315 1.26 1.30 -
P/RPS 0.29 0.46 0.34 0.55 0.97 1.63 1.75 -25.87%
P/EPS 9.54 9.53 -15.59 46.73 56.49 47.91 39.69 -21.13%
EY 10.48 10.49 -6.41 2.14 1.77 2.09 2.52 26.79%
DY 0.00 0.00 0.00 0.00 0.63 0.63 0.78 -
P/NAPS 0.50 0.73 0.58 0.79 0.87 1.52 1.59 -17.52%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 27/09/22 29/09/21 29/09/20 26/09/19 27/09/18 27/09/17 27/09/16 -
Price 0.175 0.26 0.20 0.255 0.315 1.03 1.33 -
P/RPS 0.27 0.47 0.31 0.49 0.97 1.33 1.80 -27.09%
P/EPS 9.02 9.72 -14.51 41.81 56.49 39.17 40.61 -22.17%
EY 11.08 10.29 -6.89 2.39 1.77 2.55 2.46 28.49%
DY 0.00 0.00 0.00 0.00 0.63 0.78 0.77 -
P/NAPS 0.47 0.74 0.54 0.71 0.87 1.24 1.62 -18.62%

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