[SOLID] YoY TTM Result on 31-Oct-2020 [#2]

Announcement Date
30-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Oct-2020 [#2]
Profit Trend
QoQ- 36.58%
YoY- -293.68%
Quarter Report
View:
Show?
TTM Result
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Revenue 345,052 288,534 257,499 238,546 131,690 126,360 121,572 18.98%
PBT 13,265 14,895 -2,145 2,962 3,873 5,917 6,573 12.40%
Tax -3,238 -1,839 -1,307 -655 -1,540 -2,357 -2,610 3.65%
NP 10,027 13,056 -3,452 2,307 2,333 3,560 3,963 16.72%
-
NP to SH 10,027 13,115 -3,465 1,789 2,328 3,574 4,048 16.31%
-
Tax Rate 24.41% 12.35% - 22.11% 39.76% 39.83% 39.71% -
Total Cost 335,025 275,478 260,951 236,239 129,357 122,800 117,609 19.05%
-
Net Worth 192,167 181,780 146,626 141,166 141,091 140,454 136,599 5.85%
Dividend
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Div 1,558 - - - 781 832 2,183 -5.46%
Div Payout % 15.54% - - - 33.56% 23.30% 53.93% -
Equity
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Net Worth 192,167 181,780 146,626 141,166 141,091 140,454 136,599 5.85%
NOSH 519,371 519,371 405,644 393,271 391,919 167,426 166,585 20.85%
Ratio Analysis
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
NP Margin 2.91% 4.52% -1.34% 0.97% 1.77% 2.82% 3.26% -
ROE 5.22% 7.21% -2.36% 1.27% 1.65% 2.54% 2.96% -
Per Share
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 66.44 55.55 64.98 60.83 33.60 75.57 72.98 -1.55%
EPS 1.93 2.53 -0.87 0.46 0.59 2.14 2.43 -3.76%
DPS 0.30 0.00 0.00 0.00 0.20 0.50 1.30 -21.67%
NAPS 0.37 0.35 0.37 0.36 0.36 0.84 0.82 -12.41%
Adjusted Per Share Value based on latest NOSH - 405,644
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
RPS 66.44 55.55 49.58 45.93 25.36 24.33 23.41 18.97%
EPS 1.93 2.53 -0.67 0.34 0.45 0.69 0.78 16.29%
DPS 0.30 0.00 0.00 0.00 0.15 0.16 0.42 -5.45%
NAPS 0.37 0.35 0.2823 0.2718 0.2717 0.2704 0.263 5.85%
Price Multiplier on Financial Quarter End Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 -
Price 0.19 0.24 0.195 0.265 0.30 0.995 1.32 -
P/RPS 0.29 0.43 0.30 0.44 0.89 1.32 1.81 -26.29%
P/EPS 9.84 9.50 -22.30 58.09 50.51 46.55 54.32 -24.76%
EY 10.16 10.52 -4.48 1.72 1.98 2.15 1.84 32.92%
DY 1.58 0.00 0.00 0.00 0.67 0.50 0.98 8.28%
P/NAPS 0.51 0.69 0.53 0.74 0.83 1.18 1.61 -17.42%
Price Multiplier on Announcement Date
31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 CAGR
Date 22/12/22 30/12/21 30/12/20 30/12/19 27/12/18 27/12/17 28/12/16 -
Price 0.215 0.205 0.245 0.275 0.295 0.345 1.26 -
P/RPS 0.32 0.37 0.38 0.45 0.88 0.46 1.73 -24.50%
P/EPS 11.14 8.12 -28.02 60.28 49.66 16.14 51.85 -22.60%
EY 8.98 12.32 -3.57 1.66 2.01 6.20 1.93 29.19%
DY 1.40 0.00 0.00 0.00 0.68 1.45 1.03 5.24%
P/NAPS 0.58 0.59 0.66 0.76 0.82 0.41 1.54 -15.01%

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