[SUCCESS] YoY TTM Result on 30-Jun-2017 [#4]

Announcement Date
30-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 30.92%
YoY- 137.11%
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 CAGR
Revenue 230,112 318,818 325,091 395,870 376,625 396,518 371,466 -8.33%
PBT 18,716 25,039 11,713 71,151 28,791 37,658 36,450 -11.41%
Tax -5,432 -7,764 -5,662 -16,855 -16,290 -15,141 -10,930 -11.93%
NP 13,284 17,275 6,051 54,296 12,501 22,517 25,520 -11.19%
-
NP to SH 10,141 15,161 7,337 47,343 19,967 27,024 24,442 -14.77%
-
Tax Rate 29.02% 31.01% 48.34% 23.69% 56.58% 40.21% 29.99% -
Total Cost 216,828 301,543 319,040 341,574 364,124 374,001 345,946 -8.14%
-
Net Worth 322,184 321,245 339,669 307,963 264,390 262,941 238,044 5.65%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 CAGR
Div - 4,730 13,118 5,719 - 4,651 - -
Div Payout % - 31.20% 178.80% 12.08% - 17.21% - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 CAGR
Net Worth 322,184 321,245 339,669 307,963 264,390 262,941 238,044 5.65%
NOSH 249,743 248,955 248,498 122,693 115,454 115,833 115,555 15.03%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 CAGR
NP Margin 5.77% 5.42% 1.86% 13.72% 3.32% 5.68% 6.87% -
ROE 3.15% 4.72% 2.16% 15.37% 7.55% 10.28% 10.27% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 CAGR
RPS 97.78 135.96 133.99 343.21 326.21 342.32 321.46 -19.45%
EPS 4.31 6.47 3.02 41.05 17.29 23.33 21.15 -25.10%
DPS 0.00 2.00 5.41 5.00 0.00 4.00 0.00 -
NAPS 1.369 1.37 1.40 2.67 2.29 2.27 2.06 -7.15%
Adjusted Per Share Value based on latest NOSH - 122,693
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 CAGR
RPS 91.04 126.13 128.62 156.62 149.00 156.87 146.96 -8.33%
EPS 4.01 6.00 2.90 18.73 7.90 10.69 9.67 -14.78%
DPS 0.00 1.87 5.19 2.26 0.00 1.84 0.00 -
NAPS 1.2747 1.2709 1.3438 1.2184 1.046 1.0403 0.9418 5.65%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 31/12/15 31/12/14 -
Price 0.565 0.955 0.83 3.61 2.26 2.29 1.69 -
P/RPS 0.58 0.70 0.62 1.05 0.69 0.67 0.53 1.65%
P/EPS 13.11 14.77 27.45 8.80 13.07 9.82 7.99 9.41%
EY 7.63 6.77 3.64 11.37 7.65 10.19 12.52 -8.60%
DY 0.00 2.09 6.51 1.39 0.00 1.75 0.00 -
P/NAPS 0.41 0.70 0.59 1.35 0.99 1.01 0.82 -11.83%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/12/15 31/12/14 CAGR
Date 26/08/20 30/08/19 29/08/18 30/08/17 26/08/16 01/03/16 27/02/15 -
Price 0.575 0.94 0.83 3.67 2.16 2.28 1.82 -
P/RPS 0.59 0.69 0.62 1.07 0.66 0.67 0.57 0.62%
P/EPS 13.34 14.54 27.45 8.94 12.49 9.77 8.60 8.30%
EY 7.49 6.88 3.64 11.18 8.01 10.23 11.62 -7.67%
DY 0.00 2.13 6.51 1.36 0.00 1.75 0.00 -
P/NAPS 0.42 0.69 0.59 1.37 0.94 1.00 0.88 -12.58%

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