[SUCCESS] YoY TTM Result on 30-Jun-2021 [#4]

Announcement Date
27-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 18.45%
YoY- 104.59%
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 235,980 231,492 237,063 230,112 318,818 325,091 395,870 -8.25%
PBT 27,329 29,303 30,425 18,716 25,039 11,713 71,151 -14.73%
Tax -6,377 -6,774 -7,770 -5,432 -7,764 -5,662 -16,855 -14.94%
NP 20,952 22,529 22,655 13,284 17,275 6,051 54,296 -14.66%
-
NP to SH 19,783 20,494 20,747 10,141 15,161 7,337 47,343 -13.52%
-
Tax Rate 23.33% 23.12% 25.54% 29.02% 31.01% 48.34% 23.69% -
Total Cost 215,028 208,963 214,408 216,828 301,543 319,040 341,574 -7.42%
-
Net Worth 362,440 350,532 333,897 322,184 321,245 339,669 307,963 2.75%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 4,127 4,119 2,293 - 4,730 13,118 5,719 -5.28%
Div Payout % 20.86% 20.10% 11.05% - 31.20% 178.80% 12.08% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 362,440 350,532 333,897 322,184 321,245 339,669 307,963 2.75%
NOSH 252,344 252,064 251,276 249,743 248,955 248,498 122,693 12.76%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 8.88% 9.73% 9.56% 5.77% 5.42% 1.86% 13.72% -
ROE 5.46% 5.85% 6.21% 3.15% 4.72% 2.16% 15.37% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 102.87 101.04 103.66 97.78 135.96 133.99 343.21 -18.18%
EPS 8.62 8.95 9.07 4.31 6.47 3.02 41.05 -22.89%
DPS 1.80 1.80 1.00 0.00 2.00 5.41 5.00 -15.65%
NAPS 1.58 1.53 1.46 1.369 1.37 1.40 2.67 -8.36%
Adjusted Per Share Value based on latest NOSH - 251,276
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 93.31 91.53 93.73 90.99 126.06 128.54 156.53 -8.25%
EPS 7.82 8.10 8.20 4.01 5.99 2.90 18.72 -13.53%
DPS 1.63 1.63 0.91 0.00 1.87 5.19 2.26 -5.29%
NAPS 1.4331 1.386 1.3202 1.2739 1.2702 1.343 1.2177 2.75%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.62 0.745 0.83 0.565 0.955 0.83 3.61 -
P/RPS 0.60 0.74 0.80 0.58 0.70 0.62 1.05 -8.90%
P/EPS 7.19 8.33 9.15 13.11 14.77 27.45 8.80 -3.31%
EY 13.91 12.01 10.93 7.63 6.77 3.64 11.37 3.41%
DY 2.90 2.42 1.20 0.00 2.09 6.51 1.39 13.03%
P/NAPS 0.39 0.49 0.57 0.41 0.70 0.59 1.35 -18.68%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/08/23 24/08/22 27/09/21 26/08/20 30/08/19 29/08/18 30/08/17 -
Price 0.66 0.73 0.945 0.575 0.94 0.83 3.67 -
P/RPS 0.64 0.72 0.91 0.59 0.69 0.62 1.07 -8.20%
P/EPS 7.65 8.16 10.42 13.34 14.54 27.45 8.94 -2.56%
EY 13.07 12.25 9.60 7.49 6.88 3.64 11.18 2.63%
DY 2.73 2.47 1.06 0.00 2.13 6.51 1.36 12.30%
P/NAPS 0.42 0.48 0.65 0.42 0.69 0.59 1.37 -17.87%

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