[SUCCESS] YoY TTM Result on 30-Sep-2018 [#1]

Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -13.86%
YoY- -84.62%
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 212,647 226,756 311,277 324,282 375,901 373,371 390,509 -9.62%
PBT 21,843 14,212 30,571 11,314 61,868 41,697 21,988 -0.11%
Tax -4,517 -6,369 -6,908 -6,941 -14,096 -15,114 -11,041 -13.82%
NP 17,326 7,843 23,663 4,373 47,772 26,583 10,947 7.94%
-
NP to SH 16,088 5,289 20,855 6,320 41,094 29,369 18,336 -2.15%
-
Tax Rate 20.68% 44.81% 22.60% 61.35% 22.78% 36.25% 50.21% -
Total Cost 195,321 218,913 287,614 319,909 328,129 346,788 379,562 -10.47%
-
Net Worth 340,232 320,107 316,872 345,599 346,883 275,081 254,113 4.97%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 2,293 - 2,362 9,645 11,559 - 4,651 -11.10%
Div Payout % 14.25% - 11.33% 152.62% 28.13% - 25.37% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 340,232 320,107 316,872 345,599 346,883 275,081 254,113 4.97%
NOSH 251,318 249,877 249,275 248,498 116,795 114,617 116,033 13.73%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 8.15% 3.46% 7.60% 1.35% 12.71% 7.12% 2.80% -
ROE 4.73% 1.65% 6.58% 1.83% 11.85% 10.68% 7.22% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 91.88 99.17 132.62 136.99 321.84 325.75 336.55 -19.44%
EPS 6.95 2.31 8.89 2.67 35.18 25.62 15.80 -12.78%
DPS 1.00 0.00 1.00 4.07 9.90 0.00 4.00 -20.61%
NAPS 1.47 1.40 1.35 1.46 2.97 2.40 2.19 -6.42%
Adjusted Per Share Value based on latest NOSH - 248,498
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 84.06 89.63 123.05 128.19 148.59 147.59 154.37 -9.62%
EPS 6.36 2.09 8.24 2.50 16.24 11.61 7.25 -2.15%
DPS 0.91 0.00 0.93 3.81 4.57 0.00 1.84 -11.06%
NAPS 1.3449 1.2654 1.2526 1.3661 1.3712 1.0874 1.0045 4.97%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.93 0.56 0.92 0.685 3.30 1.80 1.33 -
P/RPS 1.01 0.56 0.69 0.50 1.03 0.55 0.40 16.67%
P/EPS 13.38 24.21 10.35 25.66 9.38 7.02 8.42 8.01%
EY 7.47 4.13 9.66 3.90 10.66 14.24 11.88 -7.43%
DY 1.08 0.00 1.09 5.95 3.00 0.00 3.01 -15.69%
P/NAPS 0.63 0.40 0.68 0.47 1.11 0.75 0.61 0.53%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 23/11/21 24/11/20 29/11/19 27/11/18 29/11/17 28/11/16 30/11/15 -
Price 0.815 0.61 0.94 0.585 3.20 1.97 1.91 -
P/RPS 0.89 0.62 0.71 0.43 0.99 0.60 0.57 7.70%
P/EPS 11.73 26.37 10.58 21.91 9.09 7.69 12.09 -0.50%
EY 8.53 3.79 9.45 4.56 11.00 13.01 8.27 0.51%
DY 1.23 0.00 1.06 6.97 3.09 0.00 2.09 -8.44%
P/NAPS 0.55 0.44 0.70 0.40 1.08 0.82 0.87 -7.35%

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