[SUCCESS] YoY TTM Result on 31-Mar-2017 [#3]

Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 2.45%
YoY- 12.06%
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 CAGR
Revenue 254,955 323,755 343,296 382,765 391,013 373,061 302,459 -2.59%
PBT 20,468 13,322 33,444 54,200 47,707 48,922 43,727 -11.01%
Tax -4,967 -7,783 -7,886 -16,746 -16,607 -13,926 -11,383 -11.97%
NP 15,501 5,539 25,558 37,454 31,100 34,996 32,344 -10.69%
-
NP to SH 12,590 5,627 24,717 36,162 32,271 30,747 29,020 -12.04%
-
Tax Rate 24.27% 58.42% 23.58% 30.90% 34.81% 28.47% 26.03% -
Total Cost 239,454 318,216 317,738 345,311 359,913 338,065 270,115 -1.83%
-
Net Worth 322,114 346,509 351,800 229,704 269,685 240,429 211,191 6.70%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 CAGR
Div - 8,369 9,479 5,719 4,651 4,664 6,906 -
Div Payout % - 148.74% 38.35% 15.82% 14.41% 15.17% 23.80% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 CAGR
Net Worth 322,114 346,509 351,800 229,704 269,685 240,429 211,191 6.70%
NOSH 249,700 248,500 248,498 114,852 115,744 116,713 115,405 12.59%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 CAGR
NP Margin 6.08% 1.71% 7.44% 9.79% 7.95% 9.38% 10.69% -
ROE 3.91% 1.62% 7.03% 15.74% 11.97% 12.79% 13.74% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 CAGR
RPS 108.36 138.28 141.49 333.27 337.82 319.64 262.08 -12.69%
EPS 5.35 2.40 10.19 31.49 27.88 26.34 25.15 -21.17%
DPS 0.00 3.57 3.91 5.00 4.00 4.00 5.98 -
NAPS 1.369 1.48 1.45 2.00 2.33 2.06 1.83 -4.36%
Adjusted Per Share Value based on latest NOSH - 122,693
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 CAGR
RPS 100.87 128.09 135.82 151.43 154.70 147.59 119.66 -2.59%
EPS 4.98 2.23 9.78 14.31 12.77 12.16 11.48 -12.05%
DPS 0.00 3.31 3.75 2.26 1.84 1.85 2.73 -
NAPS 1.2744 1.3709 1.3918 0.9088 1.067 0.9512 0.8355 6.70%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 30/09/14 30/09/13 -
Price 0.495 0.67 0.86 3.05 2.30 1.92 1.19 -
P/RPS 0.46 0.48 0.61 0.92 0.68 0.60 0.45 0.33%
P/EPS 9.25 27.88 8.44 9.69 8.25 7.29 4.73 10.86%
EY 10.81 3.59 11.85 10.32 12.12 13.72 21.13 -9.79%
DY 0.00 5.34 4.54 1.64 1.74 2.08 5.03 -
P/NAPS 0.36 0.45 0.59 1.53 0.99 0.93 0.65 -8.68%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 CAGR
Date 16/06/20 29/05/19 28/05/18 29/05/17 27/05/16 27/11/14 25/11/13 -
Price 0.62 0.925 1.00 4.00 2.19 1.84 1.22 -
P/RPS 0.57 0.67 0.71 1.20 0.65 0.58 0.47 3.01%
P/EPS 11.59 38.49 9.82 12.70 7.85 6.98 4.85 14.33%
EY 8.63 2.60 10.19 7.87 12.73 14.32 20.61 -12.52%
DY 0.00 3.86 3.91 1.25 1.83 2.17 4.91 -
P/NAPS 0.45 0.63 0.69 2.00 0.94 0.89 0.67 -5.93%

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