[SIGN] YoY TTM Result on 30-Jun-2016 [#4]

Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 182.75%
YoY- 42.27%
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 160,848 225,980 205,215 196,769 273,489 178,743 120,849 4.87%
PBT 5,367 12,578 25,008 61,987 46,938 25,488 8,789 -7.88%
Tax -1,784 -4,575 -3,567 -11,428 -12,197 -5,918 -3,736 -11.58%
NP 3,583 8,003 21,441 50,559 34,741 19,570 5,053 -5.56%
-
NP to SH 2,226 6,481 20,310 47,793 33,592 19,226 4,580 -11.32%
-
Tax Rate 33.24% 36.37% 14.26% 18.44% 25.99% 23.22% 42.51% -
Total Cost 157,265 217,977 183,774 146,210 238,748 159,173 115,796 5.23%
-
Net Worth 168,891 171,724 169,531 163,377 120,781 118,581 97,753 9.53%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - 3,434 5,727 4,805 12,030 - - -
Div Payout % - 52.99% 28.20% 10.05% 35.81% - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 168,891 171,724 169,531 163,377 120,781 118,581 97,753 9.53%
NOSH 240,304 240,304 240,304 240,261 120,781 118,581 113,666 13.28%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 2.23% 3.54% 10.45% 25.69% 12.70% 10.95% 4.18% -
ROE 1.32% 3.77% 11.98% 29.25% 27.81% 16.21% 4.69% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 71.43 98.70 89.58 81.90 226.43 150.73 106.32 -6.41%
EPS 0.99 2.83 8.87 19.89 27.81 16.21 4.03 -20.85%
DPS 0.00 1.50 2.50 2.00 10.00 0.00 0.00 -
NAPS 0.75 0.75 0.74 0.68 1.00 1.00 0.86 -2.25%
Adjusted Per Share Value based on latest NOSH - 240,261
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 24.92 35.01 31.79 30.48 42.37 27.69 18.72 4.88%
EPS 0.34 1.00 3.15 7.40 5.20 2.98 0.71 -11.54%
DPS 0.00 0.53 0.89 0.74 1.86 0.00 0.00 -
NAPS 0.2616 0.266 0.2626 0.2531 0.1871 0.1837 0.1514 9.53%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.44 0.55 0.91 0.98 2.61 1.50 0.735 -
P/RPS 0.62 0.56 1.02 1.20 1.15 1.00 0.69 -1.76%
P/EPS 44.51 19.43 10.26 4.93 9.38 9.25 18.24 16.02%
EY 2.25 5.15 9.74 20.30 10.66 10.81 5.48 -13.78%
DY 0.00 2.73 2.75 2.04 3.83 0.00 0.00 -
P/NAPS 0.59 0.73 1.23 1.44 2.61 1.50 0.85 -5.90%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/08/19 29/08/18 28/08/17 29/08/16 24/08/15 28/08/14 30/08/13 -
Price 0.465 0.565 0.88 0.955 2.36 1.77 0.745 -
P/RPS 0.65 0.57 0.98 1.17 1.04 1.17 0.70 -1.22%
P/EPS 47.04 19.96 9.93 4.80 8.49 10.92 18.49 16.83%
EY 2.13 5.01 10.07 20.83 11.78 9.16 5.41 -14.38%
DY 0.00 2.65 2.84 2.09 4.24 0.00 0.00 -
P/NAPS 0.62 0.75 1.19 1.40 2.36 1.77 0.87 -5.48%

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