[SIGN] YoY TTM Result on 30-Jun-2018 [#4]

Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- -66.93%
YoY- -68.09%
View:
Show?
TTM Result
31/12/22 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 361,743 106,034 160,848 225,980 205,215 196,769 273,489 3.79%
PBT 39,018 -5,145 5,367 12,578 25,008 61,987 46,938 -2.43%
Tax -9,730 -2,829 -1,784 -4,575 -3,567 -11,428 -12,197 -2.96%
NP 29,288 -7,974 3,583 8,003 21,441 50,559 34,741 -2.24%
-
NP to SH 26,098 -6,596 2,226 6,481 20,310 47,793 33,592 -3.30%
-
Tax Rate 24.94% - 33.24% 36.37% 14.26% 18.44% 25.99% -
Total Cost 332,455 114,008 157,265 217,977 183,774 146,210 238,748 4.50%
-
Net Worth 249,268 168,141 168,891 171,724 169,531 163,377 120,781 10.12%
Dividend
31/12/22 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - 3,434 5,727 4,805 12,030 -
Div Payout % - - - 52.99% 28.20% 10.05% 35.81% -
Equity
31/12/22 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 249,268 168,141 168,891 171,724 169,531 163,377 120,781 10.12%
NOSH 295,248 262,723 240,304 240,304 240,304 240,261 120,781 12.63%
Ratio Analysis
31/12/22 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 8.10% -7.52% 2.23% 3.54% 10.45% 25.69% 12.70% -
ROE 10.47% -3.92% 1.32% 3.77% 11.98% 29.25% 27.81% -
Per Share
31/12/22 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 124.80 47.30 71.43 98.70 89.58 81.90 226.43 -7.62%
EPS 9.00 -2.94 0.99 2.83 8.87 19.89 27.81 -13.94%
DPS 0.00 0.00 0.00 1.50 2.50 2.00 10.00 -
NAPS 0.86 0.75 0.75 0.75 0.74 0.68 1.00 -1.98%
Adjusted Per Share Value based on latest NOSH - 240,304
31/12/22 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 57.50 16.85 25.57 35.92 32.62 31.28 43.47 3.79%
EPS 4.15 -1.05 0.35 1.03 3.23 7.60 5.34 -3.30%
DPS 0.00 0.00 0.00 0.55 0.91 0.76 1.91 -
NAPS 0.3962 0.2672 0.2684 0.2729 0.2695 0.2597 0.192 10.12%
Price Multiplier on Financial Quarter End Date
31/12/22 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/12/22 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.35 0.395 0.44 0.55 0.91 0.98 2.61 -
P/RPS 1.88 0.84 0.62 0.56 1.02 1.20 1.15 6.76%
P/EPS 26.10 -13.43 44.51 19.43 10.26 4.93 9.38 14.59%
EY 3.83 -7.45 2.25 5.15 9.74 20.30 10.66 -12.74%
DY 0.00 0.00 0.00 2.73 2.75 2.04 3.83 -
P/NAPS 2.73 0.53 0.59 0.73 1.23 1.44 2.61 0.60%
Price Multiplier on Announcement Date
31/12/22 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 22/02/23 28/08/20 30/08/19 29/08/18 28/08/17 29/08/16 24/08/15 -
Price 2.42 0.325 0.465 0.565 0.88 0.955 2.36 -
P/RPS 1.94 0.69 0.65 0.57 0.98 1.17 1.04 8.65%
P/EPS 26.88 -11.05 47.04 19.96 9.93 4.80 8.49 16.58%
EY 3.72 -9.05 2.13 5.01 10.07 20.83 11.78 -14.22%
DY 0.00 0.00 0.00 2.65 2.84 2.09 4.24 -
P/NAPS 2.81 0.43 0.62 0.75 1.19 1.40 2.36 2.35%

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