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

Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -8.21%
YoY- -68.36%
View:
Show?
TTM Result
31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 388,832 166,954 144,494 214,469 214,665 194,699 259,016 5.56%
PBT 36,878 16,508 2,680 11,897 23,193 59,697 44,502 -2.47%
Tax -9,697 -4,532 -1,400 -4,252 -3,521 -10,690 -11,694 -2.46%
NP 27,181 11,976 1,280 7,645 19,672 49,007 32,808 -2.47%
-
NP to SH 24,638 11,864 -271 5,949 18,800 46,239 31,814 -3.34%
-
Tax Rate 26.29% 27.45% 52.24% 35.74% 15.18% 17.91% 26.28% -
Total Cost 361,651 154,978 143,214 206,824 194,993 145,692 226,208 6.45%
-
Net Worth 246,369 204,240 168,141 174,164 174,113 166,899 119,317 10.14%
Dividend
31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - 3,434 5,727 4,805 12,030 -
Div Payout % - - - 57.73% 30.47% 10.39% 37.81% -
Equity
31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 246,369 204,240 168,141 174,164 174,113 166,899 119,317 10.14%
NOSH 295,248 295,248 240,304 240,304 240,304 240,304 119,317 12.83%
Ratio Analysis
31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 6.99% 7.17% 0.89% 3.56% 9.16% 25.17% 12.67% -
ROE 10.00% 5.81% -0.16% 3.42% 10.80% 27.70% 26.66% -
Per Share
31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 134.15 60.49 64.45 94.82 93.70 81.66 217.08 -6.21%
EPS 8.50 4.30 -0.12 2.63 8.21 19.39 26.66 -14.12%
DPS 0.00 0.00 0.00 1.50 2.50 2.02 10.00 -
NAPS 0.85 0.74 0.75 0.77 0.76 0.70 1.00 -2.14%
Adjusted Per Share Value based on latest NOSH - 240,304
31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 60.24 25.86 22.38 33.23 33.26 30.16 40.13 5.56%
EPS 3.82 1.84 -0.04 0.92 2.91 7.16 4.93 -3.34%
DPS 0.00 0.00 0.00 0.53 0.89 0.74 1.86 -
NAPS 0.3817 0.3164 0.2605 0.2698 0.2697 0.2586 0.1848 10.14%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 31/03/23 31/03/22 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 2.55 1.62 0.49 0.48 0.86 0.92 2.40 -
P/RPS 1.90 2.68 0.76 0.51 0.92 1.13 1.11 7.42%
P/EPS 30.00 37.69 -405.36 18.25 10.48 4.74 9.00 17.40%
EY 3.33 2.65 -0.25 5.48 9.54 21.08 11.11 -14.83%
DY 0.00 0.00 0.00 3.13 2.91 2.19 4.17 -
P/NAPS 3.00 2.19 0.65 0.62 1.13 1.31 2.40 3.01%
Price Multiplier on Announcement Date
31/03/23 31/03/22 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 29/05/23 26/05/22 21/11/19 26/11/18 20/11/17 21/11/16 23/11/15 -
Price 1.29 1.35 0.47 0.405 0.865 0.825 2.58 -
P/RPS 0.96 2.23 0.73 0.43 0.92 1.01 1.19 -2.82%
P/EPS 15.18 31.41 -388.81 15.40 10.54 4.25 9.68 6.17%
EY 6.59 3.18 -0.26 6.49 9.49 23.51 10.33 -5.81%
DY 0.00 0.00 0.00 3.70 2.89 2.44 3.88 -
P/NAPS 1.52 1.82 0.63 0.53 1.14 1.18 2.58 -6.80%

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