[SIGN] YoY TTM Result on 31-Dec-2016 [#2]

Announcement Date
20-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -4.95%
YoY- 73.81%
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 139,435 199,993 229,458 180,387 242,915 239,248 138,594 0.10%
PBT 3,780 7,497 24,401 56,548 35,294 44,445 13,487 -19.09%
Tax -1,450 -3,370 -3,851 -10,012 -9,309 -10,661 -4,911 -18.39%
NP 2,330 4,127 20,550 46,536 25,985 33,784 8,576 -19.51%
-
NP to SH 1,166 2,459 19,431 43,948 25,285 33,135 7,848 -27.21%
-
Tax Rate 38.36% 44.95% 15.78% 17.71% 26.38% 23.99% 36.41% -
Total Cost 137,105 195,866 208,908 133,851 216,930 205,464 130,018 0.88%
-
Net Worth 170,382 171,902 171,822 162,149 120,191 139,688 109,124 7.70%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - 3,434 5,727 4,805 12,030 - - -
Div Payout % - 139.67% 29.48% 10.93% 47.58% - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 170,382 171,902 171,822 162,149 120,191 139,688 109,124 7.70%
NOSH 240,304 240,304 240,304 240,304 120,191 119,392 121,249 12.07%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 1.67% 2.06% 8.96% 25.80% 10.70% 14.12% 6.19% -
ROE 0.68% 1.43% 11.31% 27.10% 21.04% 23.72% 7.19% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 62.20 88.42 100.16 76.76 202.11 200.39 114.30 -9.63%
EPS 0.52 1.09 8.48 18.70 21.04 27.75 6.47 -34.29%
DPS 0.00 1.50 2.50 2.04 10.00 0.00 0.00 -
NAPS 0.76 0.76 0.75 0.69 1.00 1.17 0.90 -2.77%
Adjusted Per Share Value based on latest NOSH - 240,304
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 21.60 30.98 35.55 27.95 37.63 37.06 21.47 0.10%
EPS 0.18 0.38 3.01 6.81 3.92 5.13 1.22 -27.29%
DPS 0.00 0.53 0.89 0.74 1.86 0.00 0.00 -
NAPS 0.264 0.2663 0.2662 0.2512 0.1862 0.2164 0.1691 7.70%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.45 0.335 0.705 0.795 1.84 1.88 1.41 -
P/RPS 0.72 0.38 0.70 1.04 0.91 0.94 1.23 -8.53%
P/EPS 86.52 30.81 8.31 4.25 8.75 6.77 21.78 25.83%
EY 1.16 3.25 12.03 23.52 11.43 14.76 4.59 -20.47%
DY 0.00 4.48 3.55 2.57 5.43 0.00 0.00 -
P/NAPS 0.59 0.44 0.94 1.15 1.84 1.61 1.57 -15.04%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 24/02/20 25/02/19 26/02/18 20/02/17 22/02/16 13/02/15 25/02/14 -
Price 0.375 0.355 0.61 0.96 1.86 1.80 1.42 -
P/RPS 0.60 0.40 0.61 1.25 0.92 0.90 1.24 -11.39%
P/EPS 72.10 32.65 7.19 5.13 8.84 6.49 21.94 21.92%
EY 1.39 3.06 13.90 19.48 11.31 15.42 4.56 -17.95%
DY 0.00 4.23 4.10 2.13 5.38 0.00 0.00 -
P/NAPS 0.49 0.47 0.81 1.39 1.86 1.54 1.58 -17.71%

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