[TM] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 0.71%
YoY- 60.6%
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 11,167,922 11,145,128 11,238,636 10,840,308 10,451,969 10,298,202 10,228,460 6.02%
PBT 1,403,658 1,400,222 1,627,888 1,278,591 1,226,228 1,010,646 640,364 68.66%
Tax -322,697 -320,136 -334,552 -282,559 -243,918 -178,188 -77,908 157.69%
NP 1,080,961 1,080,086 1,293,336 996,032 982,309 832,458 562,456 54.51%
-
NP to SH 1,087,026 1,088,118 1,301,860 1,016,105 1,008,892 854,536 610,092 46.91%
-
Tax Rate 22.99% 22.86% 20.55% 22.10% 19.89% 17.63% 12.17% -
Total Cost 10,086,961 10,065,042 9,945,300 9,844,276 9,469,660 9,465,744 9,666,004 2.88%
-
Net Worth 7,416,454 7,396,831 7,170,786 7,124,637 6,868,029 7,426,113 7,139,914 2.56%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 352,212 528,318 - 539,630 341,767 512,145 - -
Div Payout % 32.40% 48.55% - 53.11% 33.88% 59.93% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 7,416,454 7,396,831 7,170,786 7,124,637 6,868,029 7,426,113 7,139,914 2.56%
NOSH 3,773,700 3,773,700 3,773,700 3,773,642 3,773,579 3,765,777 3,765,777 0.14%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 9.68% 9.69% 11.51% 9.19% 9.40% 8.08% 5.50% -
ROE 14.66% 14.71% 18.16% 14.26% 14.69% 11.51% 8.54% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 295.94 295.34 297.81 287.26 277.28 273.47 271.62 5.87%
EPS 28.80 28.84 34.48 26.96 26.79 22.70 16.20 46.70%
DPS 9.33 14.00 0.00 14.30 9.07 13.60 0.00 -
NAPS 1.9653 1.9601 1.9002 1.888 1.822 1.972 1.896 2.41%
Adjusted Per Share Value based on latest NOSH - 3,773,642
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 291.01 290.41 292.85 282.47 272.35 268.34 266.53 6.02%
EPS 28.32 28.35 33.92 26.48 26.29 22.27 15.90 46.88%
DPS 9.18 13.77 0.00 14.06 8.91 13.35 0.00 -
NAPS 1.9325 1.9274 1.8685 1.8565 1.7896 1.935 1.8605 2.56%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 5.70 6.07 6.13 5.41 4.13 4.15 3.75 -
P/RPS 1.93 2.06 2.06 1.88 1.49 1.52 1.38 25.03%
P/EPS 19.79 21.05 17.77 20.09 15.43 18.29 23.15 -9.91%
EY 5.05 4.75 5.63 4.98 6.48 5.47 4.32 10.95%
DY 1.64 2.31 0.00 2.64 2.20 3.28 0.00 -
P/NAPS 2.90 3.10 3.23 2.87 2.27 2.10 1.98 28.94%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 27/08/21 27/05/21 24/02/21 25/11/20 27/08/20 20/05/20 -
Price 5.43 6.06 6.07 6.46 4.84 4.11 4.33 -
P/RPS 1.83 2.05 2.04 2.25 1.75 1.50 1.59 9.81%
P/EPS 18.85 21.02 17.60 23.99 18.08 18.11 26.73 -20.75%
EY 5.30 4.76 5.68 4.17 5.53 5.52 3.74 26.13%
DY 1.72 2.31 0.00 2.21 1.87 3.31 0.00 -
P/NAPS 2.76 3.09 3.19 3.42 2.66 2.08 2.28 13.57%

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