[COMFORT] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
Revenue 1,045,471 0 541,242 0 946,447 0 627,547 97.86%
PBT 498,444 0 293,525 0 370,432 0 196,654 246.76%
Tax -130,487 0 -74,391 0 -83,094 0 -47,189 289.57%
NP 367,957 0 219,134 0 287,338 0 149,465 233.51%
-
NP to SH 367,957 0 219,134 0 287,338 0 149,465 233.51%
-
Tax Rate 26.18% - 25.34% - 22.43% - 24.00% -
Total Cost 677,514 0 322,108 0 659,109 0 478,082 59.38%
-
Net Worth 893,882 0 766,184 0 588,778 582,949 448,870 151.17%
Dividend
31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
Div 34,826 - 29,022 - 8,744 37,891 - -
Div Payout % 9.46% - 13.24% - 3.04% 0.00% - -
Equity
31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
Net Worth 893,882 0 766,184 0 588,778 582,949 448,870 151.17%
NOSH 582,949 580,443 582,949 582,949 582,949 582,949 582,949 0.00%
Ratio Analysis
31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
NP Margin 35.20% 0.00% 40.49% 0.00% 30.36% 0.00% 23.82% -
ROE 41.16% 0.00% 28.60% 0.00% 48.80% 0.00% 33.30% -
Per Share
31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
RPS 180.12 0.00 93.25 0.00 162.35 0.00 107.65 99.01%
EPS 63.39 0.00 37.75 0.00 49.29 0.00 25.64 235.41%
DPS 6.00 0.00 5.00 0.00 1.50 6.50 0.00 -
NAPS 1.54 0.00 1.32 0.00 1.01 1.00 0.77 152.62%
Adjusted Per Share Value based on latest NOSH - 582,949
31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
RPS 179.34 0.00 92.85 0.00 162.35 0.00 107.65 97.86%
EPS 63.12 0.00 37.59 0.00 49.29 0.00 25.64 233.50%
DPS 5.97 0.00 4.98 0.00 1.50 6.50 0.00 -
NAPS 1.5334 0.00 1.3143 0.00 1.01 1.00 0.77 151.17%
Price Multiplier on Financial Quarter End Date
31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
Date 30/07/21 30/06/21 30/04/21 31/03/21 29/01/21 31/12/20 30/10/20 -
Price 1.86 1.94 2.76 1.87 3.14 2.99 3.95 -
P/RPS 1.03 0.00 2.96 0.00 1.93 0.00 3.67 -81.71%
P/EPS 2.93 0.00 7.31 0.00 6.37 0.00 15.41 -89.13%
EY 34.08 0.00 13.68 0.00 15.70 0.00 6.49 818.28%
DY 3.23 0.00 1.81 0.00 0.48 2.17 0.00 -
P/NAPS 1.21 0.00 2.09 0.00 3.11 2.99 5.13 -85.50%
Price Multiplier on Announcement Date
31/07/21 30/06/21 30/04/21 31/03/21 31/01/21 31/12/20 31/10/20 CAGR
Date 21/09/21 - 21/06/21 - 15/03/21 - 30/11/20 -
Price 1.31 0.00 2.12 0.00 2.04 0.00 3.99 -
P/RPS 0.73 0.00 2.27 0.00 1.26 0.00 3.71 -88.62%
P/EPS 2.07 0.00 5.62 0.00 4.14 0.00 15.56 -93.25%
EY 48.39 0.00 17.81 0.00 24.16 0.00 6.43 1385.72%
DY 4.58 0.00 2.36 0.00 0.74 0.00 0.00 -
P/NAPS 0.85 0.00 1.61 0.00 2.02 0.00 5.18 -91.07%

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