[EQ8MY25] QoQ TTM Result on 30-Sep-2018 [#3]

Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 287.87%
YoY- -39.44%
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
Revenue 29,961 55,961 46,816 43,126 25,045 39,124 21,413 9.36%
PBT 27,047 23,791 14,964 11,742 -6,250 37,269 19,389 9.28%
Tax 0 0 0 0 0 0 0 -
NP 27,047 23,791 14,964 11,742 -6,250 37,269 19,389 9.28%
-
NP to SH 27,047 23,791 14,964 11,742 -6,250 37,269 19,389 9.28%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% -
Total Cost 2,914 32,170 31,852 31,384 31,295 1,855 2,024 10.20%
-
Net Worth 0 0 0 0 0 0 0 -
Dividend
30/06/21 30/06/20 30/06/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
Div 14,617 11,358 12,808 6,125 6,125 12,354 6,228 25.54%
Div Payout % 54.04% 47.74% 85.60% 52.17% 0.00% 33.15% 32.13% -
Equity
30/06/21 30/06/20 30/06/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
Net Worth 0 0 0 0 0 0 0 -
NOSH 137,500 258,300 273,900 275,900 275,900 256,300 278,333 -17.13%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
NP Margin 90.27% 42.51% 31.96% 27.23% -24.96% 95.26% 90.55% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/21 30/06/20 30/06/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
RPS 21.79 21.67 17.09 15.63 9.08 15.26 7.69 32.00%
EPS 19.67 9.21 5.46 4.26 -2.27 14.54 6.97 31.86%
DPS 10.63 4.40 4.68 2.22 2.22 4.82 2.23 51.64%
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 275,900
30/06/21 30/06/20 30/06/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
RPS 22.18 41.42 34.65 31.92 18.54 28.96 15.85 9.37%
EPS 20.02 17.61 11.08 8.69 -4.63 27.59 14.35 9.28%
DPS 10.82 8.41 9.48 4.53 4.53 9.14 4.61 25.54%
NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
Date 30/06/21 30/06/20 28/06/19 28/09/18 29/06/18 30/03/18 29/09/17 -
Price 1.13 1.18 1.105 1.185 1.15 1.17 1.10 -
P/RPS 5.19 5.45 6.46 7.58 12.67 7.66 14.30 -23.67%
P/EPS 5.74 12.81 20.23 27.84 -50.77 8.05 15.79 -23.64%
EY 17.41 7.81 4.94 3.59 -1.97 12.43 6.33 30.96%
DY 9.41 3.73 4.23 1.87 1.93 4.12 2.03 50.51%
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/09/18 30/06/18 31/03/18 30/09/17 CAGR
Date 30/09/21 28/08/20 28/08/19 22/11/18 09/08/18 30/05/18 21/11/17 -
Price 1.14 1.32 1.06 1.135 1.155 1.175 1.11 -
P/RPS 5.23 6.09 6.20 7.26 12.72 7.70 14.43 -23.70%
P/EPS 5.80 14.33 19.40 26.67 -50.99 8.08 15.93 -23.61%
EY 17.25 6.98 5.15 3.75 -1.96 12.38 6.28 30.91%
DY 9.33 3.33 4.41 1.96 1.92 4.10 2.01 50.57%
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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