[POS] QoQ TTM Result on 30-Jun-2018

Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018
Profit Trend
QoQ- -34.58%
YoY- -30.86%
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 2,355,117 2,413,515 2,452,989 2,451,414 2,472,578 2,455,052 2,470,056 -3.12%
PBT -158,418 3,994 44,608 86,987 119,950 115,155 146,013 -
Tax -7,352 682 -17,560 -24,579 -24,643 -38,600 -43,988 -69.69%
NP -165,770 4,676 27,048 62,408 95,307 76,555 102,025 -
-
NP to SH -165,745 4,415 26,910 62,312 95,246 76,852 102,219 -
-
Tax Rate - -17.08% 39.37% 28.26% 20.54% 33.52% 30.13% -
Total Cost 2,520,887 2,408,839 2,425,941 2,389,006 2,377,271 2,378,497 2,368,031 4.26%
-
Net Worth 1,714,281 1,855,181 1,870,836 1,949,114 1,949,114 1,917,803 1,902,147 -6.70%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 62,622 62,622 83,757 83,757 83,757 83,757 91,607 -22.41%
Div Payout % 0.00% 1,418.40% 311.25% 134.42% 87.94% 108.98% 89.62% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,714,281 1,855,181 1,870,836 1,949,114 1,949,114 1,917,803 1,902,147 -6.70%
NOSH 782,776 782,776 782,776 782,776 782,776 782,776 782,776 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin -7.04% 0.19% 1.10% 2.55% 3.85% 3.12% 4.13% -
ROE -9.67% 0.24% 1.44% 3.20% 4.89% 4.01% 5.37% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 300.87 308.33 313.37 313.17 315.87 313.63 315.55 -3.12%
EPS -21.17 0.56 3.44 7.96 12.17 9.82 13.06 -
DPS 8.00 8.00 10.70 10.70 10.70 10.70 11.70 -22.40%
NAPS 2.19 2.37 2.39 2.49 2.49 2.45 2.43 -6.70%
Adjusted Per Share Value based on latest NOSH - 782,776
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 300.87 308.33 313.37 313.17 315.87 313.63 315.55 -3.12%
EPS -21.17 0.56 3.44 7.96 12.17 9.82 13.06 -
DPS 8.00 8.00 10.70 10.70 10.70 10.70 11.70 -22.40%
NAPS 2.19 2.37 2.39 2.49 2.49 2.45 2.43 -6.70%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.83 1.72 3.60 3.98 3.53 5.25 5.25 -
P/RPS 0.61 0.56 1.15 1.27 1.12 1.67 1.66 -48.72%
P/EPS -8.64 304.95 104.72 50.00 29.01 53.47 40.20 -
EY -11.57 0.33 0.95 2.00 3.45 1.87 2.49 -
DY 4.37 4.65 2.97 2.69 3.03 2.04 2.23 56.66%
P/NAPS 0.84 0.73 1.51 1.60 1.42 2.14 2.16 -46.75%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 21/05/19 27/02/19 21/11/18 24/08/18 28/05/18 26/02/18 28/11/17 -
Price 1.58 2.11 3.20 4.17 3.55 4.99 5.33 -
P/RPS 0.53 0.68 1.02 1.33 1.12 1.59 1.69 -53.87%
P/EPS -7.46 374.10 93.08 52.38 29.18 50.83 40.82 -
EY -13.40 0.27 1.07 1.91 3.43 1.97 2.45 -
DY 5.06 3.79 3.34 2.57 3.01 2.14 2.20 74.33%
P/NAPS 0.72 0.89 1.34 1.67 1.43 2.04 2.19 -52.39%

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