[TM] QoQ TTM 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- 44.01%
YoY- 60.6%
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 11,377,273 11,263,771 11,092,852 10,840,308 10,873,087 11,035,764 11,212,389 0.97%
PBT 1,411,664 1,473,379 1,525,472 1,278,591 958,583 845,701 647,985 67.97%
Tax -341,643 -353,533 -346,720 -282,559 -289,270 -260,506 -250,839 22.84%
NP 1,070,021 1,119,846 1,178,752 996,032 669,313 585,195 397,146 93.50%
-
NP to SH 1,074,706 1,132,896 1,189,047 1,016,105 705,576 637,481 476,920 71.79%
-
Tax Rate 24.20% 23.99% 22.73% 22.10% 30.18% 30.80% 38.71% -
Total Cost 10,307,252 10,143,925 9,914,100 9,844,276 10,203,774 10,450,569 10,815,243 -3.15%
-
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 547,182 547,182 539,096 539,096 635,472 635,472 379,400 27.62%
Div Payout % 50.91% 48.30% 45.34% 53.06% 90.06% 99.68% 79.55% -
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 9.40% 9.94% 10.63% 9.19% 6.16% 5.30% 3.54% -
ROE 14.49% 15.32% 16.58% 14.26% 10.27% 8.58% 6.68% -
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 301.49 298.48 293.95 287.26 288.45 293.05 297.74 0.83%
EPS 28.48 30.02 31.51 26.93 18.72 16.93 12.66 71.60%
DPS 14.50 14.50 14.30 14.30 16.80 16.80 10.00 28.07%
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 296.46 293.50 289.05 282.47 283.32 287.56 292.16 0.97%
EPS 28.00 29.52 30.98 26.48 18.39 16.61 12.43 71.75%
DPS 14.26 14.26 14.05 14.05 16.56 16.56 9.89 27.60%
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 1.89 2.03 2.09 1.88 1.43 1.42 1.26 31.00%
P/EPS 20.01 20.22 19.45 20.09 22.06 24.52 29.61 -22.97%
EY 5.00 4.95 5.14 4.98 4.53 4.08 3.38 29.79%
DY 2.54 2.39 2.33 2.64 4.07 4.05 2.67 -3.26%
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 5.90 6.23 4.84 4.13 4.49 -
P/RPS 1.80 2.03 2.01 2.17 1.68 1.41 1.51 12.41%
P/EPS 19.07 20.19 18.72 23.14 25.86 24.40 35.45 -33.83%
EY 5.24 4.95 5.34 4.32 3.87 4.10 2.82 51.08%
DY 2.67 2.39 2.42 2.30 3.47 4.07 2.23 12.74%
P/NAPS 2.76 3.09 3.10 3.30 2.66 2.09 2.37 10.67%

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