[TM] QoQ TTM Result on 31-Mar-2019 [#1]

Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 98.67%
YoY- -64.47%
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 11,434,196 11,488,947 11,582,419 11,750,195 11,819,296 11,930,355 11,924,744 -2.75%
PBT 925,065 1,032,606 299,550 260,336 17,413 178,525 845,623 6.15%
Tax -367,665 -391,705 -324,528 -327,620 -277,926 -232,880 -303,104 13.69%
NP 557,400 640,901 -24,978 -67,284 -260,513 -54,355 542,519 1.81%
-
NP to SH 632,676 753,428 316,529 304,278 153,154 360,509 747,921 -10.52%
-
Tax Rate 39.74% 37.93% 108.34% 125.85% 1,596.08% 130.45% 35.84% -
Total Cost 10,876,796 10,848,046 11,607,397 11,817,479 12,079,809 11,984,710 11,382,225 -2.97%
-
Net Worth 7,408,543 7,400,230 7,121,286 6,993,141 7,525,264 7,500,462 7,668,065 -2.26%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 379,400 75,158 75,158 75,158 75,158 454,710 454,710 -11.34%
Div Payout % 59.97% 9.98% 23.74% 24.70% 49.07% 126.13% 60.80% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 7,408,543 7,400,230 7,121,286 6,993,141 7,525,264 7,500,462 7,668,065 -2.26%
NOSH 3,765,677 3,765,496 3,757,934 3,757,934 3,757,934 3,757,934 3,757,934 0.13%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 4.87% 5.58% -0.22% -0.57% -2.20% -0.46% 4.55% -
ROE 8.54% 10.18% 4.44% 4.35% 2.04% 4.81% 9.75% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 301.38 305.39 308.21 312.68 314.52 317.47 317.32 -3.36%
EPS 16.68 20.03 8.42 8.10 4.08 9.59 19.90 -11.07%
DPS 10.00 2.00 2.00 2.00 2.00 12.10 12.10 -11.90%
NAPS 1.9527 1.9671 1.895 1.8609 2.0025 1.9959 2.0405 -2.88%
Adjusted Per Share Value based on latest NOSH - 3,757,934
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 298.00 299.43 301.86 306.24 308.04 310.93 310.79 -2.75%
EPS 16.49 19.64 8.25 7.93 3.99 9.40 19.49 -10.51%
DPS 9.89 1.96 1.96 1.96 1.96 11.85 11.85 -11.32%
NAPS 1.9308 1.9287 1.856 1.8226 1.9613 1.9548 1.9985 -2.26%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 3.82 3.60 4.00 3.20 2.66 3.22 3.11 -
P/RPS 1.27 1.18 1.30 1.02 0.85 1.01 0.98 18.80%
P/EPS 22.91 17.98 47.49 39.52 65.27 33.57 15.63 28.94%
EY 4.37 5.56 2.11 2.53 1.53 2.98 6.40 -22.40%
DY 2.62 0.56 0.50 0.62 0.75 3.76 3.89 -23.10%
P/NAPS 1.96 1.83 2.11 1.72 1.33 1.61 1.52 18.41%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 21/02/20 26/11/19 28/08/19 30/05/19 26/02/19 26/11/18 29/08/18 -
Price 3.82 3.88 4.08 3.46 3.02 2.32 3.57 -
P/RPS 1.27 1.27 1.32 1.11 0.96 0.73 1.13 8.07%
P/EPS 22.91 19.37 48.44 42.73 74.10 24.18 17.94 17.65%
EY 4.37 5.16 2.06 2.34 1.35 4.14 5.57 -14.89%
DY 2.62 0.52 0.49 0.58 0.66 5.22 3.39 -15.74%
P/NAPS 1.96 1.97 2.15 1.86 1.51 1.16 1.75 7.82%

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