[TURBO] QoQ TTM Result on 31-Mar-2017 [#1]

Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -6.34%
YoY- -30.56%
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 45,161 46,165 45,335 42,766 40,109 34,085 30,918 28.64%
PBT 3,835 4,886 3,583 4,586 4,736 3,458 5,647 -22.68%
Tax -881 -441 -312 -390 -406 -410 -387 72.79%
NP 2,954 4,445 3,271 4,196 4,330 3,048 5,260 -31.85%
-
NP to SH 2,734 4,195 3,042 3,917 4,182 3,068 5,210 -34.86%
-
Tax Rate 22.97% 9.03% 8.71% 8.50% 8.57% 11.86% 6.85% -
Total Cost 42,207 41,720 42,064 38,570 35,779 31,037 25,658 39.22%
-
Net Worth 100,440 101,519 100,440 99,360 99,360 0 93,049 5.21%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - 5,400 5,400 -
Div Payout % - - - - - 176.01% 103.65% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 100,440 101,519 100,440 99,360 99,360 0 93,049 5.21%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.54% 9.63% 7.22% 9.81% 10.80% 8.94% 17.01% -
ROE 2.72% 4.13% 3.03% 3.94% 4.21% 0.00% 5.60% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 41.82 42.75 41.98 39.60 37.14 31.56 28.58 28.79%
EPS 2.53 3.88 2.82 3.63 3.87 2.84 4.82 -34.85%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 0.93 0.94 0.93 0.92 0.92 0.00 0.86 5.34%
Adjusted Per Share Value based on latest NOSH - 108,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 41.82 42.75 41.98 39.60 37.14 31.56 28.63 28.64%
EPS 2.53 3.88 2.82 3.63 3.87 2.84 4.82 -34.85%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 0.93 0.94 0.93 0.92 0.92 0.00 0.8616 5.21%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.78 0.80 0.85 0.79 0.76 0.82 0.90 -
P/RPS 1.87 1.87 2.02 2.00 2.05 2.60 3.15 -29.29%
P/EPS 30.81 20.60 30.18 21.78 19.63 28.87 18.69 39.42%
EY 3.25 4.86 3.31 4.59 5.10 3.46 5.35 -28.20%
DY 0.00 0.00 0.00 0.00 0.00 6.10 5.56 -
P/NAPS 0.84 0.85 0.91 0.86 0.83 0.00 1.05 -13.78%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 20/11/17 14/08/17 22/05/17 27/02/17 22/11/16 22/08/16 -
Price 0.76 0.82 0.75 0.885 0.77 0.77 0.83 -
P/RPS 1.82 1.92 1.79 2.23 2.07 2.44 2.90 -26.63%
P/EPS 30.02 21.11 26.63 24.40 19.89 27.11 17.24 44.59%
EY 3.33 4.74 3.76 4.10 5.03 3.69 5.80 -30.85%
DY 0.00 0.00 0.00 0.00 0.00 6.49 6.02 -
P/NAPS 0.82 0.87 0.81 0.96 0.84 0.00 0.97 -10.56%

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