[SIGN] QoQ TTM Result on 30-Jun-2017 [#4]

Announcement Date
28-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- -52.14%
YoY- -57.5%
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 234,403 229,458 214,665 205,215 174,944 180,387 194,699 13.18%
PBT 24,388 24,401 23,193 25,008 55,267 56,548 59,697 -44.97%
Tax -4,090 -3,851 -3,521 -3,567 -9,789 -10,012 -10,690 -47.32%
NP 20,298 20,550 19,672 21,441 45,478 46,536 49,007 -44.46%
-
NP to SH 19,595 19,431 18,800 20,310 42,432 43,948 46,239 -43.61%
-
Tax Rate 16.77% 15.78% 15.18% 14.26% 17.71% 17.71% 17.91% -
Total Cost 214,105 208,908 194,993 183,774 129,466 133,851 145,692 29.28%
-
Net Worth 176,351 171,822 174,113 169,531 159,740 162,149 166,899 3.74%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 5,727 5,727 5,727 5,727 4,805 4,805 4,805 12.42%
Div Payout % 29.23% 29.48% 30.47% 28.20% 11.32% 10.93% 10.39% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 176,351 171,822 174,113 169,531 159,740 162,149 166,899 3.74%
NOSH 240,304 240,304 240,304 240,304 231,508 240,304 240,304 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 8.66% 8.96% 9.16% 10.45% 26.00% 25.80% 25.17% -
ROE 11.11% 11.31% 10.80% 11.98% 26.56% 27.10% 27.70% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 102.35 100.16 93.70 89.58 75.57 76.76 81.66 16.26%
EPS 8.56 8.48 8.21 8.87 18.33 18.70 19.39 -42.05%
DPS 2.50 2.50 2.50 2.50 2.08 2.04 2.02 15.28%
NAPS 0.77 0.75 0.76 0.74 0.69 0.69 0.70 6.56%
Adjusted Per Share Value based on latest NOSH - 240,304
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 36.31 35.55 33.26 31.79 27.10 27.95 30.16 13.18%
EPS 3.04 3.01 2.91 3.15 6.57 6.81 7.16 -43.53%
DPS 0.89 0.89 0.89 0.89 0.74 0.74 0.74 13.10%
NAPS 0.2732 0.2662 0.2697 0.2626 0.2475 0.2512 0.2586 3.73%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.58 0.705 0.86 0.91 0.975 0.795 0.92 -
P/RPS 0.57 0.70 0.92 1.02 1.29 1.04 1.13 -36.65%
P/EPS 6.78 8.31 10.48 10.26 5.32 4.25 4.74 26.97%
EY 14.75 12.03 9.54 9.74 18.80 23.52 21.08 -21.20%
DY 4.31 3.55 2.91 2.75 2.13 2.57 2.19 57.10%
P/NAPS 0.75 0.94 1.13 1.23 1.41 1.15 1.31 -31.07%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 26/02/18 20/11/17 28/08/17 29/05/17 20/02/17 21/11/16 -
Price 0.55 0.61 0.865 0.88 0.995 0.96 0.825 -
P/RPS 0.54 0.61 0.92 0.98 1.32 1.25 1.01 -34.15%
P/EPS 6.43 7.19 10.54 9.93 5.43 5.13 4.25 31.82%
EY 15.56 13.90 9.49 10.07 18.42 19.48 23.51 -24.07%
DY 4.55 4.10 2.89 2.84 2.09 2.13 2.44 51.55%
P/NAPS 0.71 0.81 1.14 1.19 1.44 1.39 1.18 -28.75%

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