[SIGN] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 130.6%
YoY- -59.05%
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 707,698 532,234 221,820 120,612 163,438 215,412 166,926 21.23%
PBT 77,356 70,506 33,498 3,838 7,012 17,174 18,388 21.10%
Tax -22,120 -13,084 -5,535 -2,028 -2,696 -5,106 -4,538 23.51%
NP 55,236 57,422 27,963 1,810 4,316 12,068 13,850 20.25%
-
NP to SH 31,448 45,640 25,578 1,470 3,590 11,634 13,392 12.05%
-
Tax Rate 28.60% 18.56% 16.52% 52.84% 38.45% 29.73% 24.68% -
Total Cost 652,462 474,812 193,857 118,802 159,122 203,344 153,076 21.32%
-
Net Worth 342,734 453,089 218,040 170,382 171,902 171,822 162,149 10.49%
Dividend
30/06/24 30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 50,775 - - - - - - -
Div Payout % 161.46% - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 342,734 453,089 218,040 170,382 171,902 171,822 162,149 10.49%
NOSH 645,497 645,497 295,248 240,304 240,304 240,304 240,304 14.07%
Ratio Analysis
30/06/24 30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 7.81% 10.79% 12.61% 1.50% 2.64% 5.60% 8.30% -
ROE 9.18% 10.07% 11.73% 0.86% 2.09% 6.77% 8.26% -
Per Share
30/06/24 30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 111.50 84.58 80.37 53.80 72.26 94.03 71.03 6.19%
EPS 5.00 10.00 9.30 0.60 1.60 5.00 5.60 -1.49%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.72 0.79 0.76 0.76 0.75 0.69 -3.21%
Adjusted Per Share Value based on latest NOSH - 240,304
30/06/24 30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 109.64 82.45 34.36 18.69 25.32 33.37 25.86 21.23%
EPS 4.87 7.07 3.96 0.23 0.56 1.80 2.07 12.08%
DPS 7.87 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.531 0.7019 0.3378 0.264 0.2663 0.2662 0.2512 10.49%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/06/24 30/06/23 30/06/22 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.33 1.31 1.27 0.45 0.335 0.705 0.795 -
P/RPS 1.19 1.55 1.58 0.84 0.46 0.75 1.12 0.81%
P/EPS 26.84 18.06 13.70 68.63 21.11 13.88 13.95 9.11%
EY 3.73 5.54 7.30 1.46 4.74 7.20 7.17 -8.34%
DY 6.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 1.82 1.61 0.59 0.44 0.94 1.15 10.66%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 26/08/24 28/08/23 23/08/22 24/02/20 25/02/19 26/02/18 20/02/17 -
Price 1.28 1.24 1.48 0.375 0.355 0.61 0.96 -
P/RPS 1.15 1.47 1.84 0.70 0.49 0.65 1.35 -2.11%
P/EPS 25.83 17.10 15.97 57.19 22.37 12.01 16.85 5.86%
EY 3.87 5.85 6.26 1.75 4.47 8.32 5.94 -5.55%
DY 6.25 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.37 1.72 1.87 0.49 0.47 0.81 1.39 7.37%

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