[BURSA] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Announcement Date
28-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 73.29%
YoY- 39.35%
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 387,137 301,098 317,185 428,373 330,531 250,488 291,266 4.85%
PBT 209,253 169,765 173,696 282,054 203,173 127,646 167,555 3.76%
Tax -54,306 -37,329 -46,259 -71,693 -52,215 -32,039 -42,043 4.35%
NP 154,947 132,436 127,437 210,361 150,958 95,607 125,512 3.57%
-
NP to SH 155,477 132,420 127,437 210,361 150,958 93,194 121,995 4.12%
-
Tax Rate 25.95% 21.99% 26.63% 25.42% 25.70% 25.10% 25.09% -
Total Cost 232,190 168,662 189,748 218,012 179,573 154,881 165,754 5.77%
-
Net Worth 865,950 825,485 809,299 865,924 808,503 888,222 903,001 -0.69%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 145,673 121,394 121,394 194,226 137,445 83,977 177,375 -3.22%
Div Payout % 93.69% 91.67% 95.26% 92.33% 91.05% 90.11% 145.40% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 865,950 825,485 809,299 865,924 808,503 888,222 903,001 -0.69%
NOSH 809,299 809,299 809,299 809,299 805,859 807,474 807,472 0.03%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 40.02% 43.98% 40.18% 49.11% 45.67% 38.17% 43.09% -
ROE 17.95% 16.04% 15.75% 24.29% 18.67% 10.49% 13.51% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 47.84 37.20 39.19 52.93 40.88 31.02 36.13 4.78%
EPS 19.20 16.40 15.70 26.00 18.70 11.50 15.10 4.08%
DPS 18.00 15.00 15.00 24.00 17.00 10.40 22.00 -3.28%
NAPS 1.07 1.02 1.00 1.07 1.00 1.10 1.12 -0.75%
Adjusted Per Share Value based on latest NOSH - 809,299
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 47.84 37.20 39.19 52.93 40.84 30.95 35.99 4.85%
EPS 19.20 16.40 15.70 25.99 18.65 11.52 15.07 4.11%
DPS 18.00 15.00 15.00 24.00 16.98 10.38 21.92 -3.22%
NAPS 1.07 1.02 1.00 1.07 0.999 1.0975 1.1158 -0.69%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 8.84 6.44 6.63 7.93 7.28 7.00 7.35 -
P/RPS 18.48 17.31 16.92 14.98 17.81 22.57 20.35 -1.59%
P/EPS 46.01 39.36 42.10 30.51 38.99 60.65 48.58 -0.90%
EY 2.17 2.54 2.38 3.28 2.56 1.65 2.06 0.86%
DY 2.04 2.33 2.26 3.03 2.34 1.49 2.99 -6.16%
P/NAPS 8.26 6.31 6.63 7.41 7.28 6.36 6.56 3.91%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 30/07/24 31/07/23 28/07/22 28/07/21 28/07/20 01/08/19 30/07/18 -
Price 9.80 6.71 6.43 7.60 10.04 6.70 7.79 -
P/RPS 20.49 18.04 16.41 14.36 24.56 21.60 21.56 -0.84%
P/EPS 51.01 41.01 40.83 29.24 53.77 58.05 51.48 -0.15%
EY 1.96 2.44 2.45 3.42 1.86 1.72 1.94 0.17%
DY 1.84 2.24 2.33 3.16 1.69 1.55 2.82 -6.86%
P/NAPS 9.16 6.58 6.43 7.10 10.04 6.09 6.96 4.67%

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