[SIGN] YoY Cumulative 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- 161.2%
YoY- -59.05%
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 353,849 266,117 221,820 60,306 81,719 107,706 83,463 21.23%
PBT 38,678 35,253 33,498 1,919 3,506 8,587 9,194 21.10%
Tax -11,060 -6,542 -5,535 -1,014 -1,348 -2,553 -2,269 23.51%
NP 27,618 28,711 27,963 905 2,158 6,034 6,925 20.25%
-
NP to SH 15,724 22,820 25,578 735 1,795 5,817 6,696 12.05%
-
Tax Rate 28.60% 18.56% 16.52% 52.84% 38.45% 29.73% 24.68% -
Total Cost 326,231 237,406 193,857 59,401 79,561 101,672 76,538 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 25,387 - - - - - - -
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 4.59% 5.04% 11.73% 0.43% 1.04% 3.39% 4.13% -
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 55.75 42.29 80.37 26.90 36.13 47.01 35.52 6.19%
EPS 2.50 5.00 9.30 0.30 0.80 2.50 2.80 -1.49%
DPS 4.00 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 54.82 41.23 34.36 9.34 12.66 16.69 12.93 21.23%
EPS 2.44 3.54 3.96 0.11 0.28 0.90 1.04 12.03%
DPS 3.93 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 2.39 3.10 1.58 1.67 0.93 1.50 2.24 0.86%
P/EPS 53.68 36.12 13.70 137.26 42.21 27.77 27.90 9.11%
EY 1.86 2.77 7.30 0.73 2.37 3.60 3.58 -8.35%
DY 3.01 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 2.30 2.93 1.84 1.39 0.98 1.30 2.70 -2.11%
P/EPS 51.67 34.19 15.97 114.38 44.73 24.02 33.69 5.86%
EY 1.94 2.92 6.26 0.87 2.24 4.16 2.97 -5.51%
DY 3.13 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