[TM] YoY Quarter Result on 30-Jun-2019 [#2]

Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -62.96%
YoY- 12.02%
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 3,089,269 2,762,905 2,591,986 2,768,611 2,936,387 2,980,129 3,045,316 0.23%
PBT 545,110 293,139 345,232 147,516 108,302 241,205 195,805 18.59%
Tax -165,779 -76,430 -69,617 -59,950 -63,042 -84,724 -97,164 9.30%
NP 379,331 216,709 275,615 87,566 45,260 156,481 98,641 25.15%
-
NP to SH 378,063 218,594 274,745 114,184 101,933 210,482 139,450 18.07%
-
Tax Rate 30.41% 26.07% 20.17% 40.64% 58.21% 35.13% 49.62% -
Total Cost 2,709,938 2,546,196 2,316,371 2,681,045 2,891,127 2,823,648 2,946,675 -1.38%
-
Net Worth 8,010,812 7,396,831 7,426,113 7,121,286 7,668,065 7,675,957 7,693,995 0.67%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 339,633 264,159 256,072 - - 353,245 349,487 -0.47%
Div Payout % 89.84% 120.84% 93.20% - - 167.83% 250.62% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 8,010,812 7,396,831 7,426,113 7,121,286 7,668,065 7,675,957 7,693,995 0.67%
NOSH 3,773,700 3,773,700 3,765,777 3,757,934 3,757,934 3,757,934 3,757,934 0.06%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 12.28% 7.84% 10.63% 3.16% 1.54% 5.25% 3.24% -
ROE 4.72% 2.96% 3.70% 1.60% 1.33% 2.74% 1.81% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 81.86 73.21 68.83 73.67 78.14 79.30 81.04 0.16%
EPS 10.02 5.79 7.30 3.04 2.71 5.60 3.71 18.00%
DPS 9.00 7.00 6.80 0.00 0.00 9.40 9.30 -0.54%
NAPS 2.1228 1.9601 1.972 1.895 2.0405 2.0426 2.0474 0.60%
Adjusted Per Share Value based on latest NOSH - 3,757,934
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 80.50 71.99 67.54 72.14 76.51 77.65 79.35 0.23%
EPS 9.85 5.70 7.16 2.98 2.66 5.48 3.63 18.09%
DPS 8.85 6.88 6.67 0.00 0.00 9.20 9.11 -0.48%
NAPS 2.0874 1.9274 1.935 1.8556 1.9981 2.0001 2.0048 0.67%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 5.25 6.07 4.15 4.00 3.11 6.65 6.77 -
P/RPS 6.41 8.29 6.03 5.43 3.98 8.39 8.35 -4.30%
P/EPS 52.40 104.79 56.88 131.64 114.66 118.73 182.44 -18.76%
EY 1.91 0.95 1.76 0.76 0.87 0.84 0.55 23.04%
DY 1.71 1.15 1.64 0.00 0.00 1.41 1.37 3.76%
P/NAPS 2.47 3.10 2.10 2.11 1.52 3.26 3.31 -4.75%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 24/08/22 27/08/21 27/08/20 28/08/19 29/08/18 29/08/17 30/08/16 -
Price 5.65 6.06 4.11 4.08 3.57 6.42 6.84 -
P/RPS 6.90 8.28 5.97 5.54 4.57 8.10 8.44 -3.30%
P/EPS 56.40 104.62 56.33 134.28 131.61 114.62 184.33 -17.90%
EY 1.77 0.96 1.78 0.74 0.76 0.87 0.54 21.86%
DY 1.59 1.16 1.65 0.00 0.00 1.46 1.36 2.63%
P/NAPS 2.66 3.09 2.08 2.15 1.75 3.14 3.34 -3.72%

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