[DIALOG] YoY Quarter Result on 30-Jun-2021 [#4]

Announcement Date
19-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 1.74%
YoY- -11.57%
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 810,069 690,039 675,654 522,139 539,943 449,340 607,126 4.91%
PBT 170,834 145,349 126,680 155,377 189,165 174,732 148,829 2.32%
Tax -25,622 -10,056 -10,968 -14,951 -21,584 -25,966 -27,353 -1.08%
NP 145,212 135,293 115,712 140,426 167,581 148,766 121,476 3.01%
-
NP to SH 138,415 126,778 118,249 138,542 156,676 140,708 114,846 3.15%
-
Tax Rate 15.00% 6.92% 8.66% 9.62% 11.41% 14.86% 18.38% -
Total Cost 664,857 554,746 559,942 381,713 372,362 300,574 485,650 5.36%
-
Net Worth 5,941,645 5,574,859 5,055,741 4,598,505 4,132,878 3,788,942 3,501,388 9.20%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 157,992 135,421 118,493 107,204 107,127 129,681 101,489 7.64%
Div Payout % 114.14% 106.82% 100.21% 77.38% 68.38% 92.16% 88.37% -
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 5,941,645 5,574,859 5,055,741 4,598,505 4,132,878 3,788,942 3,501,388 9.20%
NOSH 5,645,947 5,645,913 5,645,904 5,645,732 5,641,642 5,641,642 5,641,642 0.01%
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 17.93% 19.61% 17.13% 26.89% 31.04% 33.11% 20.01% -
ROE 2.33% 2.27% 2.34% 3.01% 3.79% 3.71% 3.28% -
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 14.36 12.23 11.97 9.25 9.58 7.97 10.77 4.90%
EPS 2.45 2.25 2.10 2.46 2.78 2.50 2.04 3.09%
DPS 2.80 2.40 2.10 1.90 1.90 2.30 1.80 7.63%
NAPS 1.053 0.988 0.896 0.815 0.733 0.672 0.621 9.19%
Adjusted Per Share Value based on latest NOSH - 5,645,732
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 14.35 12.22 11.97 9.25 9.56 7.96 10.75 4.92%
EPS 2.45 2.25 2.09 2.45 2.77 2.49 2.03 3.18%
DPS 2.80 2.40 2.10 1.90 1.90 2.30 1.80 7.63%
NAPS 1.0524 0.9874 0.8955 0.8145 0.732 0.6711 0.6202 9.20%
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 2.39 2.06 2.13 2.89 3.61 3.26 3.09 -
P/RPS 16.65 16.84 17.79 31.23 37.70 40.91 28.70 -8.66%
P/EPS 97.43 91.69 101.64 117.70 129.91 130.63 151.70 -7.10%
EY 1.03 1.09 0.98 0.85 0.77 0.77 0.66 7.69%
DY 1.17 1.17 0.99 0.66 0.53 0.71 0.58 12.39%
P/NAPS 2.27 2.09 2.38 3.55 4.92 4.85 4.98 -12.26%
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 15/08/24 15/08/23 18/08/22 19/08/21 18/08/20 15/08/19 16/08/18 -
Price 2.49 2.26 2.42 2.60 3.66 3.52 3.35 -
P/RPS 17.34 18.48 20.21 28.10 38.22 44.17 31.11 -9.27%
P/EPS 101.51 100.59 115.48 105.89 131.71 141.05 164.47 -7.72%
EY 0.99 0.99 0.87 0.94 0.76 0.71 0.61 8.39%
DY 1.12 1.06 0.87 0.73 0.52 0.65 0.54 12.91%
P/NAPS 2.36 2.29 2.70 3.19 4.99 5.24 5.39 -12.84%

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