[NSOP] YoY TTM Result on 30-Jun-2021 [#2]

Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 38.37%
YoY- 9090.18%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 99,199 93,677 111,424 76,628 54,183 55,647 77,599 4.17%
PBT 35,697 24,739 46,228 15,717 -815 -2,581 30,879 2.44%
Tax -6,454 -4,943 -12,289 -4,878 212 1,635 -1,928 22.28%
NP 29,243 19,796 33,939 10,839 -603 -946 28,951 0.16%
-
NP to SH 26,417 17,269 30,967 10,293 112 -1,223 21,513 3.47%
-
Tax Rate 18.08% 19.98% 26.58% 31.04% - - 6.24% -
Total Cost 69,956 73,881 77,485 65,789 54,786 56,593 48,648 6.23%
-
Net Worth 628,307 599,525 571,444 542,661 541,959 548,979 562,318 1.86%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 11,232 6,318 11,934 7,722 2,808 4,212 7,722 6.43%
Div Payout % 42.52% 36.59% 38.54% 75.02% 2,507.21% 0.00% 35.90% -
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 628,307 599,525 571,444 542,661 541,959 548,979 562,318 1.86%
NOSH 70,202 70,202 70,202 70,202 70,202 70,202 70,202 0.00%
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 29.48% 21.13% 30.46% 14.14% -1.11% -1.70% 37.31% -
ROE 4.20% 2.88% 5.42% 1.90% 0.02% -0.22% 3.83% -
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 141.31 133.44 158.72 109.15 77.18 79.27 110.54 4.17%
EPS 37.63 24.60 44.11 14.66 0.16 -1.74 30.64 3.48%
DPS 16.00 9.00 17.00 11.00 4.00 6.00 11.00 6.43%
NAPS 8.95 8.54 8.14 7.73 7.72 7.82 8.01 1.86%
Adjusted Per Share Value based on latest NOSH - 70,202
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 141.31 133.44 158.72 109.15 77.18 79.27 110.54 4.17%
EPS 37.63 24.60 44.11 14.66 0.16 -1.74 30.64 3.48%
DPS 16.00 9.00 17.00 11.00 4.00 6.00 11.00 6.43%
NAPS 8.95 8.54 8.14 7.73 7.72 7.82 8.01 1.86%
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 3.75 3.55 3.66 3.10 2.73 3.45 3.55 -
P/RPS 2.65 2.66 2.31 2.84 3.54 4.35 3.21 -3.14%
P/EPS 9.97 14.43 8.30 21.14 1,711.17 -198.04 11.58 -2.46%
EY 10.03 6.93 12.05 4.73 0.06 -0.50 8.63 2.53%
DY 4.27 2.54 4.64 3.55 1.47 1.74 3.10 5.47%
P/NAPS 0.42 0.42 0.45 0.40 0.35 0.44 0.44 -0.77%
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 28/08/24 25/08/23 26/08/22 26/08/21 27/08/20 28/08/19 27/08/18 -
Price 3.64 3.39 3.54 3.06 2.75 3.31 3.65 -
P/RPS 2.58 2.54 2.23 2.80 3.56 4.18 3.30 -4.01%
P/EPS 9.67 13.78 8.03 20.87 1,723.71 -190.00 11.91 -3.40%
EY 10.34 7.26 12.46 4.79 0.06 -0.53 8.40 3.52%
DY 4.40 2.65 4.80 3.59 1.45 1.81 3.01 6.52%
P/NAPS 0.41 0.40 0.43 0.40 0.36 0.42 0.46 -1.89%

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