[COMFORT] YoY TTM Result on 30-Apr-2016 [#1]

Announcement Date
17-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2017
Quarter
30-Apr-2016 [#1]
Profit Trend
QoQ- -58.9%
YoY- 17.17%
View:
Show?
TTM Result
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Revenue 487,267 434,057 304,388 229,560 171,473 141,143 126,902 25.12%
PBT 36,303 40,711 45,272 9,222 7,884 -9,448 -42,265 -
Tax -7,343 -7,614 183 223 177 249 38 -
NP 28,960 33,097 45,455 9,445 8,061 -9,199 -42,227 -
-
NP to SH 28,960 33,097 45,455 9,445 8,061 -9,199 -42,227 -
-
Tax Rate 20.23% 18.70% -0.40% -2.42% -2.25% - - -
Total Cost 458,307 400,960 258,933 220,115 163,412 150,342 169,129 18.06%
-
Net Worth 286,594 252,877 217,928 173,196 100,098 34,319 35,502 41.61%
Dividend
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Div 56 - - - - - - -
Div Payout % 0.19% - - - - - - -
Equity
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Net Worth 286,594 252,877 217,928 173,196 100,098 34,319 35,502 41.61%
NOSH 561,949 561,949 558,790 558,698 435,212 571,999 591,705 -0.85%
Ratio Analysis
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
NP Margin 5.94% 7.63% 14.93% 4.11% 4.70% -6.52% -33.28% -
ROE 10.10% 13.09% 20.86% 5.45% 8.05% -26.80% -118.94% -
Per Share
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 86.71 77.24 54.47 41.09 39.40 24.68 21.45 26.20%
EPS 5.15 5.89 8.13 1.69 1.85 -1.61 -7.14 -
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.45 0.39 0.31 0.23 0.06 0.06 42.83%
Adjusted Per Share Value based on latest NOSH - 558,698
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
RPS 83.59 74.46 52.22 39.38 29.41 24.21 21.77 25.12%
EPS 4.97 5.68 7.80 1.62 1.38 -1.58 -7.24 -
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4916 0.4338 0.3738 0.2971 0.1717 0.0589 0.0609 41.61%
Price Multiplier on Financial Quarter End Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 -
Price 0.845 0.78 0.68 0.745 0.80 0.335 0.175 -
P/RPS 0.97 1.01 1.25 1.81 2.03 1.36 0.82 2.83%
P/EPS 16.40 13.24 8.36 44.07 43.19 -20.83 -2.45 -
EY 6.10 7.55 11.96 2.27 2.32 -4.80 -40.78 -
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.73 1.74 2.40 3.48 5.58 2.92 -8.97%
Price Multiplier on Announcement Date
30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 CAGR
Date 24/06/19 27/06/18 21/06/17 17/02/17 08/07/15 27/06/14 27/06/13 -
Price 0.81 0.835 0.79 0.75 0.84 0.345 0.19 -
P/RPS 0.93 1.08 1.45 1.83 2.13 1.40 0.89 0.73%
P/EPS 15.72 14.18 9.71 44.36 45.35 -21.45 -2.66 -
EY 6.36 7.05 10.30 2.25 2.20 -4.66 -37.56 -
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.86 2.03 2.42 3.65 5.75 3.17 -10.85%

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