[ALAQAR] YoY TTM Result on 30-Jun-2018 [#2]

Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 1.21%
YoY- 45.51%
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 115,015 102,721 104,233 100,930 100,720 108,757 109,532 0.81%
PBT 22,944 71,023 91,290 88,314 61,225 69,744 74,232 -17.75%
Tax -1,053 14 -918 -909 -1,155 -92 -1,894 -9.31%
NP 21,891 71,037 90,372 87,405 60,070 69,652 72,338 -18.04%
-
NP to SH 21,891 71,037 90,372 87,405 60,070 69,652 72,338 -18.04%
-
Tax Rate 4.59% -0.02% 1.01% 1.03% 1.89% 0.13% 2.55% -
Total Cost 93,124 31,684 13,861 13,525 40,650 39,105 37,194 16.51%
-
Net Worth 938,896 970,322 949,567 913,341 895,864 893,970 838,903 1.89%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 64,840 42,981 57,697 68,817 56,073 92,049 106,624 -7.94%
Div Payout % 296.20% 60.51% 63.84% 78.73% 93.35% 132.16% 147.40% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 938,896 970,322 949,567 913,341 895,864 893,970 838,903 1.89%
NOSH 735,985 735,985 735,985 728,226 728,226 728,226 697,168 0.90%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 19.03% 69.16% 86.70% 86.60% 59.64% 64.04% 66.04% -
ROE 2.33% 7.32% 9.52% 9.57% 6.71% 7.79% 8.62% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 15.63 13.96 14.16 13.86 13.83 14.93 15.71 -0.08%
EPS 2.97 9.65 12.28 12.00 8.25 9.56 10.38 -18.80%
DPS 8.81 5.84 7.86 9.45 7.70 12.64 15.30 -8.78%
NAPS 1.2757 1.3184 1.2902 1.2542 1.2302 1.2276 1.2033 0.97%
Adjusted Per Share Value based on latest NOSH - 728,226
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 13.70 12.23 12.41 12.02 12.00 12.95 13.05 0.81%
EPS 2.61 8.46 10.76 10.41 7.15 8.30 8.62 -18.04%
DPS 7.72 5.12 6.87 8.20 6.68 10.96 12.70 -7.95%
NAPS 1.1183 1.1557 1.131 1.0878 1.067 1.0648 0.9992 1.89%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.28 1.38 1.50 1.22 1.54 1.56 1.29 -
P/RPS 8.19 9.89 10.59 8.80 11.13 10.45 8.21 -0.04%
P/EPS 43.03 14.30 12.22 10.16 18.67 16.31 12.43 22.97%
EY 2.32 6.99 8.19 9.84 5.36 6.13 8.04 -18.69%
DY 6.88 4.23 5.24 7.75 5.00 8.10 11.86 -8.66%
P/NAPS 1.00 1.05 1.16 0.97 1.25 1.27 1.07 -1.12%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 28/08/20 30/08/19 29/08/18 24/08/17 22/08/16 25/08/15 -
Price 1.24 1.38 1.51 1.24 1.51 1.65 1.32 -
P/RPS 7.93 9.89 10.66 8.95 10.92 11.05 8.40 -0.95%
P/EPS 41.69 14.30 12.30 10.33 18.31 17.25 12.72 21.85%
EY 2.40 6.99 8.13 9.68 5.46 5.80 7.86 -17.92%
DY 7.10 4.23 5.21 7.62 5.10 7.66 11.59 -7.83%
P/NAPS 0.97 1.05 1.17 0.99 1.23 1.34 1.10 -2.07%

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