[ALAQAR] YoY TTM Result on 30-Sep-2017 [#3]

Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 2.49%
YoY- -12.42%
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 101,339 105,328 101,530 99,968 106,938 109,897 108,316 -1.10%
PBT 68,529 92,278 86,216 62,721 70,195 74,522 77,818 -2.09%
Tax 14 -918 -909 -1,155 99 -1,860 -2,513 -
NP 68,543 91,360 85,307 61,566 70,294 72,662 75,305 -1.55%
-
NP to SH 68,543 91,360 85,307 61,566 70,294 72,662 75,305 -1.55%
-
Tax Rate -0.02% 0.99% 1.05% 1.84% -0.14% 2.50% 3.23% -
Total Cost 32,796 13,968 16,223 38,402 36,644 37,235 33,011 -0.10%
-
Net Worth 968,997 951,628 914,288 885,086 881,518 815,052 804,804 3.13%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 44,453 57,186 55,709 54,981 84,474 115,696 54,677 -3.38%
Div Payout % 64.85% 62.59% 65.30% 89.30% 120.17% 159.23% 72.61% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 968,997 951,628 914,288 885,086 881,518 815,052 804,804 3.13%
NOSH 735,985 735,985 728,226 728,226 728,226 695,852 696,981 0.91%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 67.64% 86.74% 84.02% 61.59% 65.73% 66.12% 69.52% -
ROE 7.07% 9.60% 9.33% 6.96% 7.97% 8.92% 9.36% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 13.77 14.31 13.94 13.73 14.68 15.79 15.54 -1.99%
EPS 9.31 12.41 11.71 8.45 9.65 10.44 10.80 -2.44%
DPS 6.04 7.77 7.65 7.55 11.60 16.61 7.85 -4.27%
NAPS 1.3166 1.293 1.2555 1.2154 1.2105 1.1713 1.1547 2.20%
Adjusted Per Share Value based on latest NOSH - 728,226
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 12.07 12.55 12.09 11.91 12.74 13.09 12.90 -1.10%
EPS 8.16 10.88 10.16 7.33 8.37 8.65 8.97 -1.56%
DPS 5.29 6.81 6.64 6.55 10.06 13.78 6.51 -3.39%
NAPS 1.1541 1.1334 1.089 1.0542 1.0499 0.9708 0.9586 3.13%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.35 1.48 1.27 1.45 1.51 1.32 1.41 -
P/RPS 9.80 10.34 9.11 10.56 10.28 8.36 9.07 1.29%
P/EPS 14.50 11.92 10.84 17.15 15.64 12.64 13.05 1.76%
EY 6.90 8.39 9.22 5.83 6.39 7.91 7.66 -1.72%
DY 4.47 5.25 6.02 5.21 7.68 12.58 5.57 -3.59%
P/NAPS 1.03 1.14 1.01 1.19 1.25 1.13 1.22 -2.77%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 26/11/20 21/11/19 30/11/18 23/11/17 29/11/16 26/11/15 25/11/14 -
Price 1.32 1.46 1.25 1.42 1.64 1.30 1.38 -
P/RPS 9.59 10.20 8.97 10.34 11.17 8.23 8.88 1.28%
P/EPS 14.17 11.76 10.67 16.80 16.99 12.45 12.77 1.74%
EY 7.06 8.50 9.37 5.95 5.89 8.03 7.83 -1.70%
DY 4.58 5.32 6.12 5.32 7.07 12.78 5.69 -3.54%
P/NAPS 1.00 1.13 1.00 1.17 1.35 1.11 1.20 -2.99%

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