[SIGN] YoY TTM Result on 31-Dec-2017 [#2]

Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 3.36%
YoY- -55.79%
View:
Show?
TTM Result
30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 221,820 139,435 199,993 229,458 180,387 242,915 239,248 -1.00%
PBT 33,498 3,780 7,497 24,401 56,548 35,294 44,445 -3.69%
Tax -5,534 -1,450 -3,370 -3,851 -10,012 -9,309 -10,661 -8.36%
NP 27,964 2,330 4,127 20,550 46,536 25,985 33,784 -2.48%
-
NP to SH 25,578 1,166 2,459 19,431 43,948 25,285 33,135 -3.39%
-
Tax Rate 16.52% 38.36% 44.95% 15.78% 17.71% 26.38% 23.99% -
Total Cost 193,856 137,105 195,866 208,908 133,851 216,930 205,464 -0.77%
-
Net Worth 218,040 170,382 171,902 171,822 162,149 120,191 139,688 6.11%
Dividend
30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - 3,434 5,727 4,805 12,030 - -
Div Payout % - - 139.67% 29.48% 10.93% 47.58% - -
Equity
30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 218,040 170,382 171,902 171,822 162,149 120,191 139,688 6.11%
NOSH 295,248 240,304 240,304 240,304 240,304 120,191 119,392 12.82%
Ratio Analysis
30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 12.61% 1.67% 2.06% 8.96% 25.80% 10.70% 14.12% -
ROE 11.73% 0.68% 1.43% 11.31% 27.10% 21.04% 23.72% -
Per Share
30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 80.37 62.20 88.42 100.16 76.76 202.11 200.39 -11.46%
EPS 9.27 0.52 1.09 8.48 18.70 21.04 27.75 -13.59%
DPS 0.00 0.00 1.50 2.50 2.04 10.00 0.00 -
NAPS 0.79 0.76 0.76 0.75 0.69 1.00 1.17 -5.10%
Adjusted Per Share Value based on latest NOSH - 240,304
30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 34.36 21.60 30.98 35.55 27.95 37.63 37.06 -1.00%
EPS 3.96 0.18 0.38 3.01 6.81 3.92 5.13 -3.39%
DPS 0.00 0.00 0.53 0.89 0.74 1.86 0.00 -
NAPS 0.3378 0.264 0.2663 0.2662 0.2512 0.1862 0.2164 6.11%
Price Multiplier on Financial Quarter End Date
30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/06/22 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.27 0.45 0.335 0.705 0.795 1.84 1.88 -
P/RPS 1.58 0.72 0.38 0.70 1.04 0.91 0.94 7.16%
P/EPS 13.70 86.52 30.81 8.31 4.25 8.75 6.77 9.85%
EY 7.30 1.16 3.25 12.03 23.52 11.43 14.76 -8.95%
DY 0.00 0.00 4.48 3.55 2.57 5.43 0.00 -
P/NAPS 1.61 0.59 0.44 0.94 1.15 1.84 1.61 0.00%
Price Multiplier on Announcement Date
30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/08/22 24/02/20 25/02/19 26/02/18 20/02/17 22/02/16 13/02/15 -
Price 1.48 0.375 0.355 0.61 0.96 1.86 1.80 -
P/RPS 1.84 0.60 0.40 0.61 1.25 0.92 0.90 10.00%
P/EPS 15.97 72.10 32.65 7.19 5.13 8.84 6.49 12.75%
EY 6.26 1.39 3.06 13.90 19.48 11.31 15.42 -11.32%
DY 0.00 0.00 4.23 4.10 2.13 5.38 0.00 -
P/NAPS 1.87 0.49 0.47 0.81 1.39 1.86 1.54 2.62%

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