[SIGN] YoY TTM Result on 31-Dec-2018 [#2]

Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -58.67%
YoY- -87.34%
View:
Show?
TTM Result
30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 476,277 221,820 139,435 199,993 229,458 180,387 242,915 9.39%
PBT 48,688 33,498 3,780 7,497 24,401 56,548 35,294 4.38%
Tax -12,796 -5,534 -1,450 -3,370 -3,851 -10,012 -9,309 4.33%
NP 35,892 27,964 2,330 4,127 20,550 46,536 25,985 4.39%
-
NP to SH 29,668 25,578 1,166 2,459 19,431 43,948 25,285 2.15%
-
Tax Rate 26.28% 16.52% 38.36% 44.95% 15.78% 17.71% 26.38% -
Total Cost 440,385 193,856 137,105 195,866 208,908 133,851 216,930 9.89%
-
Net Worth 453,089 218,040 170,382 171,902 171,822 162,149 120,191 19.35%
Dividend
30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - 3,434 5,727 4,805 12,030 -
Div Payout % - - - 139.67% 29.48% 10.93% 47.58% -
Equity
30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 453,089 218,040 170,382 171,902 171,822 162,149 120,191 19.35%
NOSH 645,497 295,248 240,304 240,304 240,304 240,304 120,191 25.11%
Ratio Analysis
30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 7.54% 12.61% 1.67% 2.06% 8.96% 25.80% 10.70% -
ROE 6.55% 11.73% 0.68% 1.43% 11.31% 27.10% 21.04% -
Per Share
30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 75.68 80.37 62.20 88.42 100.16 76.76 202.11 -12.27%
EPS 4.71 9.27 0.52 1.09 8.48 18.70 21.04 -18.08%
DPS 0.00 0.00 0.00 1.50 2.50 2.04 10.00 -
NAPS 0.72 0.79 0.76 0.76 0.75 0.69 1.00 -4.28%
Adjusted Per Share Value based on latest NOSH - 240,304
30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 73.78 34.36 21.60 30.98 35.55 27.95 37.63 9.39%
EPS 4.60 3.96 0.18 0.38 3.01 6.81 3.92 2.15%
DPS 0.00 0.00 0.00 0.53 0.89 0.74 1.86 -
NAPS 0.7019 0.3378 0.264 0.2663 0.2662 0.2512 0.1862 19.35%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 30/06/23 30/06/22 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.31 1.27 0.45 0.335 0.705 0.795 1.84 -
P/RPS 1.73 1.58 0.72 0.38 0.70 1.04 0.91 8.94%
P/EPS 27.79 13.70 86.52 30.81 8.31 4.25 8.75 16.65%
EY 3.60 7.30 1.16 3.25 12.03 23.52 11.43 -14.27%
DY 0.00 0.00 0.00 4.48 3.55 2.57 5.43 -
P/NAPS 1.82 1.61 0.59 0.44 0.94 1.15 1.84 -0.14%
Price Multiplier on Announcement Date
30/06/23 30/06/22 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/08/23 23/08/22 24/02/20 25/02/19 26/02/18 20/02/17 22/02/16 -
Price 1.24 1.48 0.375 0.355 0.61 0.96 1.86 -
P/RPS 1.64 1.84 0.60 0.40 0.61 1.25 0.92 8.01%
P/EPS 26.30 15.97 72.10 32.65 7.19 5.13 8.84 15.64%
EY 3.80 6.26 1.39 3.06 13.90 19.48 11.31 -13.53%
DY 0.00 0.00 0.00 4.23 4.10 2.13 5.38 -
P/NAPS 1.72 1.87 0.49 0.47 0.81 1.39 1.86 -1.03%

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