[CVIEW] QoQ Quarter Result on 2018-11-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 42,078 33,706 54,768 141,796 43,257 21,564 29,446 26.79% QoQ % 24.84% -38.46% -61.38% 227.80% 100.60% -26.77% - Horiz. % 142.90% 114.47% 185.99% 481.55% 146.90% 73.23% 100.00%
PBT 8,381 6,293 10,403 65,151 14,945 5,397 5,283 35.91% QoQ % 33.18% -39.51% -84.03% 335.94% 176.91% 2.16% - Horiz. % 158.64% 119.12% 196.91% 1,233.22% 282.89% 102.16% 100.00%
Tax -2,507 -1,583 -2,289 -13,117 -3,643 -1,917 -1,586 35.58% QoQ % -58.37% 30.84% 82.55% -260.06% -90.04% -20.87% - Horiz. % 158.07% 99.81% 144.33% 827.05% 229.70% 120.87% 100.00%
NP 5,874 4,710 8,114 52,034 11,302 3,480 3,697 36.05% QoQ % 24.71% -41.95% -84.41% 360.40% 224.77% -5.87% - Horiz. % 158.89% 127.40% 219.48% 1,407.47% 305.71% 94.13% 100.00%
NP to SH 5,874 4,710 8,114 52,034 11,302 3,480 3,697 36.05% QoQ % 24.71% -41.95% -84.41% 360.40% 224.77% -5.87% - Horiz. % 158.89% 127.40% 219.48% 1,407.47% 305.71% 94.13% 100.00%
Tax Rate 29.91 % 25.15 % 22.00 % 20.13 % 24.38 % 35.52 % 30.02 % -0.24% QoQ % 18.93% 14.32% 9.29% -17.43% -31.36% 18.32% - Horiz. % 99.63% 83.78% 73.28% 67.06% 81.21% 118.32% 100.00%
Total Cost 36,204 28,996 46,654 89,762 31,955 18,084 25,749 25.43% QoQ % 24.86% -37.85% -48.02% 180.90% 76.70% -29.77% - Horiz. % 140.60% 112.61% 181.19% 348.60% 124.10% 70.23% 100.00%
Net Worth 403,000 397,000 393,000 390,000 343,000 331,999 327,999 14.67% QoQ % 1.51% 1.02% 0.77% 13.70% 3.31% 1.22% - Horiz. % 122.87% 121.04% 119.82% 118.90% 104.57% 101.22% 100.00%
Dividend 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Div 3,000 - - - 5,000 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 60.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 51.07 % - % - % - % 44.24 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 115.44% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 403,000 397,000 393,000 390,000 343,000 331,999 327,999 14.67% QoQ % 1.51% 1.02% 0.77% 13.70% 3.31% 1.22% - Horiz. % 122.87% 121.04% 119.82% 118.90% 104.57% 101.22% 100.00%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin 13.96 % 13.97 % 14.82 % 36.70 % 26.13 % 16.14 % 12.56 % 7.28% QoQ % -0.07% -5.74% -59.62% 40.45% 61.90% 28.50% - Horiz. % 111.15% 111.23% 117.99% 292.20% 208.04% 128.50% 100.00%
ROE 1.46 % 1.19 % 2.06 % 13.34 % 3.30 % 1.05 % 1.13 % 18.57% QoQ % 22.69% -42.23% -84.56% 304.24% 214.29% -7.08% - Horiz. % 129.20% 105.31% 182.30% 1,180.53% 292.04% 92.92% 100.00%
Per Share 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 42.08 33.71 54.77 141.80 43.26 21.56 29.45 26.78% QoQ % 24.83% -38.45% -61.38% 227.79% 100.65% -26.79% - Horiz. % 142.89% 114.47% 185.98% 481.49% 146.89% 73.21% 100.00%
EPS 5.87 4.71 8.11 52.03 11.30 3.48 3.70 35.91% QoQ % 24.63% -41.92% -84.41% 360.44% 224.71% -5.95% - Horiz. % 158.65% 127.30% 219.19% 1,406.22% 305.41% 94.05% 100.00%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 60.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 4.0300 3.9700 3.9300 3.9000 3.4300 3.3200 3.2800 14.67% QoQ % 1.51% 1.02% 0.77% 13.70% 3.31% 1.22% - Horiz. % 122.87% 121.04% 119.82% 118.90% 104.57% 101.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,000 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 42.08 33.71 54.77 141.80 43.26 21.56 29.45 26.78% QoQ % 24.83% -38.45% -61.38% 227.79% 100.65% -26.79% - Horiz. % 142.89% 114.47% 185.98% 481.49% 146.89% 73.21% 100.00%
EPS 5.87 4.71 8.11 52.03 11.30 3.48 3.70 35.91% QoQ % 24.63% -41.92% -84.41% 360.44% 224.71% -5.95% - Horiz. % 158.65% 127.30% 219.19% 1,406.22% 305.41% 94.05% 100.00%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 60.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 4.0300 3.9700 3.9300 3.9000 3.4300 3.3200 3.2800 14.67% QoQ % 1.51% 1.02% 0.77% 13.70% 3.31% 1.22% - Horiz. % 122.87% 121.04% 119.82% 118.90% 104.57% 101.22% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 1.3800 1.3600 1.4900 1.3300 1.4000 1.3600 1.6000 -
P/RPS 3.28 4.03 2.72 0.94 3.24 6.31 5.43 -28.48% QoQ % -18.61% 48.16% 189.36% -70.99% -48.65% 16.21% - Horiz. % 60.41% 74.22% 50.09% 17.31% 59.67% 116.21% 100.00%
P/EPS 23.49 28.87 18.36 2.56 12.39 39.08 43.28 -33.39% QoQ % -18.64% 57.24% 617.19% -79.34% -68.30% -9.70% - Horiz. % 54.27% 66.71% 42.42% 5.91% 28.63% 90.30% 100.00%
EY 4.26 3.46 5.45 39.12 8.07 2.56 2.31 50.22% QoQ % 23.12% -36.51% -86.07% 384.76% 215.23% 10.82% - Horiz. % 184.42% 149.78% 235.93% 1,693.51% 349.35% 110.82% 100.00%
DY 2.17 0.00 0.00 0.00 3.57 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 60.78% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.34 0.34 0.38 0.34 0.41 0.41 0.49 -21.57% QoQ % 0.00% -10.53% 11.76% -17.07% 0.00% -16.33% - Horiz. % 69.39% 69.39% 77.55% 69.39% 83.67% 83.67% 100.00%
Price Multiplier on Announcement Date 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 25/10/19 25/07/19 25/04/19 22/01/19 26/10/18 27/07/18 26/04/18 -
Price 1.2500 1.4700 1.4000 1.5900 1.2000 1.4000 1.4300 -
P/RPS 2.97 4.36 2.56 1.12 2.77 6.49 4.86 -27.92% QoQ % -31.88% 70.31% 128.57% -59.57% -57.32% 33.54% - Horiz. % 61.11% 89.71% 52.67% 23.05% 57.00% 133.54% 100.00%
P/EPS 21.28 31.21 17.25 3.06 10.62 40.23 38.68 -32.79% QoQ % -31.82% 80.93% 463.73% -71.19% -73.60% 4.01% - Horiz. % 55.02% 80.69% 44.60% 7.91% 27.46% 104.01% 100.00%
EY 4.70 3.20 5.80 32.73 9.42 2.49 2.59 48.61% QoQ % 46.87% -44.83% -82.28% 247.45% 278.31% -3.86% - Horiz. % 181.47% 123.55% 223.94% 1,263.71% 363.71% 96.14% 100.00%
DY 2.40 0.00 0.00 0.00 4.17 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 57.55% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.31 0.37 0.36 0.41 0.35 0.42 0.44 -20.77% QoQ % -16.22% 2.78% -12.20% 17.14% -16.67% -4.55% - Horiz. % 70.45% 84.09% 81.82% 93.18% 79.55% 95.45% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
FY2018 Qtr 4.pdf 
