[CVIEW] QoQ Quarter Result on 2019-11-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Revenue 24,354 18,352 26,364 36,202 42,078 33,706 54,768 -41.60% QoQ % 32.70% -30.39% -27.18% -13.96% 24.84% -38.46% - Horiz. % 44.47% 33.51% 48.14% 66.10% 76.83% 61.54% 100.00%
PBT 5,330 6,007 4,769 9,015 8,381 6,293 10,403 -35.84% QoQ % -11.27% 25.96% -47.10% 7.56% 33.18% -39.51% - Horiz. % 51.24% 57.74% 45.84% 86.66% 80.56% 60.49% 100.00%
Tax -1,879 -1,615 -1,555 -2,690 -2,507 -1,583 -2,289 -12.28% QoQ % -16.35% -3.86% 42.19% -7.30% -58.37% 30.84% - Horiz. % 82.09% 70.55% 67.93% 117.52% 109.52% 69.16% 100.00%
NP 3,451 4,392 3,214 6,325 5,874 4,710 8,114 -43.30% QoQ % -21.43% 36.65% -49.19% 7.68% 24.71% -41.95% - Horiz. % 42.53% 54.13% 39.61% 77.95% 72.39% 58.05% 100.00%
NP to SH 3,451 4,392 3,214 6,325 5,874 4,710 8,114 -43.30% QoQ % -21.43% 36.65% -49.19% 7.68% 24.71% -41.95% - Horiz. % 42.53% 54.13% 39.61% 77.95% 72.39% 58.05% 100.00%
Tax Rate 35.25 % 26.89 % 32.61 % 29.84 % 29.91 % 25.15 % 22.00 % 36.73% QoQ % 31.09% -17.54% 9.28% -0.23% 18.93% 14.32% - Horiz. % 160.23% 122.23% 148.23% 135.64% 135.95% 114.32% 100.00%
Total Cost 20,903 13,960 23,150 29,877 36,204 28,996 46,654 -41.30% QoQ % 49.73% -39.70% -22.52% -17.48% 24.86% -37.85% - Horiz. % 44.80% 29.92% 49.62% 64.04% 77.60% 62.15% 100.00%
Net Worth 413,000 413,999 409,999 405,999 403,000 397,000 393,000 3.35% QoQ % -0.24% 0.98% 0.99% 0.74% 1.51% 1.02% - Horiz. % 105.09% 105.34% 104.33% 103.31% 102.54% 101.02% 100.00%
Dividend 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Div 3,000 - - 5,000 3,000 - - - QoQ % 0.00% 0.00% 0.00% 66.67% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 166.67% 100.00% - -
Div Payout % 86.93 % - % - % 79.05 % 51.07 % - % - % - QoQ % 0.00% 0.00% 0.00% 54.79% 0.00% 0.00% - Horiz. % 170.22% 0.00% 0.00% 154.79% 100.00% - -
Equity 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Net Worth 413,000 413,999 409,999 405,999 403,000 397,000 393,000 3.35% QoQ % -0.24% 0.98% 0.99% 0.74% 1.51% 1.02% - Horiz. % 105.09% 105.34% 104.33% 103.31% 102.54% 101.02% 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 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
NP Margin 14.17 % 23.93 % 12.19 % 17.47 % 13.96 % 13.97 % 14.82 % -2.93% QoQ % -40.79% 96.31% -30.22% 25.14% -0.07% -5.74% - Horiz. % 95.61% 161.47% 82.25% 117.88% 94.20% 94.26% 100.00%
ROE 0.84 % 1.06 % 0.78 % 1.56 % 1.46 % 1.19 % 2.06 % -44.86% QoQ % -20.75% 35.90% -50.00% 6.85% 22.69% -42.23% - Horiz. % 40.78% 51.46% 37.86% 75.73% 70.87% 57.77% 100.00%
Per Share 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 24.35 18.35 26.36 36.20 42.08 33.71 54.77 -41.61% QoQ % 32.70% -30.39% -27.18% -13.97% 24.83% -38.45% - Horiz. % 44.46% 33.50% 48.13% 66.09% 76.83% 61.55% 100.00%
EPS 3.45 4.39 3.21 6.33 5.87 4.71 8.11 -43.29% QoQ % -21.41% 36.76% -49.29% 7.84% 24.63% -41.92% - Horiz. % 42.54% 54.13% 39.58% 78.05% 72.38% 58.08% 100.00%
DPS 3.00 0.00 0.00 5.00 3.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 66.67% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 166.67% 100.00% - -
NAPS 4.1300 4.1400 4.1000 4.0600 4.0300 3.9700 3.9300 3.35% QoQ % -0.24% 0.98% 0.99% 0.74% 1.51% 1.02% - Horiz. % 105.09% 105.34% 104.33% 103.31% 102.54% 101.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,000 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
RPS 24.35 18.35 26.36 36.20 42.08 33.71 54.77 -41.61% QoQ % 32.70% -30.39% -27.18% -13.97% 24.83% -38.45% - Horiz. % 44.46% 33.50% 48.13% 66.09% 76.83% 61.55% 100.00%
EPS 3.45 4.39 3.21 6.33 5.87 4.71 8.11 -43.29% QoQ % -21.41% 36.76% -49.29% 7.84% 24.63% -41.92% - Horiz. % 42.54% 54.13% 39.58% 78.05% 72.38% 58.08% 100.00%
DPS 3.00 0.00 0.00 5.00 3.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 66.67% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 166.67% 100.00% - -
NAPS 4.1300 4.1400 4.1000 4.0600 4.0300 3.9700 3.9300 3.35% QoQ % -0.24% 0.98% 0.99% 0.74% 1.51% 1.02% - Horiz. % 105.09% 105.34% 104.33% 103.31% 102.54% 101.02% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 -
Price 1.0300 1.0000 1.4200 1.2500 1.3800 1.3600 1.4900 -
P/RPS 4.23 5.45 5.39 3.45 3.28 4.03 2.72 34.05% QoQ % -22.39% 1.11% 56.23% 5.18% -18.61% 48.16% - Horiz. % 155.51% 200.37% 198.16% 126.84% 120.59% 148.16% 100.00%
P/EPS 29.85 22.77 44.18 19.76 23.49 28.87 18.36 38.06% QoQ % 31.09% -48.46% 123.58% -15.88% -18.64% 57.24% - Horiz. % 162.58% 124.02% 240.63% 107.63% 127.94% 157.24% 100.00%
EY 3.35 4.39 2.26 5.06 4.26 3.46 5.45 -27.60% QoQ % -23.69% 94.25% -55.34% 18.78% 23.12% -36.51% - Horiz. % 61.47% 80.55% 41.47% 92.84% 78.17% 63.49% 100.00%
DY 2.91 0.00 0.00 4.00 2.17 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 84.33% 0.00% 0.00% - Horiz. % 134.10% 0.00% 0.00% 184.33% 100.00% - -
P/NAPS 0.25 0.24 0.35 0.31 0.34 0.34 0.38 -24.26% QoQ % 4.17% -31.43% 12.90% -8.82% 0.00% -10.53% - Horiz. % 65.79% 63.16% 92.11% 81.58% 89.47% 89.47% 100.00%
Price Multiplier on Announcement Date 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 CAGR
Date 23/10/20 20/07/20 10/06/20 21/01/20 25/10/19 25/07/19 25/04/19 -
Price 1.0000 1.0500 0.9800 1.4000 1.2500 1.4700 1.4000 -
P/RPS 4.11 5.72 3.72 3.87 2.97 4.36 2.56 36.91% QoQ % -28.15% 53.76% -3.88% 30.30% -31.88% 70.31% - Horiz. % 160.55% 223.44% 145.31% 151.17% 116.02% 170.31% 100.00%
P/EPS 28.98 23.91 30.49 22.13 21.28 31.21 17.25 41.10% QoQ % 21.20% -21.58% 37.78% 3.99% -31.82% 80.93% - Horiz. % 168.00% 138.61% 176.75% 128.29% 123.36% 180.93% 100.00%
EY 3.45 4.18 3.28 4.52 4.70 3.20 5.80 -29.16% QoQ % -17.46% 27.44% -27.43% -3.83% 46.87% -44.83% - Horiz. % 59.48% 72.07% 56.55% 77.93% 81.03% 55.17% 100.00%
DY 3.00 0.00 0.00 3.57 2.40 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 48.75% 0.00% 0.00% - Horiz. % 125.00% 0.00% 0.00% 148.75% 100.00% - -
P/NAPS 0.24 0.25 0.24 0.34 0.31 0.37 0.36 -23.59% QoQ % -4.00% 4.17% -29.41% 9.68% -16.22% 2.78% - Horiz. % 66.67% 69.44% 66.67% 94.44% 86.11% 102.78% 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
FY2019 Qtr 4.pdf 
