[CVIEW] QoQ Quarter Result on 2020-08-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Revenue 22,086 18,673 21,151 24,354 18,352 26,364 36,202 -28.05% QoQ % 18.28% -11.72% -13.15% 32.70% -30.39% -27.18% - Horiz. % 61.01% 51.58% 58.42% 67.27% 50.69% 72.82% 100.00%
PBT 3,943 3,454 3,486 5,330 6,007 4,769 9,015 -42.35% QoQ % 14.16% -0.92% -34.60% -11.27% 25.96% -47.10% - Horiz. % 43.74% 38.31% 38.67% 59.12% 66.63% 52.90% 100.00%
Tax -1,473 -1,037 -1,294 -1,879 -1,615 -1,555 -2,690 -33.04% QoQ % -42.04% 19.86% 31.13% -16.35% -3.86% 42.19% - Horiz. % 54.76% 38.55% 48.10% 69.85% 60.04% 57.81% 100.00%
NP 2,470 2,417 2,192 3,451 4,392 3,214 6,325 -46.54% QoQ % 2.19% 10.26% -36.48% -21.43% 36.65% -49.19% - Horiz. % 39.05% 38.21% 34.66% 54.56% 69.44% 50.81% 100.00%
NP to SH 2,470 2,417 2,192 3,451 4,392 3,214 6,325 -46.54% QoQ % 2.19% 10.26% -36.48% -21.43% 36.65% -49.19% - Horiz. % 39.05% 38.21% 34.66% 54.56% 69.44% 50.81% 100.00%
Tax Rate 37.36 % 30.02 % 37.12 % 35.25 % 26.89 % 32.61 % 29.84 % 16.15% QoQ % 24.45% -19.13% 5.30% 31.09% -17.54% 9.28% - Horiz. % 125.20% 100.60% 124.40% 118.13% 90.11% 109.28% 100.00%
Total Cost 19,616 16,256 18,959 20,903 13,960 23,150 29,877 -24.44% QoQ % 20.67% -14.26% -9.30% 49.73% -39.70% -22.52% - Horiz. % 65.66% 54.41% 63.46% 69.96% 46.72% 77.48% 100.00%
Net Worth 415,000 413,000 411,999 413,000 413,999 409,999 405,999 1.47% QoQ % 0.48% 0.24% -0.24% -0.24% 0.98% 0.99% - Horiz. % 102.22% 101.72% 101.48% 101.72% 101.97% 100.99% 100.00%
Dividend 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Div - 2,000 - 3,000 - - 5,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 40.00% 0.00% 60.00% 0.00% 0.00% 100.00%
Div Payout % - % 82.75 % - % 86.93 % - % - % 79.05 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 104.68% 0.00% 109.97% 0.00% 0.00% 100.00%
Equity 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Net Worth 415,000 413,000 411,999 413,000 413,999 409,999 405,999 1.47% QoQ % 0.48% 0.24% -0.24% -0.24% 0.98% 0.99% - Horiz. % 102.22% 101.72% 101.48% 101.72% 101.97% 100.99% 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 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
NP Margin 11.18 % 12.94 % 10.36 % 14.17 % 23.93 % 12.19 % 17.47 % -25.72% QoQ % -13.60% 24.90% -26.89% -40.79% 96.31% -30.22% - Horiz. % 64.00% 74.07% 59.30% 81.11% 136.98% 69.78% 100.00%
ROE 0.60 % 0.59 % 0.53 % 0.84 % 1.06 % 0.78 % 1.56 % -47.08% QoQ % 1.69% 11.32% -36.90% -20.75% 35.90% -50.00% - Horiz. % 38.46% 37.82% 33.97% 53.85% 67.95% 50.00% 100.00%
Per Share 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
RPS 22.09 18.67 21.15 24.35 18.35 26.36 36.20 -28.03% QoQ % 18.32% -11.73% -13.14% 32.70% -30.39% -27.18% - Horiz. % 61.02% 51.57% 58.43% 67.27% 50.69% 72.82% 100.00%
EPS 2.47 2.42 2.19 3.45 4.39 3.21 6.33 -46.57% QoQ % 2.07% 10.50% -36.52% -21.41% 36.76% -49.29% - Horiz. % 39.02% 38.23% 34.60% 54.50% 69.35% 50.71% 100.00%
DPS 0.00 2.00 0.00 3.00 0.00 0.00 5.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 40.00% 0.00% 60.00% 0.00% 0.00% 100.00%
NAPS 4.1500 4.1300 4.1200 4.1300 4.1400 4.1000 4.0600 1.47% QoQ % 0.48% 0.24% -0.24% -0.24% 0.98% 0.99% - Horiz. % 102.22% 101.72% 101.48% 101.72% 101.97% 100.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,000 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
RPS 22.09 18.67 21.15 24.35 18.35 26.36 36.20 -28.03% QoQ % 18.32% -11.73% -13.14% 32.70% -30.39% -27.18% - Horiz. % 61.02% 51.57% 58.43% 67.27% 50.69% 72.82% 100.00%
EPS 2.47 2.42 2.19 3.45 4.39 3.21 6.33 -46.57% QoQ % 2.07% 10.50% -36.52% -21.41% 36.76% -49.29% - Horiz. % 39.02% 38.23% 34.60% 54.50% 69.35% 50.71% 100.00%
DPS 0.00 2.00 0.00 3.00 0.00 0.00 5.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 40.00% 0.00% 60.00% 0.00% 0.00% 100.00%
NAPS 4.1500 4.1300 4.1200 4.1300 4.1400 4.1000 4.0600 1.47% QoQ % 0.48% 0.24% -0.24% -0.24% 0.98% 0.99% - Horiz. % 102.22% 101.72% 101.48% 101.72% 101.97% 100.99% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Date 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 -
Price 1.1500 1.0600 1.0500 1.0300 1.0000 1.4200 1.2500 -
P/RPS 5.21 5.68 4.96 4.23 5.45 5.39 3.45 31.59% QoQ % -8.27% 14.52% 17.26% -22.39% 1.11% 56.23% - Horiz. % 151.01% 164.64% 143.77% 122.61% 157.97% 156.23% 100.00%
P/EPS 46.56 43.86 47.90 29.85 22.77 44.18 19.76 76.98% QoQ % 6.16% -8.43% 60.47% 31.09% -48.46% 123.58% - Horiz. % 235.63% 221.96% 242.41% 151.06% 115.23% 223.58% 100.00%
EY 2.15 2.28 2.09 3.35 4.39 2.26 5.06 -43.45% QoQ % -5.70% 9.09% -37.61% -23.69% 94.25% -55.34% - Horiz. % 42.49% 45.06% 41.30% 66.21% 86.76% 44.66% 100.00%
DY 0.00 1.89 0.00 2.91 0.00 0.00 4.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 47.25% 0.00% 72.75% 0.00% 0.00% 100.00%
P/NAPS 0.28 0.26 0.25 0.25 0.24 0.35 0.31 -6.55% QoQ % 7.69% 4.00% 0.00% 4.17% -31.43% 12.90% - Horiz. % 90.32% 83.87% 80.65% 80.65% 77.42% 112.90% 100.00%
Price Multiplier on Announcement Date 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Date 25/08/21 28/04/21 - 23/10/20 20/07/20 10/06/20 21/01/20 -
Price 1.0700 1.2000 1.0700 1.0000 1.0500 0.9800 1.4000 -
P/RPS 4.84 6.43 5.06 4.11 5.72 3.72 3.87 16.06% QoQ % -24.73% 27.08% 23.11% -28.15% 53.76% -3.88% - Horiz. % 125.06% 166.15% 130.75% 106.20% 147.80% 96.12% 100.00%
P/EPS 43.32 49.65 48.81 28.98 23.91 30.49 22.13 56.42% QoQ % -12.75% 1.72% 68.43% 21.20% -21.58% 37.78% - Horiz. % 195.75% 224.36% 220.56% 130.95% 108.04% 137.78% 100.00%
EY 2.31 2.01 2.05 3.45 4.18 3.28 4.52 -36.05% QoQ % 14.93% -1.95% -40.58% -17.46% 27.44% -27.43% - Horiz. % 51.11% 44.47% 45.35% 76.33% 92.48% 72.57% 100.00%
DY 0.00 1.67 0.00 3.00 0.00 0.00 3.57 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 46.78% 0.00% 84.03% 0.00% 0.00% 100.00%
P/NAPS 0.26 0.29 0.26 0.24 0.25 0.24 0.34 -16.36% QoQ % -10.34% 11.54% 8.33% -4.00% 4.17% -29.41% - Horiz. % 76.47% 85.29% 76.47% 70.59% 73.53% 70.59% 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
FY2020 Qtr 3 .pdf 
