[MASTER] QoQ Quarter Result on 2018-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 50,557 47,523 41,814 37,125 32,796 33,851 33,414 31.90% QoQ % 6.38% 13.65% 12.63% 13.20% -3.12% 1.31% - Horiz. % 151.30% 142.22% 125.14% 111.11% 98.15% 101.31% 100.00%
PBT 3,946 3,812 3,023 1,716 1,759 1,732 1,569 85.25% QoQ % 3.52% 26.10% 76.17% -2.44% 1.56% 10.39% - Horiz. % 251.50% 242.96% 192.67% 109.37% 112.11% 110.39% 100.00%
Tax -468 -717 -1,215 -463 -477 -328 -403 10.51% QoQ % 34.73% 40.99% -162.42% 2.94% -45.43% 18.61% - Horiz. % 116.13% 177.92% 301.49% 114.89% 118.36% 81.39% 100.00%
NP 3,478 3,095 1,808 1,253 1,282 1,404 1,166 107.63% QoQ % 12.37% 71.18% 44.29% -2.26% -8.69% 20.41% - Horiz. % 298.28% 265.44% 155.06% 107.46% 109.95% 120.41% 100.00%
NP to SH 3,481 3,097 1,810 1,255 1,284 1,406 1,168 107.51% QoQ % 12.40% 71.10% 44.22% -2.26% -8.68% 20.38% - Horiz. % 298.03% 265.15% 154.97% 107.45% 109.93% 120.38% 100.00%
Tax Rate 11.86 % 18.81 % 40.19 % 26.98 % 27.12 % 18.94 % 25.69 % -40.35% QoQ % -36.95% -53.20% 48.96% -0.52% 43.19% -26.27% - Horiz. % 46.17% 73.22% 156.44% 105.02% 105.57% 73.73% 100.00%
Total Cost 47,079 44,428 40,006 35,872 31,514 32,447 32,248 28.78% QoQ % 5.97% 11.05% 11.52% 13.83% -2.88% 0.62% - Horiz. % 145.99% 137.77% 124.06% 111.24% 97.72% 100.62% 100.00%
Net Worth 96,677 94,492 91,215 78,653 77,560 77,014 75,375 18.10% QoQ % 2.31% 3.59% 15.97% 1.41% 0.71% 2.17% - Horiz. % 128.26% 125.36% 121.01% 104.35% 102.90% 102.17% 100.00%
Dividend 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 1,092 - - - 819 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 133.33% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 31.38 % - % - % - % 63.81 % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 49.18% 0.00% 0.00% 0.00% 100.00% - -
Equity 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 96,677 94,492 91,215 78,653 77,560 77,014 75,375 18.10% QoQ % 2.31% 3.59% 15.97% 1.41% 0.71% 2.17% - Horiz. % 128.26% 125.36% 121.01% 104.35% 102.90% 102.17% 100.00%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 - 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 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 6.88 % 6.51 % 4.32 % 3.38 % 3.91 % 4.15 % 3.49 % 57.42% QoQ % 5.68% 50.69% 27.81% -13.55% -5.78% 18.91% - Horiz. % 197.13% 186.53% 123.78% 96.85% 112.03% 118.91% 100.00%
ROE 3.60 % 3.28 % 1.98 % 1.60 % 1.66 % 1.83 % 1.55 % 75.65% QoQ % 9.76% 65.66% 23.75% -3.61% -9.29% 18.06% - Horiz. % 232.26% 211.61% 127.74% 103.23% 107.10% 118.06% 100.00%
Per Share 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 92.56 87.01 76.55 67.97 60.04 61.98 61.18 31.89% QoQ % 6.38% 13.66% 12.62% 13.21% -3.13% 1.31% - Horiz. % 151.29% 142.22% 125.12% 111.10% 98.14% 101.31% 100.00%
EPS 6.37 5.67 3.31 2.30 2.35 2.57 2.14 107.34% QoQ % 12.35% 71.30% 43.91% -2.13% -8.56% 20.09% - Horiz. % 297.66% 264.95% 154.67% 107.48% 109.81% 120.09% 100.00%
DPS 2.00 0.00 0.00 0.00 1.50 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 133.33% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7700 1.7300 1.6700 1.4400 1.4200 1.4100 1.3800 18.10% QoQ % 2.31% 3.59% 15.97% 1.41% 0.71% 2.17% - Horiz. % 128.26% 125.36% 121.01% 104.35% 102.90% 102.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,620 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 92.56 87.01 76.55 67.97 60.04 61.98 61.18 31.89% QoQ % 6.38% 13.66% 12.62% 13.21% -3.13% 1.31% - Horiz. % 151.29% 142.22% 125.12% 111.10% 98.14% 101.31% 100.00%
EPS 6.37 5.67 3.31 2.30 2.35 2.57 2.14 107.34% QoQ % 12.35% 71.30% 43.91% -2.13% -8.56% 20.09% - Horiz. % 297.66% 264.95% 154.67% 107.48% 109.81% 120.09% 100.00%
DPS 2.00 0.00 0.00 0.00 1.50 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 133.33% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7700 1.7300 1.6700 1.4400 1.4200 1.4100 1.3800 18.10% QoQ % 2.31% 3.59% 15.97% 1.41% 0.71% 2.17% - Horiz. % 128.26% 125.36% 121.01% 104.35% 102.90% 102.17% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.1500 0.7900 0.5750 0.6050 0.5900 0.5800 0.6400 -
P/RPS 1.24 0.91 0.75 0.89 0.98 0.94 1.05 11.76% QoQ % 36.26% 21.33% -15.73% -9.18% 4.26% -10.48% - Horiz. % 118.10% 86.67% 71.43% 84.76% 93.33% 89.52% 100.00%
P/EPS 18.04 13.93 17.35 26.33 25.10 22.53 29.93 -28.71% QoQ % 29.50% -19.71% -34.11% 4.90% 11.41% -24.72% - Horiz. % 60.27% 46.54% 57.97% 87.97% 83.86% 75.28% 100.00%
EY 5.54 7.18 5.76 3.80 3.98 4.44 3.34 40.25% QoQ % -22.84% 24.65% 51.58% -4.52% -10.36% 32.93% - Horiz. % 165.87% 214.97% 172.46% 113.77% 119.16% 132.93% 100.00%
DY 1.74 0.00 0.00 0.00 2.54 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 68.50% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.65 0.46 0.34 0.42 0.42 0.41 0.46 26.00% QoQ % 41.30% 35.29% -19.05% 0.00% 2.44% -10.87% - Horiz. % 141.30% 100.00% 73.91% 91.30% 91.30% 89.13% 100.00%
Price Multiplier on Announcement Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 23/08/19 24/05/19 27/02/19 23/11/18 24/08/18 14/05/18 28/02/18 -
Price 1.3000 0.7050 0.6200 0.6400 0.6350 0.6400 0.6300 -
P/RPS 1.40 0.81 0.81 0.94 1.06 1.03 1.03 22.77% QoQ % 72.84% 0.00% -13.83% -11.32% 2.91% 0.00% - Horiz. % 135.92% 78.64% 78.64% 91.26% 102.91% 100.00% 100.00%
P/EPS 20.40 12.43 18.71 27.85 27.01 24.86 29.46 -21.78% QoQ % 64.12% -33.56% -32.82% 3.11% 8.65% -15.61% - Horiz. % 69.25% 42.19% 63.51% 94.53% 91.68% 84.39% 100.00%
EY 4.90 8.04 5.34 3.59 3.70 4.02 3.39 27.93% QoQ % -39.05% 50.56% 48.75% -2.97% -7.96% 18.58% - Horiz. % 144.54% 237.17% 157.52% 105.90% 109.14% 118.58% 100.00%
DY 1.54 0.00 0.00 0.00 2.36 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 65.25% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.73 0.41 0.37 0.44 0.45 0.45 0.46 36.17% QoQ % 78.05% 10.81% -15.91% -2.22% 0.00% -2.17% - Horiz. % 158.70% 89.13% 80.43% 95.65% 97.83% 97.83% 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
Announcement 3Q18.pdf 
