[MASTER] QoQ TTM Result on 2019-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 158,714 180,616 197,737 204,599 195,374 177,019 159,258 -0.23% QoQ % -12.13% -8.66% -3.35% 4.72% 10.37% 11.15% - Horiz. % 99.66% 113.41% 124.16% 128.47% 122.68% 111.15% 100.00%
PBT 11,957 15,184 17,168 17,622 16,944 12,497 10,310 10.35% QoQ % -21.25% -11.56% -2.58% 4.00% 35.58% 21.21% - Horiz. % 115.97% 147.27% 166.52% 170.92% 164.35% 121.21% 100.00%
Tax -1,605 -1,317 -1,535 -1,935 -2,576 -2,863 -2,872 -32.08% QoQ % -21.87% 14.20% 20.67% 24.88% 10.02% 0.31% - Horiz. % 55.88% 45.86% 53.45% 67.37% 89.69% 99.69% 100.00%
NP 10,352 13,867 15,633 15,687 14,368 9,634 7,438 24.58% QoQ % -25.35% -11.30% -0.34% 9.18% 49.14% 29.52% - Horiz. % 139.18% 186.43% 210.18% 210.90% 193.17% 129.52% 100.00%
NP to SH 10,358 13,873 15,640 15,695 14,376 9,643 7,446 24.54% QoQ % -25.34% -11.30% -0.35% 9.18% 49.08% 29.51% - Horiz. % 139.11% 186.31% 210.05% 210.78% 193.07% 129.51% 100.00%
Tax Rate 13.42 % 8.67 % 8.94 % 10.98 % 15.20 % 22.91 % 27.86 % -38.47% QoQ % 54.79% -3.02% -18.58% -27.76% -33.65% -17.77% - Horiz. % 48.17% 31.12% 32.09% 39.41% 54.56% 82.23% 100.00%
Total Cost 148,362 166,749 182,104 188,912 181,006 167,385 151,820 -1.52% QoQ % -11.03% -8.43% -3.60% 4.37% 8.14% 10.25% - Horiz. % 97.72% 109.83% 119.95% 124.43% 119.22% 110.25% 100.00%
Net Worth 110,878 108,694 109,240 105,963 102,685 96,677 94,492 11.22% QoQ % 2.01% -0.50% 3.09% 3.19% 6.21% 2.31% - Horiz. % 117.34% 115.03% 115.61% 112.14% 108.67% 102.31% 100.00%
Dividend 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 2,184 2,184 1,092 1,092 1,092 1,092 819 91.96% QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 33.33% - Horiz. % 266.67% 266.67% 133.33% 133.33% 133.33% 133.33% 100.00%
Div Payout % 21.09 % 15.75 % 6.98 % 6.96 % 7.60 % 11.33 % 11.00 % 54.15% QoQ % 33.90% 125.64% 0.29% -8.42% -32.92% 3.00% - Horiz. % 191.73% 143.18% 63.45% 63.27% 69.09% 103.00% 100.00%
Equity 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 110,878 108,694 109,240 105,963 102,685 96,677 94,492 11.22% QoQ % 2.01% -0.50% 3.09% 3.19% 6.21% 2.31% - Horiz. % 117.34% 115.03% 115.61% 112.14% 108.67% 102.31% 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 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 6.52 % 7.68 % 7.91 % 7.67 % 7.35 % 5.44 % 4.67 % 24.84% QoQ % -15.10% -2.91% 3.13% 4.35% 35.11% 16.49% - Horiz. % 139.61% 164.45% 169.38% 164.24% 157.39% 116.49% 100.00%
ROE 9.34 % 12.76 % 14.32 % 14.81 % 14.00 % 9.97 % 7.88 % 11.96% QoQ % -26.80% -10.89% -3.31% 5.79% 40.42% 26.52% - Horiz. % 118.53% 161.93% 181.73% 187.94% 177.66% 126.52% 100.00%
Per Share 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 290.58 330.68 362.02 374.59 357.70 324.09 291.57 -0.23% QoQ % -12.13% -8.66% -3.36% 4.72% 10.37% 11.15% - Horiz. % 99.66% 113.41% 124.16% 128.47% 122.68% 111.15% 100.00%
EPS 18.96 25.40 28.63 28.73 26.32 17.65 13.63 24.54% QoQ % -25.35% -11.28% -0.35% 9.16% 49.12% 29.49% - Horiz. % 139.10% 186.35% 210.05% 210.79% 193.10% 129.49% 100.00%
DPS 4.00 4.00 2.00 2.00 2.00 2.00 1.50 91.96% QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 33.33% - Horiz. % 266.67% 266.67% 133.33% 133.33% 133.33% 133.33% 100.00%
NAPS 2.0300 1.9900 2.0000 1.9400 1.8800 1.7700 1.7300 11.22% QoQ % 2.01% -0.50% 3.09% 3.19% 6.21% 2.31% - Horiz. % 117.34% 115.03% 115.61% 112.14% 108.67% 102.31% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,620 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 290.58 330.68 362.02 374.59 357.70 324.09 291.57 -0.23% QoQ % -12.13% -8.66% -3.36% 4.72% 10.37% 11.15% - Horiz. % 99.66% 113.41% 124.16% 128.47% 122.68% 111.15% 100.00%
EPS 18.96 25.40 28.63 28.73 26.32 17.65 13.63 24.54% QoQ % -25.35% -11.28% -0.35% 9.16% 49.12% 29.49% - Horiz. % 139.10% 186.35% 210.05% 210.79% 193.10% 129.49% 100.00%
DPS 4.00 4.00 2.00 2.00 2.00 2.00 1.50 91.96% QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 33.33% - Horiz. % 266.67% 266.67% 133.33% 133.33% 133.33% 133.33% 100.00%
NAPS 2.0300 1.9900 2.0000 1.9400 1.8800 1.7700 1.7300 11.22% QoQ % 2.01% -0.50% 3.09% 3.19% 6.21% 2.31% - Horiz. % 117.34% 115.03% 115.61% 112.14% 108.67% 102.31% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.6800 1.7600 1.5800 2.5000 1.3900 1.1500 0.7900 -
P/RPS 0.58 0.53 0.44 0.67 0.39 0.35 0.27 66.25% QoQ % 9.43% 20.45% -34.33% 71.79% 11.43% 29.63% - Horiz. % 214.81% 196.30% 162.96% 248.15% 144.44% 129.63% 100.00%
P/EPS 8.86 6.93 5.52 8.70 5.28 6.51 5.80 32.54% QoQ % 27.85% 25.54% -36.55% 64.77% -18.89% 12.24% - Horiz. % 152.76% 119.48% 95.17% 150.00% 91.03% 112.24% 100.00%
EY 11.29 14.43 18.12 11.49 18.94 15.35 17.26 -24.59% QoQ % -21.76% -20.36% 57.70% -39.33% 23.39% -11.07% - Horiz. % 65.41% 83.60% 104.98% 66.57% 109.73% 88.93% 100.00%
DY 2.38 2.27 1.27 0.80 1.44 1.74 1.90 16.15% QoQ % 4.85% 78.74% 58.75% -44.44% -17.24% -8.42% - Horiz. % 125.26% 119.47% 66.84% 42.11% 75.79% 91.58% 100.00%
P/NAPS 0.83 0.88 0.79 1.29 0.74 0.65 0.46 48.05% QoQ % -5.68% 11.39% -38.76% 74.32% 13.85% 41.30% - Horiz. % 180.43% 191.30% 171.74% 280.43% 160.87% 141.30% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 21/08/20 27/05/20 28/02/20 22/11/19 23/08/19 24/05/19 -
Price 1.8500 2.0500 1.6500 2.7200 2.0100 1.3100 0.7050 -
P/RPS 0.64 0.62 0.46 0.73 0.56 0.40 0.24 91.96% QoQ % 3.23% 34.78% -36.99% 30.36% 40.00% 66.67% - Horiz. % 266.67% 258.33% 191.67% 304.17% 233.33% 166.67% 100.00%
P/EPS 9.76 8.07 5.76 9.47 7.64 7.42 5.17 52.57% QoQ % 20.94% 40.10% -39.18% 23.95% 2.96% 43.52% - Horiz. % 188.78% 156.09% 111.41% 183.17% 147.78% 143.52% 100.00%
EY 10.25 12.39 17.35 10.56 13.09 13.48 19.34 -34.43% QoQ % -17.27% -28.59% 64.30% -19.33% -2.89% -30.30% - Horiz. % 53.00% 64.06% 89.71% 54.60% 67.68% 69.70% 100.00%
DY 2.16 1.95 1.21 0.74 1.00 1.53 2.13 0.93% QoQ % 10.77% 61.16% 63.51% -26.00% -34.64% -28.17% - Horiz. % 101.41% 91.55% 56.81% 34.74% 46.95% 71.83% 100.00%
P/NAPS 0.91 1.03 0.83 1.40 1.07 0.74 0.41 69.91% QoQ % -11.65% 24.10% -40.71% 30.84% 44.59% 80.49% - Horiz. % 221.95% 251.22% 202.44% 341.46% 260.98% 180.49% 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 4Q19.pdf 
