[TM] QoQ Quarter Result on 31-Dec-2016 [#4]

Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -3.46%
YoY- -19.81%
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 2,940,414 2,980,129 2,964,629 3,237,032 2,923,114 3,045,316 2,855,439 1.97%
PBT 235,508 241,205 263,744 110,726 218,872 195,805 393,224 -28.92%
Tax -68,128 -84,724 -79,299 -5,727 -99,629 -97,164 -102,704 -23.92%
NP 167,380 156,481 184,445 104,999 119,243 98,641 290,520 -30.73%
-
NP to SH 211,819 210,482 230,434 154,305 159,841 139,450 322,435 -24.41%
-
Tax Rate 28.93% 35.13% 30.07% 5.17% 45.52% 49.62% 26.12% -
Total Cost 2,773,034 2,823,648 2,780,184 3,132,033 2,803,871 2,946,675 2,564,919 5.33%
-
Net Worth 7,530,525 7,675,957 7,466,640 7,692,492 7,521,882 7,693,995 7,541,423 -0.09%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 353,245 - 458,468 - 349,487 - -
Div Payout % - 167.83% - 297.12% - 250.62% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 7,530,525 7,675,957 7,466,640 7,692,492 7,521,882 7,693,995 7,541,423 -0.09%
NOSH 3,757,934 3,757,934 3,757,934 3,757,934 3,757,934 3,757,934 3,757,934 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.69% 5.25% 6.22% 3.24% 4.08% 3.24% 10.17% -
ROE 2.81% 2.74% 3.09% 2.01% 2.13% 1.81% 4.28% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 78.25 79.30 78.89 86.14 77.79 81.04 75.98 1.98%
EPS 5.64 5.60 6.13 4.11 4.25 3.71 8.58 -24.37%
DPS 0.00 9.40 0.00 12.20 0.00 9.30 0.00 -
NAPS 2.0039 2.0426 1.9869 2.047 2.0016 2.0474 2.0068 -0.09%
Adjusted Per Share Value based on latest NOSH - 3,757,934
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 76.62 77.65 77.25 84.35 76.17 79.35 74.40 1.97%
EPS 5.52 5.48 6.00 4.02 4.17 3.63 8.40 -24.39%
DPS 0.00 9.20 0.00 11.95 0.00 9.11 0.00 -
NAPS 1.9622 2.0001 1.9456 2.0045 1.96 2.0048 1.9651 -0.09%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 6.50 6.65 6.42 5.95 6.78 6.77 6.60 -
P/RPS 8.31 8.39 8.14 6.91 8.72 8.35 8.69 -2.93%
P/EPS 115.32 118.73 104.70 144.91 159.40 182.44 76.92 30.95%
EY 0.87 0.84 0.96 0.69 0.63 0.55 1.30 -23.47%
DY 0.00 1.41 0.00 2.05 0.00 1.37 0.00 -
P/NAPS 3.24 3.26 3.23 2.91 3.39 3.31 3.29 -1.01%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 22/11/17 29/08/17 23/05/17 22/02/17 05/12/16 30/08/16 25/05/16 -
Price 6.00 6.42 6.44 6.14 6.14 6.84 6.67 -
P/RPS 7.67 8.10 8.16 7.13 7.89 8.44 8.78 -8.60%
P/EPS 106.45 114.62 105.02 149.53 144.35 184.33 77.74 23.28%
EY 0.94 0.87 0.95 0.67 0.69 0.54 1.29 -19.00%
DY 0.00 1.46 0.00 1.99 0.00 1.36 0.00 -
P/NAPS 2.99 3.14 3.24 3.00 3.07 3.34 3.32 -6.73%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment