[TM] QoQ TTM Result on 31-Dec-2015 [#4]

Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -3.56%
YoY- -15.81%
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 12,008,299 12,007,733 11,803,010 11,721,640 11,694,516 11,407,978 11,389,135 3.58%
PBT 1,032,597 1,072,752 1,133,024 911,878 940,866 944,728 997,974 2.29%
Tax -365,493 -389,632 -366,594 -320,061 -300,088 -247,665 -258,398 25.92%
NP 667,104 683,120 766,430 591,817 640,778 697,063 739,576 -6.62%
-
NP to SH 814,153 821,182 893,798 700,278 726,147 748,126 750,090 5.59%
-
Tax Rate 35.40% 36.32% 32.36% 35.10% 31.89% 26.22% 25.89% -
Total Cost 11,341,195 11,324,613 11,036,580 11,129,823 11,053,738 10,710,915 10,649,559 4.27%
-
Net Worth 7,521,882 7,693,995 7,541,423 7,780,428 7,552,746 7,695,499 7,706,293 -1.59%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 804,198 804,198 804,198 804,198 845,278 845,278 836,374 -2.57%
Div Payout % 98.78% 97.93% 89.98% 114.84% 116.41% 112.99% 111.50% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 7,521,882 7,693,995 7,541,423 7,780,428 7,552,746 7,695,499 7,706,293 -1.59%
NOSH 3,757,934 3,757,934 3,757,934 3,757,934 3,758,333 3,757,934 3,715,129 0.76%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.56% 5.69% 6.49% 5.05% 5.48% 6.11% 6.49% -
ROE 10.82% 10.67% 11.85% 9.00% 9.61% 9.72% 9.73% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 319.55 319.53 314.08 311.92 311.16 303.57 306.56 2.79%
EPS 21.66 21.85 23.78 18.63 19.32 19.91 20.19 4.78%
DPS 21.40 21.40 21.40 21.40 22.70 22.49 22.51 -3.30%
NAPS 2.0016 2.0474 2.0068 2.0704 2.0096 2.0478 2.0743 -2.34%
Adjusted Per Share Value based on latest NOSH - 3,757,934
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 312.90 312.89 307.55 305.43 304.73 297.26 296.77 3.58%
EPS 21.21 21.40 23.29 18.25 18.92 19.49 19.55 5.56%
DPS 20.96 20.96 20.96 20.96 22.03 22.03 21.79 -2.54%
NAPS 1.96 2.0048 1.9651 2.0274 1.968 2.0052 2.008 -1.59%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 6.78 6.77 6.60 6.78 6.68 6.54 7.27 -
P/RPS 2.12 2.12 2.10 2.17 2.15 2.15 2.37 -7.14%
P/EPS 31.29 30.98 27.75 36.38 34.57 32.85 36.01 -8.91%
EY 3.20 3.23 3.60 2.75 2.89 3.04 2.78 9.80%
DY 3.16 3.16 3.24 3.16 3.40 3.44 3.10 1.28%
P/NAPS 3.39 3.31 3.29 3.27 3.32 3.19 3.50 -2.10%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 05/12/16 30/08/16 25/05/16 24/02/16 26/11/15 25/08/15 29/05/15 -
Price 6.14 6.84 6.67 6.62 6.59 6.48 7.28 -
P/RPS 1.92 2.14 2.12 2.12 2.12 2.13 2.37 -13.06%
P/EPS 28.34 31.30 28.04 35.53 34.11 32.55 36.06 -14.79%
EY 3.53 3.19 3.57 2.81 2.93 3.07 2.77 17.49%
DY 3.49 3.13 3.21 3.23 3.44 3.47 3.09 8.42%
P/NAPS 3.07 3.34 3.32 3.20 3.28 3.16 3.51 -8.51%

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