[TURBO] QoQ TTM Result on 30-Sep-2016 [#3]

Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -41.11%
YoY- -73.19%
Quarter Report
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 45,335 42,766 40,109 34,085 30,918 35,167 36,089 16.43%
PBT 3,583 4,586 4,736 3,458 5,647 6,361 9,548 -48.00%
Tax -312 -390 -406 -410 -387 -653 -1,092 -56.65%
NP 3,271 4,196 4,330 3,048 5,260 5,708 8,456 -46.94%
-
NP to SH 3,042 3,917 4,182 3,068 5,210 5,641 8,383 -49.15%
-
Tax Rate 8.71% 8.50% 8.57% 11.86% 6.85% 10.27% 11.44% -
Total Cost 42,064 38,570 35,779 31,037 25,658 29,459 27,633 32.36%
-
Net Worth 100,440 99,360 99,360 0 93,049 92,931 97,199 2.21%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - 5,400 5,400 5,400 5,400 -
Div Payout % - - - 176.01% 103.65% 95.73% 64.42% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 100,440 99,360 99,360 0 93,049 92,931 97,199 2.21%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 7.22% 9.81% 10.80% 8.94% 17.01% 16.23% 23.43% -
ROE 3.03% 3.94% 4.21% 0.00% 5.60% 6.07% 8.62% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 41.98 39.60 37.14 31.56 28.58 32.92 33.42 16.43%
EPS 2.82 3.63 3.87 2.84 4.82 5.28 7.76 -49.10%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 5.00 -
NAPS 0.93 0.92 0.92 0.00 0.86 0.87 0.90 2.21%
Adjusted Per Share Value based on latest NOSH - 108,000
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 41.98 39.60 37.14 31.56 28.63 32.56 33.42 16.43%
EPS 2.82 3.63 3.87 2.84 4.82 5.22 7.76 -49.10%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 5.00 -
NAPS 0.93 0.92 0.92 0.00 0.8616 0.8605 0.90 2.21%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.85 0.79 0.76 0.82 0.90 0.93 1.05 -
P/RPS 2.02 2.00 2.05 2.60 3.15 2.82 3.14 -25.49%
P/EPS 30.18 21.78 19.63 28.87 18.69 17.61 13.53 70.80%
EY 3.31 4.59 5.10 3.46 5.35 5.68 7.39 -41.48%
DY 0.00 0.00 0.00 6.10 5.56 5.38 4.76 -
P/NAPS 0.91 0.86 0.83 0.00 1.05 1.07 1.17 -15.43%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 14/08/17 22/05/17 27/02/17 22/11/16 22/08/16 20/05/16 22/02/16 -
Price 0.75 0.885 0.77 0.77 0.83 1.00 0.96 -
P/RPS 1.79 2.23 2.07 2.44 2.90 3.04 2.87 -27.02%
P/EPS 26.63 24.40 19.89 27.11 17.24 18.94 12.37 66.80%
EY 3.76 4.10 5.03 3.69 5.80 5.28 8.09 -40.02%
DY 0.00 0.00 0.00 6.49 6.02 5.00 5.21 -
P/NAPS 0.81 0.96 0.84 0.00 0.97 1.15 1.07 -16.95%

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