[TM] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 32.25%
YoY- -19.71%
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 11,568,820 11,889,516 11,801,510 11,229,324 10,883,572 10,076,886 9,617,582 3.12%
PBT 605,100 1,009,898 1,178,058 856,310 1,177,922 942,862 969,760 -7.55%
Tax -299,302 -328,046 -399,736 -260,594 -291,344 -54,034 264,470 -
NP 305,798 681,852 778,322 595,716 886,578 888,828 1,234,230 -20.74%
-
NP to SH 518,176 881,832 923,770 681,962 849,322 854,168 1,198,156 -13.03%
-
Tax Rate 49.46% 32.48% 33.93% 30.43% 24.73% 5.73% -27.27% -
Total Cost 11,263,022 11,207,664 11,023,188 10,633,608 9,996,994 9,188,058 8,383,352 5.04%
-
Net Worth 7,668,065 7,675,957 7,693,995 7,695,499 7,281,897 6,847,651 7,747,476 -0.17%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - 706,491 698,975 698,975 680,316 701,075 703,109 -
Div Payout % - 80.12% 75.67% 102.49% 80.10% 82.08% 58.68% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 7,668,065 7,675,957 7,693,995 7,695,499 7,281,897 6,847,651 7,747,476 -0.17%
NOSH 3,757,934 3,757,934 3,757,934 3,757,934 3,580,615 3,576,918 3,587,293 0.77%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.64% 5.73% 6.60% 5.31% 8.15% 8.82% 12.83% -
ROE 6.76% 11.49% 12.01% 8.86% 11.66% 12.47% 15.47% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 307.85 316.38 314.04 298.82 303.96 281.72 268.10 2.32%
EPS 13.78 23.46 24.58 18.32 23.72 23.88 33.40 -13.71%
DPS 0.00 18.80 18.60 18.60 19.00 19.60 19.60 -
NAPS 2.0405 2.0426 2.0474 2.0478 2.0337 1.9144 2.1597 -0.94%
Adjusted Per Share Value based on latest NOSH - 3,757,934
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 301.45 309.81 307.51 292.61 283.60 262.58 250.61 3.12%
EPS 13.50 22.98 24.07 17.77 22.13 22.26 31.22 -13.03%
DPS 0.00 18.41 18.21 18.21 17.73 18.27 18.32 -
NAPS 1.9981 2.0001 2.0048 2.0052 1.8975 1.7843 2.0188 -0.17%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 3.11 6.65 6.77 6.54 6.35 5.40 5.65 -
P/RPS 1.01 2.10 2.16 2.19 2.09 1.92 2.11 -11.55%
P/EPS 22.55 28.34 27.54 36.04 26.77 22.61 16.92 4.90%
EY 4.43 3.53 3.63 2.77 3.74 4.42 5.91 -4.68%
DY 0.00 2.83 2.75 2.84 2.99 3.63 3.47 -
P/NAPS 1.52 3.26 3.31 3.19 3.12 2.82 2.62 -8.67%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 29/08/17 30/08/16 25/08/15 27/08/14 29/08/13 29/08/12 -
Price 3.57 6.42 6.84 6.48 6.27 5.26 5.99 -
P/RPS 1.16 2.03 2.18 2.17 2.06 1.87 2.23 -10.31%
P/EPS 25.89 27.36 27.83 35.71 26.43 22.03 17.93 6.31%
EY 3.86 3.66 3.59 2.80 3.78 4.54 5.58 -5.95%
DY 0.00 2.93 2.72 2.87 3.03 3.73 3.27 -
P/NAPS 1.75 3.14 3.34 3.16 3.08 2.75 2.77 -7.36%

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