[DIALOG] YoY Cumulative Quarter Result on 30-Jun-2016 [#4]

Announcement Date
18-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 35.91%
YoY- 7.2%
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 2,386,453 3,110,579 3,392,884 2,534,483 2,358,183 2,551,690 2,237,180 1.08%
PBT 652,996 628,092 448,768 368,726 370,495 276,502 232,332 18.78%
Tax -100,679 -99,799 -75,654 -67,377 -85,197 -47,729 -47,025 13.52%
NP 552,317 528,293 373,114 301,349 285,298 228,773 185,307 19.95%
-
NP to SH 535,836 510,371 370,644 294,929 275,130 215,869 193,298 18.51%
-
Tax Rate 15.42% 15.89% 16.86% 18.27% 23.00% 17.26% 20.24% -
Total Cost 1,834,136 2,582,286 3,019,770 2,233,134 2,072,885 2,322,917 2,051,873 -1.85%
-
Net Worth 3,788,942 3,501,388 3,113,840 2,416,348 1,976,565 1,560,265 1,353,325 18.70%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 214,255 180,425 142,762 113,832 109,257 75,105 79,043 18.07%
Div Payout % 39.99% 35.35% 38.52% 38.60% 39.71% 34.79% 40.89% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 3,788,942 3,501,388 3,113,840 2,416,348 1,976,565 1,560,265 1,353,325 18.70%
NOSH 5,641,642 5,641,642 5,387,267 5,174,193 4,966,245 2,422,772 2,395,266 15.34%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 23.14% 16.98% 11.00% 11.89% 12.10% 8.97% 8.28% -
ROE 14.14% 14.58% 11.90% 12.21% 13.92% 13.84% 14.28% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 42.33 55.17 62.98 48.98 47.48 105.32 93.40 -12.35%
EPS 9.50 9.06 6.88 5.70 5.54 8.91 8.07 2.75%
DPS 3.80 3.20 2.65 2.20 2.20 3.10 3.30 2.37%
NAPS 0.672 0.621 0.578 0.467 0.398 0.644 0.565 2.93%
Adjusted Per Share Value based on latest NOSH - 5,265,675
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 42.27 55.09 60.09 44.89 41.77 45.19 39.62 1.08%
EPS 9.49 9.04 6.56 5.22 4.87 3.82 3.42 18.53%
DPS 3.79 3.20 2.53 2.02 1.94 1.33 1.40 18.04%
NAPS 0.6711 0.6202 0.5515 0.428 0.3501 0.2763 0.2397 18.70%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 3.26 3.09 1.92 1.54 1.59 3.79 2.82 -
P/RPS 7.70 5.60 3.05 3.14 3.35 3.60 3.02 16.87%
P/EPS 34.30 34.14 27.91 27.02 28.70 42.54 34.94 -0.30%
EY 2.92 2.93 3.58 3.70 3.48 2.35 2.86 0.34%
DY 1.17 1.04 1.38 1.43 1.38 0.82 1.17 0.00%
P/NAPS 4.85 4.98 3.32 3.30 3.99 5.89 4.99 -0.47%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 15/08/19 16/08/18 16/08/17 18/08/16 20/08/15 21/08/14 20/08/13 -
Price 3.52 3.35 1.93 1.53 1.50 1.77 2.68 -
P/RPS 8.32 6.07 3.06 3.12 3.16 1.68 2.87 19.40%
P/EPS 37.04 37.01 28.05 26.84 27.08 19.87 33.21 1.83%
EY 2.70 2.70 3.56 3.73 3.69 5.03 3.01 -1.79%
DY 1.08 0.96 1.37 1.44 1.47 1.75 1.23 -2.14%
P/NAPS 5.24 5.39 3.34 3.28 3.77 2.75 4.74 1.68%

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