[TM] YoY TTM Result on 31-Mar-2017 [#1]

Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -11.86%
YoY- -23.47%
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 11,212,389 11,750,195 11,968,486 12,170,091 11,803,010 11,389,135 10,824,066 0.58%
PBT 647,985 260,336 978,526 789,147 1,133,024 997,974 1,096,133 -8.38%
Tax -250,839 -327,620 -324,786 -281,819 -366,594 -258,398 -51,792 30.04%
NP 397,146 -67,284 653,740 507,328 766,430 739,576 1,044,341 -14.87%
-
NP to SH 476,920 304,278 856,470 684,030 893,798 750,090 1,009,601 -11.73%
-
Tax Rate 38.71% 125.85% 33.19% 35.71% 32.36% 25.89% 4.72% -
Total Cost 10,815,243 11,817,479 11,314,746 11,662,763 11,036,580 10,649,559 9,779,725 1.69%
-
Net Worth 7,139,914 6,993,141 7,562,844 7,466,640 7,541,423 7,706,293 7,331,318 -0.43%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 379,400 75,158 807,955 807,955 804,198 836,374 933,725 -13.92%
Div Payout % 79.55% 24.70% 94.34% 118.12% 89.98% 111.50% 92.48% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 7,139,914 6,993,141 7,562,844 7,466,640 7,541,423 7,706,293 7,331,318 -0.43%
NOSH 3,765,777 3,757,934 3,757,934 3,757,934 3,757,934 3,715,129 3,576,078 0.86%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 3.54% -0.57% 5.46% 4.17% 6.49% 6.49% 9.65% -
ROE 6.68% 4.35% 11.32% 9.16% 11.85% 9.73% 13.77% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 297.74 312.68 318.49 323.85 314.08 306.56 302.68 -0.27%
EPS 12.66 8.10 22.79 18.20 23.78 20.19 28.23 -12.50%
DPS 10.00 2.00 21.50 21.50 21.40 22.51 26.10 -14.76%
NAPS 1.896 1.8609 2.0125 1.9869 2.0068 2.0743 2.0501 -1.29%
Adjusted Per Share Value based on latest NOSH - 3,757,934
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 292.16 306.18 311.87 317.12 307.55 296.77 282.05 0.58%
EPS 12.43 7.93 22.32 17.82 23.29 19.55 26.31 -11.73%
DPS 9.89 1.96 21.05 21.05 20.96 21.79 24.33 -13.92%
NAPS 1.8605 1.8222 1.9707 1.9456 1.9651 2.008 1.9103 -0.43%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 3.75 3.20 5.22 6.42 6.60 7.27 5.89 -
P/RPS 1.26 1.02 1.64 1.98 2.10 2.37 1.95 -7.01%
P/EPS 29.61 39.52 22.90 35.27 27.75 36.01 20.86 6.00%
EY 3.38 2.53 4.37 2.84 3.60 2.78 4.79 -5.64%
DY 2.67 0.62 4.12 3.35 3.24 3.10 4.43 -8.08%
P/NAPS 1.98 1.72 2.59 3.23 3.29 3.50 2.87 -5.99%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 20/05/20 30/05/19 22/05/18 23/05/17 25/05/16 29/05/15 28/05/14 -
Price 4.49 3.46 4.20 6.44 6.67 7.28 6.38 -
P/RPS 1.51 1.11 1.32 1.99 2.12 2.37 2.11 -5.41%
P/EPS 35.45 42.73 18.43 35.38 28.04 36.06 22.60 7.78%
EY 2.82 2.34 5.43 2.83 3.57 2.77 4.43 -7.24%
DY 2.23 0.58 5.12 3.34 3.21 3.09 4.09 -9.60%
P/NAPS 2.37 1.86 2.09 3.24 3.32 3.51 3.11 -4.42%

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