[SUCCESS] YoY TTM Result on 30-Sep-2014 [#3]

Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -3.19%
YoY- 5.95%
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 343,296 382,765 391,013 373,061 302,459 301,402 245,514 5.28%
PBT 33,444 54,200 47,707 48,922 43,727 39,185 36,537 -1.35%
Tax -7,886 -16,746 -16,607 -13,926 -11,383 -8,839 -8,982 -1.98%
NP 25,558 37,454 31,100 34,996 32,344 30,346 27,555 -1.15%
-
NP to SH 24,717 36,162 32,271 30,747 29,020 26,599 25,371 -0.40%
-
Tax Rate 23.58% 30.90% 34.81% 28.47% 26.03% 22.56% 24.58% -
Total Cost 317,738 345,311 359,913 338,065 270,115 271,056 217,959 5.96%
-
Net Worth 351,800 229,704 269,685 240,429 211,191 183,544 161,309 12.73%
Dividend
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 9,479 5,719 4,651 4,664 6,906 3,445 1,128 38.71%
Div Payout % 38.35% 15.82% 14.41% 15.17% 23.80% 12.95% 4.45% -
Equity
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 351,800 229,704 269,685 240,429 211,191 183,544 161,309 12.73%
NOSH 248,498 114,852 115,744 116,713 115,405 114,715 113,597 12.78%
Ratio Analysis
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 7.44% 9.79% 7.95% 9.38% 10.69% 10.07% 11.22% -
ROE 7.03% 15.74% 11.97% 12.79% 13.74% 14.49% 15.73% -
Per Share
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 141.49 333.27 337.82 319.64 262.08 262.74 216.13 -6.30%
EPS 10.19 31.49 27.88 26.34 25.15 23.19 22.33 -11.36%
DPS 3.91 5.00 4.00 4.00 5.98 3.00 1.00 23.32%
NAPS 1.45 2.00 2.33 2.06 1.83 1.60 1.42 0.32%
Adjusted Per Share Value based on latest NOSH - 116,713
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 135.61 151.20 154.45 147.36 119.48 119.06 96.98 5.29%
EPS 9.76 14.28 12.75 12.15 11.46 10.51 10.02 -0.40%
DPS 3.74 2.26 1.84 1.84 2.73 1.36 0.45 38.48%
NAPS 1.3897 0.9074 1.0653 0.9497 0.8342 0.725 0.6372 12.73%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/03/18 31/03/17 31/03/16 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.86 3.05 2.30 1.92 1.19 1.03 0.90 -
P/RPS 0.61 0.92 0.68 0.60 0.45 0.39 0.42 5.90%
P/EPS 8.44 9.69 8.25 7.29 4.73 4.44 4.03 12.03%
EY 11.85 10.32 12.12 13.72 21.13 22.51 24.82 -10.74%
DY 4.54 1.64 1.74 2.08 5.03 2.91 1.11 24.18%
P/NAPS 0.59 1.53 0.99 0.93 0.65 0.64 0.63 -1.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/05/18 29/05/17 27/05/16 27/11/14 25/11/13 26/11/12 21/11/11 -
Price 1.00 4.00 2.19 1.84 1.22 1.04 0.87 -
P/RPS 0.71 1.20 0.65 0.58 0.47 0.40 0.40 9.22%
P/EPS 9.82 12.70 7.85 6.98 4.85 4.49 3.90 15.25%
EY 10.19 7.87 12.73 14.32 20.61 22.30 25.67 -13.24%
DY 3.91 1.25 1.83 2.17 4.91 2.88 1.15 20.70%
P/NAPS 0.69 2.00 0.94 0.89 0.67 0.65 0.61 1.91%

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