[SIGN] YoY TTM Result on 30-Jun-2015 [#4]

Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -20.78%
YoY- 74.72%
Quarter Report
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 225,980 205,215 196,769 273,489 178,743 120,849 96,765 15.17%
PBT 12,578 25,008 61,987 46,938 25,488 8,789 9,187 5.37%
Tax -4,575 -3,567 -11,428 -12,197 -5,918 -3,736 -3,622 3.96%
NP 8,003 21,441 50,559 34,741 19,570 5,053 5,565 6.23%
-
NP to SH 6,481 20,310 47,793 33,592 19,226 4,580 5,334 3.29%
-
Tax Rate 36.37% 14.26% 18.44% 25.99% 23.22% 42.51% 39.43% -
Total Cost 217,977 183,774 146,210 238,748 159,173 115,796 91,200 15.62%
-
Net Worth 171,724 169,531 163,377 120,781 118,581 97,753 93,684 10.62%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 3,434 5,727 4,805 12,030 - - 1,778 11.58%
Div Payout % 52.99% 28.20% 10.05% 35.81% - - 33.35% -
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 171,724 169,531 163,377 120,781 118,581 97,753 93,684 10.62%
NOSH 240,304 240,304 240,261 120,781 118,581 113,666 118,588 12.48%
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 3.54% 10.45% 25.69% 12.70% 10.95% 4.18% 5.75% -
ROE 3.77% 11.98% 29.25% 27.81% 16.21% 4.69% 5.69% -
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 98.70 89.58 81.90 226.43 150.73 106.32 81.60 3.22%
EPS 2.83 8.87 19.89 27.81 16.21 4.03 4.50 -7.43%
DPS 1.50 2.50 2.00 10.00 0.00 0.00 1.50 0.00%
NAPS 0.75 0.74 0.68 1.00 1.00 0.86 0.79 -0.86%
Adjusted Per Share Value based on latest NOSH - 120,781
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 35.01 31.79 30.48 42.37 27.69 18.72 14.99 15.17%
EPS 1.00 3.15 7.40 5.20 2.98 0.71 0.83 3.15%
DPS 0.53 0.89 0.74 1.86 0.00 0.00 0.28 11.21%
NAPS 0.266 0.2626 0.2531 0.1871 0.1837 0.1514 0.1451 10.62%
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 0.55 0.91 0.98 2.61 1.50 0.735 0.68 -
P/RPS 0.56 1.02 1.20 1.15 1.00 0.69 0.83 -6.34%
P/EPS 19.43 10.26 4.93 9.38 9.25 18.24 15.12 4.26%
EY 5.15 9.74 20.30 10.66 10.81 5.48 6.61 -4.07%
DY 2.73 2.75 2.04 3.83 0.00 0.00 2.21 3.58%
P/NAPS 0.73 1.23 1.44 2.61 1.50 0.85 0.86 -2.69%
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 28/08/17 29/08/16 24/08/15 28/08/14 30/08/13 30/08/12 -
Price 0.565 0.88 0.955 2.36 1.77 0.745 0.66 -
P/RPS 0.57 0.98 1.17 1.04 1.17 0.70 0.81 -5.68%
P/EPS 19.96 9.93 4.80 8.49 10.92 18.49 14.67 5.26%
EY 5.01 10.07 20.83 11.78 9.16 5.41 6.82 -5.00%
DY 2.65 2.84 2.09 4.24 0.00 0.00 2.27 2.61%
P/NAPS 0.75 1.19 1.40 2.36 1.77 0.87 0.84 -1.87%

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