[3A] QoQ Quarter Result on 2015-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 93,924 91,134 92,749 74,593 77,299 72,963 84,510 7.27% QoQ % 3.06% -1.74% 24.34% -3.50% 5.94% -13.66% - Horiz. % 111.14% 107.84% 109.75% 88.27% 91.47% 86.34% 100.00%
PBT 4,341 10,117 9,960 5,932 6,947 4,848 8,616 -36.60% QoQ % -57.09% 1.58% 67.90% -14.61% 43.30% -43.73% - Horiz. % 50.38% 117.42% 115.60% 68.85% 80.63% 56.27% 100.00%
Tax -1,270 -3,614 -2,965 -2,417 -2,301 -167 -3,413 -48.17% QoQ % 64.86% -21.89% -22.67% -5.04% -1,277.84% 95.11% - Horiz. % 37.21% 105.89% 86.87% 70.82% 67.42% 4.89% 100.00%
NP 3,071 6,503 6,995 3,515 4,646 4,681 5,203 -29.57% QoQ % -52.78% -7.03% 99.00% -24.34% -0.75% -10.03% - Horiz. % 59.02% 124.99% 134.44% 67.56% 89.29% 89.97% 100.00%
NP to SH 3,071 6,503 6,995 3,515 4,646 4,681 5,203 -29.57% QoQ % -52.78% -7.03% 99.00% -24.34% -0.75% -10.03% - Horiz. % 59.02% 124.99% 134.44% 67.56% 89.29% 89.97% 100.00%
Tax Rate 29.26 % 35.72 % 29.77 % 40.75 % 33.12 % 3.44 % 39.61 % -18.24% QoQ % -18.09% 19.99% -26.94% 23.04% 862.79% -91.32% - Horiz. % 73.87% 90.18% 75.16% 102.88% 83.62% 8.68% 100.00%
Total Cost 90,853 84,631 85,754 71,078 72,653 68,282 79,307 9.46% QoQ % 7.35% -1.31% 20.65% -2.17% 6.40% -13.90% - Horiz. % 114.56% 106.71% 108.13% 89.62% 91.61% 86.10% 100.00%
Net Worth 248,239 251,685 242,192 236,373 231,827 232,201 227,788 5.88% QoQ % -1.37% 3.92% 2.46% 1.96% -0.16% 1.94% - Horiz. % 108.98% 110.49% 106.32% 103.77% 101.77% 101.94% 100.00%
Dividend 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 5,517 - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 84.85 % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Equity 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 248,239 251,685 242,192 236,373 231,827 232,201 227,788 5.88% QoQ % -1.37% 3.92% 2.46% 1.96% -0.16% 1.94% - Horiz. % 108.98% 110.49% 106.32% 103.77% 101.77% 101.94% 100.00%
NOSH 393,717 394,121 392,977 394,943 393,728 393,361 394,166 -0.08% QoQ % -0.10% 0.29% -0.50% 0.31% 0.09% -0.20% - Horiz. % 99.89% 99.99% 99.70% 100.20% 99.89% 99.80% 100.00%
Ratio Analysis 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.27 % 7.14 % 7.54 % 4.71 % 6.01 % 6.42 % 6.16 % -34.36% QoQ % -54.20% -5.31% 60.08% -21.63% -6.39% 4.22% - Horiz. % 53.08% 115.91% 122.40% 76.46% 97.56% 104.22% 100.00%
ROE 1.24 % 2.58 % 2.89 % 1.49 % 2.00 % 2.02 % 2.28 % -33.30% QoQ % -51.94% -10.73% 93.96% -25.50% -0.99% -11.40% - Horiz. % 54.39% 113.16% 126.75% 65.35% 87.72% 88.60% 100.00%
Per Share 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 23.86 23.12 23.60 18.89 19.63 18.55 21.44 7.37% QoQ % 3.20% -2.03% 24.93% -3.77% 5.82% -13.48% - Horiz. % 111.29% 107.84% 110.07% 88.11% 91.56% 86.52% 100.00%
EPS 0.78 1.65 1.78 0.89 1.18 1.19 1.32 -29.52% QoQ % -52.73% -7.30% 100.00% -24.58% -0.84% -9.85% - Horiz. % 59.09% 125.00% 134.85% 67.42% 89.39% 90.15% 100.00%
DPS 0.00 1.40 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.6305 0.6386 0.6163 0.5985 0.5888 0.5903 0.5779 5.96% QoQ % -1.27% 3.62% 2.97% 1.65% -0.25% 2.15% - Horiz. % 109.10% 110.50% 106.64% 103.56% 101.89% 102.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 19.09 18.52 18.85 15.16 15.71 14.83 17.18 7.26% QoQ % 3.08% -1.75% 24.34% -3.50% 5.93% -13.68% - Horiz. % 111.12% 107.80% 109.72% 88.24% 91.44% 86.32% 100.00%
EPS 0.62 1.32 1.42 0.71 0.94 0.95 1.06 -29.99% QoQ % -53.03% -7.04% 100.00% -24.47% -1.05% -10.38% - Horiz. % 58.49% 124.53% 133.96% 66.98% 88.68% 89.62% 100.00%
DPS 0.00 1.12 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.5046 0.5116 0.4923 0.4804 0.4712 0.4720 0.4630 5.89% QoQ % -1.37% 3.92% 2.48% 1.95% -0.17% 1.94% - Horiz. % 108.98% 110.50% 106.33% 103.76% 101.77% 101.94% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.0500 0.9500 1.0900 0.9000 0.8750 0.9550 0.8850 -
P/RPS 4.40 4.11 4.62 4.77 4.46 5.15 4.13 4.30% QoQ % 7.06% -11.04% -3.14% 6.95% -13.40% 24.70% - Horiz. % 106.54% 99.52% 111.86% 115.50% 107.99% 124.70% 100.00%
P/EPS 134.62 57.58 61.24 101.12 74.15 80.25 67.05 58.95% QoQ % 133.80% -5.98% -39.44% 36.37% -7.60% 19.69% - Horiz. % 200.78% 85.88% 91.33% 150.81% 110.59% 119.69% 100.00%
EY 0.74 1.74 1.63 0.99 1.35 1.25 1.49 -37.21% QoQ % -57.47% 6.75% 64.65% -26.67% 8.00% -16.11% - Horiz. % 49.66% 116.78% 109.40% 66.44% 90.60% 83.89% 100.00%
DY 0.00 1.47 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.67 1.49 1.77 1.50 1.49 1.62 1.53 5.99% QoQ % 12.08% -15.82% 18.00% 0.67% -8.02% 5.88% - Horiz. % 109.15% 97.39% 115.69% 98.04% 97.39% 105.88% 100.00%
Price Multiplier on Announcement Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 24/11/15 14/08/15 05/05/15 16/02/15 14/11/14 14/08/14 -
Price 1.0900 1.0600 0.9850 0.9650 1.0000 0.9200 0.9800 -
P/RPS 4.57 4.58 4.17 5.11 5.09 4.96 4.57 - QoQ % -0.22% 9.83% -18.40% 0.39% 2.62% 8.53% - Horiz. % 100.00% 100.22% 91.25% 111.82% 111.38% 108.53% 100.00%
P/EPS 139.74 64.24 55.34 108.43 84.75 77.31 74.24 52.27% QoQ % 117.53% 16.08% -48.96% 27.94% 9.62% 4.14% - Horiz. % 188.23% 86.53% 74.54% 146.05% 114.16% 104.14% 100.00%
EY 0.72 1.56 1.81 0.92 1.18 1.29 1.35 -34.16% QoQ % -53.85% -13.81% 96.74% -22.03% -8.53% -4.44% - Horiz. % 53.33% 115.56% 134.07% 68.15% 87.41% 95.56% 100.00%
DY 0.00 1.32 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.73 1.66 1.60 1.61 1.70 1.56 1.70 1.17% QoQ % 4.22% 3.75% -0.62% -5.29% 8.97% -8.24% - Horiz. % 101.76% 97.65% 94.12% 94.71% 100.00% 91.76% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
1Q2015.pdf 
