[E&O] QoQ Quarter Result on 2015-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 79,275 163,312 150,000 117,585 85,708 68,890 143,040 -32.46% QoQ % -51.46% 8.87% 27.57% 37.19% 24.41% -51.84% - Horiz. % 55.42% 114.17% 104.87% 82.20% 59.92% 48.16% 100.00%
PBT 6,485 10,639 -55 3,791 26,416 24,603 120,686 -85.68% QoQ % -39.05% 19,443.64% -101.45% -85.65% 7.37% -79.61% - Horiz. % 5.37% 8.82% -0.05% 3.14% 21.89% 20.39% 100.00%
Tax -2,640 -6,827 -13,183 596 -2,078 -1,261 -19,038 -73.11% QoQ % 61.33% 48.21% -2,311.91% 128.68% -64.79% 93.38% - Horiz. % 13.87% 35.86% 69.25% -3.13% 10.92% 6.62% 100.00%
NP 3,845 3,812 -13,238 4,387 24,338 23,342 101,648 -88.66% QoQ % 0.87% 128.80% -401.76% -81.97% 4.27% -77.04% - Horiz. % 3.78% 3.75% -13.02% 4.32% 23.94% 22.96% 100.00%
NP to SH 3,832 3,237 -14,396 3,881 24,447 23,259 100,500 -88.60% QoQ % 18.38% 122.49% -470.94% -84.12% 5.11% -76.86% - Horiz. % 3.81% 3.22% -14.32% 3.86% 24.33% 23.14% 100.00%
Tax Rate 40.71 % 64.17 % - % -15.72 % 7.87 % 5.13 % 15.77 % 87.86% QoQ % -36.56% 0.00% 0.00% -299.75% 53.41% -67.47% - Horiz. % 258.15% 406.91% 0.00% -99.68% 49.90% 32.53% 100.00%
Total Cost 75,430 159,500 163,238 113,198 61,370 45,548 41,392 49.03% QoQ % -52.71% -2.29% 44.21% 84.45% 34.74% 10.04% - Horiz. % 182.23% 385.34% 394.37% 273.48% 148.27% 110.04% 100.00%
Net Worth 1,647,759 1,630,949 1,641,274 1,652,554 1,646,179 1,628,130 1,601,856 1.90% QoQ % 1.03% -0.63% -0.68% 0.39% 1.11% 1.64% - Horiz. % 102.87% 101.82% 102.46% 103.16% 102.77% 101.64% 100.00%
Dividend 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - 25,057 - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,647,759 1,630,949 1,641,274 1,652,554 1,646,179 1,628,130 1,601,856 1.90% QoQ % 1.03% -0.63% -0.68% 0.39% 1.11% 1.64% - Horiz. % 102.87% 101.82% 102.46% 103.16% 102.77% 101.64% 100.00%
NOSH 1,277,333 1,245,000 1,252,881 1,251,935 1,228,492 1,224,157 1,222,791 2.94% QoQ % 2.60% -0.63% 0.08% 1.91% 0.35% 0.11% - Horiz. % 104.46% 101.82% 102.46% 102.38% 100.47% 100.11% 100.00%
Ratio Analysis 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 4.85 % 2.33 % -8.83 % 3.73 % 28.40 % 33.88 % 71.06 % -83.22% QoQ % 108.15% 126.39% -336.73% -86.87% -16.17% -52.32% - Horiz. % 6.83% 3.28% -12.43% 5.25% 39.97% 47.68% 100.00%
ROE 0.23 % 0.20 % -0.88 % 0.23 % 1.49 % 1.43 % 6.27 % -88.89% QoQ % 15.00% 122.73% -482.61% -84.56% 4.20% -77.19% - Horiz. % 3.67% 3.19% -14.04% 3.67% 23.76% 22.81% 100.00%
Per Share 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.21 13.12 11.97 9.39 6.98 5.63 11.70 -34.37% QoQ % -52.67% 9.61% 27.48% 34.53% 23.98% -51.88% - Horiz. % 53.08% 112.14% 102.31% 80.26% 59.66% 48.12% 100.00%
EPS 0.30 0.26 -1.15 0.31 1.99 1.90 8.22 -88.93% QoQ % 15.38% 122.61% -470.97% -84.42% 4.74% -76.89% - Horiz. % 3.65% 3.16% -13.99% 3.77% 24.21% 23.11% 100.00%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.2900 1.3100 1.3100 1.3200 1.3400 1.3300 1.3100 -1.02% QoQ % -1.53% 0.00% -0.76% -1.49% 0.75% 1.53% - Horiz. % 98.47% 100.00% 100.00% 100.76% 102.29% 101.53% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 5.44 11.21 10.30 8.07 5.88 4.73 9.82 -32.48% QoQ % -51.47% 8.83% 27.63% 37.24% 24.31% -51.83% - Horiz. % 55.40% 114.15% 104.89% 82.18% 59.88% 48.17% 100.00%
EPS 0.26 0.22 -0.99 0.27 1.68 1.60 6.90 -88.69% QoQ % 18.18% 122.22% -466.67% -83.93% 5.00% -76.81% - Horiz. % 3.77% 3.19% -14.35% 3.91% 24.35% 23.19% 100.00%
DPS 0.00 0.00 1.72 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.1310 1.1194 1.1265 1.1343 1.1299 1.1175 1.0995 1.90% QoQ % 1.04% -0.63% -0.69% 0.39% 1.11% 1.64% - Horiz. % 102.86% 101.81% 102.46% 103.17% 102.76% 101.64% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.6800 1.6600 1.6500 1.4300 1.5800 1.7000 2.0000 -
P/RPS 27.07 12.65 13.78 15.23 22.65 30.21 17.10 35.72% QoQ % 113.99% -8.20% -9.52% -32.76% -25.02% 76.67% - Horiz. % 158.30% 73.98% 80.58% 89.06% 132.46% 176.67% 100.00%
P/EPS 560.00 638.46 -143.60 461.29 79.40 89.47 24.33 704.54% QoQ % -12.29% 544.61% -131.13% 480.97% -11.26% 267.74% - Horiz. % 2,301.69% 2,624.17% -590.22% 1,895.97% 326.35% 367.74% 100.00%
EY 0.18 0.16 -0.70 0.22 1.26 1.12 4.11 -87.50% QoQ % 12.50% 122.86% -418.18% -82.54% 12.50% -72.75% - Horiz. % 4.38% 3.89% -17.03% 5.35% 30.66% 27.25% 100.00%
DY 0.00 0.00 1.21 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.30 1.27 1.26 1.08 1.18 1.28 1.53 -10.26% QoQ % 2.36% 0.79% 16.67% -8.47% -7.81% -16.34% - Horiz. % 84.97% 83.01% 82.35% 70.59% 77.12% 83.66% 100.00%
Price Multiplier on Announcement Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 17/11/16 25/08/16 26/05/16 25/02/16 27/11/15 24/08/15 25/05/15 -
Price 1.5200 1.6900 1.5500 1.5700 1.5500 1.5000 1.8300 -
P/RPS 24.49 12.88 12.95 16.72 22.22 26.65 15.64 34.73% QoQ % 90.14% -0.54% -22.55% -24.75% -16.62% 70.40% - Horiz. % 156.59% 82.35% 82.80% 106.91% 142.07% 170.40% 100.00%
P/EPS 506.67 650.00 -134.90 506.45 77.89 78.95 22.27 698.36% QoQ % -22.05% 581.84% -126.64% 550.21% -1.34% 254.51% - Horiz. % 2,275.12% 2,918.72% -605.75% 2,274.14% 349.75% 354.51% 100.00%
EY 0.20 0.15 -0.74 0.20 1.28 1.27 4.49 -87.36% QoQ % 33.33% 120.27% -470.00% -84.37% 0.79% -71.71% - Horiz. % 4.45% 3.34% -16.48% 4.45% 28.51% 28.29% 100.00%
DY 0.00 0.00 1.29 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.18 1.29 1.18 1.19 1.16 1.13 1.40 -10.74% QoQ % -8.53% 9.32% -0.84% 2.59% 2.65% -19.29% - Horiz. % 84.29% 92.14% 84.29% 85.00% 82.86% 80.71% 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
Bursa 3QR2016.pdf 
