[E&O] QoQ Quarter Result on 2015-03-31 [#4] 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 117,585 85,708 68,890 143,040 99,419 77,294 129,744 -6.33% QoQ % 37.19% 24.41% -51.84% 43.88% 28.62% -40.43% - Horiz. % 90.63% 66.06% 53.10% 110.25% 76.63% 59.57% 100.00%
PBT 3,791 26,416 24,603 120,686 16,853 31,389 33,208 -76.37% QoQ % -85.65% 7.37% -79.61% 616.11% -46.31% -5.48% - Horiz. % 11.42% 79.55% 74.09% 363.42% 50.75% 94.52% 100.00%
Tax 596 -2,078 -1,261 -19,038 -4,591 -9,201 -12,640 - QoQ % 128.68% -64.79% 93.38% -314.68% 50.10% 27.21% - Horiz. % -4.72% 16.44% 9.98% 150.62% 36.32% 72.79% 100.00%
NP 4,387 24,338 23,342 101,648 12,262 22,188 20,568 -64.20% QoQ % -81.97% 4.27% -77.04% 728.97% -44.74% 7.88% - Horiz. % 21.33% 118.33% 113.49% 494.20% 59.62% 107.88% 100.00%
NP to SH 3,881 24,447 23,259 100,500 11,390 21,238 18,960 -65.17% QoQ % -84.12% 5.11% -76.86% 782.35% -46.37% 12.01% - Horiz. % 20.47% 128.94% 122.67% 530.06% 60.07% 112.01% 100.00%
Tax Rate -15.72 % 7.87 % 5.13 % 15.77 % 27.24 % 29.31 % 38.06 % - QoQ % -299.75% 53.41% -67.47% -42.11% -7.06% -22.99% - Horiz. % -41.30% 20.68% 13.48% 41.43% 71.57% 77.01% 100.00%
Total Cost 113,198 61,370 45,548 41,392 87,157 55,106 109,176 2.43% QoQ % 84.45% 34.74% 10.04% -52.51% 58.16% -49.53% - Horiz. % 103.68% 56.21% 41.72% 37.91% 79.83% 50.47% 100.00%
Net Worth 1,652,554 1,646,179 1,628,130 1,601,856 1,507,500 1,523,353 1,496,842 6.80% QoQ % 0.39% 1.11% 1.64% 6.26% -1.04% 1.77% - Horiz. % 110.40% 109.98% 108.77% 107.02% 100.71% 101.77% 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 - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
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 1,652,554 1,646,179 1,628,130 1,601,856 1,507,500 1,523,353 1,496,842 6.80% QoQ % 0.39% 1.11% 1.64% 6.26% -1.04% 1.77% - Horiz. % 110.40% 109.98% 108.77% 107.02% 100.71% 101.77% 100.00%
NOSH 1,251,935 1,228,492 1,224,157 1,222,791 1,116,666 1,111,937 1,108,771 8.41% QoQ % 1.91% 0.35% 0.11% 9.50% 0.43% 0.29% - Horiz. % 112.91% 110.80% 110.41% 110.28% 100.71% 100.29% 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 3.73 % 28.40 % 33.88 % 71.06 % 12.33 % 28.71 % 15.85 % -61.78% QoQ % -86.87% -16.17% -52.32% 476.32% -57.05% 81.14% - Horiz. % 23.53% 179.18% 213.75% 448.33% 77.79% 181.14% 100.00%
ROE 0.23 % 1.49 % 1.43 % 6.27 % 0.76 % 1.39 % 1.27 % -67.89% QoQ % -84.56% 4.20% -77.19% 725.00% -45.32% 9.45% - Horiz. % 18.11% 117.32% 112.60% 493.70% 59.84% 109.45% 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 9.39 6.98 5.63 11.70 8.90 6.95 11.70 -13.60% QoQ % 34.53% 23.98% -51.88% 31.46% 28.06% -40.60% - Horiz. % 80.26% 59.66% 48.12% 100.00% 76.07% 59.40% 100.00%
EPS 0.31 1.99 1.90 8.22 1.02 1.91 1.71 -67.87% QoQ % -84.42% 4.74% -76.89% 705.88% -46.60% 11.70% - Horiz. % 18.13% 116.37% 111.11% 480.70% 59.65% 111.70% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.3200 1.3400 1.3300 1.3100 1.3500 1.3700 1.3500 -1.48% QoQ % -1.49% 0.75% 1.53% -2.96% -1.46% 1.48% - Horiz. % 97.78% 99.26% 98.52% 97.04% 100.00% 101.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 8.07 5.88 4.73 9.82 6.82 5.31 8.91 -6.37% QoQ % 37.24% 24.31% -51.83% 43.99% 28.44% -40.40% - Horiz. % 90.57% 65.99% 53.09% 110.21% 76.54% 59.60% 100.00%
EPS 0.27 1.68 1.60 6.90 0.78 1.46 1.30 -64.83% QoQ % -83.93% 5.00% -76.81% 784.62% -46.58% 12.31% - Horiz. % 20.77% 129.23% 123.08% 530.77% 60.00% 112.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.1343 1.1299 1.1175 1.0995 1.0347 1.0456 1.0274 6.80% QoQ % 0.39% 1.11% 1.64% 6.26% -1.04% 1.77% - Horiz. % 110.40% 109.98% 108.77% 107.02% 100.71% 101.77% 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 1.4300 1.5800 1.7000 2.0000 2.2500 2.8700 2.7500 -
P/RPS 15.23 22.65 30.21 17.10 25.27 41.29 23.50 -25.05% QoQ % -32.76% -25.02% 76.67% -32.33% -38.80% 75.70% - Horiz. % 64.81% 96.38% 128.55% 72.77% 107.53% 175.70% 100.00%
P/EPS 461.29 79.40 89.47 24.33 220.59 150.26 160.82 101.49% QoQ % 480.97% -11.26% 267.74% -88.97% 46.81% -6.57% - Horiz. % 286.84% 49.37% 55.63% 15.13% 137.17% 93.43% 100.00%
EY 0.22 1.26 1.12 4.11 0.45 0.67 0.62 -49.78% QoQ % -82.54% 12.50% -72.75% 813.33% -32.84% 8.06% - Horiz. % 35.48% 203.23% 180.65% 662.90% 72.58% 108.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.08 1.18 1.28 1.53 1.67 2.09 2.04 -34.48% QoQ % -8.47% -7.81% -16.34% -8.38% -20.10% 2.45% - Horiz. % 52.94% 57.84% 62.75% 75.00% 81.86% 102.45% 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 25/02/16 27/11/15 24/08/15 25/05/15 27/02/15 28/11/14 26/08/14 -
Price 1.5700 1.5500 1.5000 1.8300 2.2500 2.5500 2.9300 -
P/RPS 16.72 22.22 26.65 15.64 25.27 36.68 25.04 -23.55% QoQ % -24.75% -16.62% 70.40% -38.11% -31.11% 46.49% - Horiz. % 66.77% 88.74% 106.43% 62.46% 100.92% 146.49% 100.00%
P/EPS 506.45 77.89 78.95 22.27 220.59 133.51 171.35 105.55% QoQ % 550.21% -1.34% 254.51% -89.90% 65.22% -22.08% - Horiz. % 295.56% 45.46% 46.08% 13.00% 128.74% 77.92% 100.00%
EY 0.20 1.28 1.27 4.49 0.45 0.75 0.58 -50.73% QoQ % -84.37% 0.79% -71.71% 897.78% -40.00% 29.31% - Horiz. % 34.48% 220.69% 218.97% 774.14% 77.59% 129.31% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.19 1.16 1.13 1.40 1.67 1.86 2.17 -32.93% QoQ % 2.59% 2.65% -19.29% -16.17% -10.22% -14.29% - Horiz. % 54.84% 53.46% 52.07% 64.52% 76.96% 85.71% 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 4QR2015 (final).pdf 
