[D&O] QoQ TTM Result on 2017-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 482,719 469,551 458,057 463,338 459,453 451,859 450,928 4.64% QoQ % 2.80% 2.51% -1.14% 0.85% 1.68% 0.21% - Horiz. % 107.05% 104.13% 101.58% 102.75% 101.89% 100.21% 100.00%
PBT 50,096 51,556 47,412 45,718 43,288 35,332 33,943 29.60% QoQ % -2.83% 8.74% 3.71% 5.61% 22.52% 4.09% - Horiz. % 147.59% 151.89% 139.68% 134.69% 127.53% 104.09% 100.00%
Tax -10,172 -12,161 -10,541 -9,464 -11,034 -9,882 -9,362 5.68% QoQ % 16.36% -15.37% -11.38% 14.23% -11.66% -5.55% - Horiz. % 108.65% 129.90% 112.59% 101.09% 117.86% 105.55% 100.00%
NP 39,924 39,395 36,871 36,254 32,254 25,450 24,581 38.13% QoQ % 1.34% 6.85% 1.70% 12.40% 26.73% 3.54% - Horiz. % 162.42% 160.27% 150.00% 147.49% 131.22% 103.54% 100.00%
NP to SH 30,574 26,932 22,515 22,369 19,363 15,153 14,582 63.74% QoQ % 13.52% 19.62% 0.65% 15.52% 27.78% 3.92% - Horiz. % 209.67% 184.69% 154.40% 153.40% 132.79% 103.92% 100.00%
Tax Rate 20.31 % 23.59 % 22.23 % 20.70 % 25.49 % 27.97 % 27.58 % -18.44% QoQ % -13.90% 6.12% 7.39% -18.79% -8.87% 1.41% - Horiz. % 73.64% 85.53% 80.60% 75.05% 92.42% 101.41% 100.00%
Total Cost 442,795 430,156 421,186 427,084 427,199 426,409 426,347 2.55% QoQ % 2.94% 2.13% -1.38% -0.03% 0.19% 0.01% - Horiz. % 103.86% 100.89% 98.79% 100.17% 100.20% 100.01% 100.00%
Net Worth 309,647 297,930 296,521 218,116 210,839 204,415 206,819 30.84% QoQ % 3.93% 0.48% 35.95% 3.45% 3.14% -1.16% - Horiz. % 149.72% 144.05% 143.37% 105.46% 101.94% 98.84% 100.00%
Dividend 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 10,212 5,011 5,011 9,997 4,986 4,986 4,986 61.21% QoQ % 103.77% 0.00% -49.87% 100.52% 0.00% 0.00% - Horiz. % 204.82% 100.52% 100.52% 200.52% 100.00% 100.00% 100.00%
Div Payout % 33.40 % 18.61 % 22.26 % 44.70 % 25.75 % 32.90 % 34.19 % -1.55% QoQ % 79.47% -16.40% -50.20% 73.59% -21.73% -3.77% - Horiz. % 97.69% 54.43% 65.11% 130.74% 75.31% 96.23% 100.00%
Equity 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 309,647 297,930 296,521 218,116 210,839 204,415 206,819 30.84% QoQ % 3.93% 0.48% 35.95% 3.45% 3.14% -1.16% - Horiz. % 149.72% 144.05% 143.37% 105.46% 101.94% 98.84% 100.00%
NOSH 1,040,134 1,038,087 1,007,206 1,002,375 1,004,477 1,003,513 997,200 2.85% QoQ % 0.20% 3.07% 0.48% -0.21% 0.10% 0.63% - Horiz. % 104.31% 104.10% 101.00% 100.52% 100.73% 100.63% 100.00%
Ratio Analysis 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.27 % 8.39 % 8.05 % 7.82 % 7.02 % 5.63 % 5.45 % 32.02% QoQ % -1.43% 4.22% 2.94% 11.40% 24.69% 3.30% - Horiz. % 151.74% 153.94% 147.71% 143.49% 128.81% 103.30% 100.00%
ROE 9.87 % 9.04 % 7.59 % 10.26 % 9.18 % 7.41 % 7.05 % 25.12% QoQ % 9.18% 19.10% -26.02% 11.76% 23.89% 5.11% - Horiz. % 140.00% 128.23% 107.66% 145.53% 130.21% 105.11% 100.00%
Per Share 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 46.41 45.23 45.48 46.22 45.74 45.03 45.22 1.75% QoQ % 2.61% -0.55% -1.60% 1.05% 1.58% -0.42% - Horiz. % 102.63% 100.02% 100.57% 102.21% 101.15% 99.58% 100.00%
EPS 2.94 2.59 2.24 2.23 1.93 1.51 1.46 59.40% QoQ % 13.51% 15.62% 0.45% 15.54% 27.81% 3.42% - Horiz. % 201.37% 177.40% 153.42% 152.74% 132.19% 103.42% 100.00%
DPS 0.98 0.48 0.50 1.00 0.50 0.50 0.50 56.55% QoQ % 104.17% -4.00% -50.00% 100.00% 0.00% 0.00% - Horiz. % 196.00% 96.00% 100.00% 200.00% 100.00% 100.00% 100.00%
NAPS 0.2977 0.2870 0.2944 0.2176 0.2099 0.2037 0.2074 27.22% QoQ % 3.73% -2.51% 35.29% 3.67% 3.04% -1.78% - Horiz. % 143.54% 138.38% 141.95% 104.92% 101.21% 98.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,160,080 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 41.61 40.48 39.48 39.94 39.61 38.95 38.87 4.64% QoQ % 2.79% 2.53% -1.15% 0.83% 1.69% 0.21% - Horiz. % 107.05% 104.14% 101.57% 102.75% 101.90% 100.21% 100.00%
EPS 2.64 2.32 1.94 1.93 1.67 1.31 1.26 63.67% QoQ % 13.79% 19.59% 0.52% 15.57% 27.48% 3.97% - Horiz. % 209.52% 184.13% 153.97% 153.17% 132.54% 103.97% 100.00%
DPS 0.88 0.43 0.43 0.86 0.43 0.43 0.43 61.12% QoQ % 104.65% 0.00% -50.00% 100.00% 0.00% 0.00% - Horiz. % 204.65% 100.00% 100.00% 200.00% 100.00% 100.00% 100.00%
NAPS 0.2669 0.2568 0.2556 0.1880 0.1817 0.1762 0.1783 30.83% QoQ % 3.93% 0.47% 35.96% 3.47% 3.12% -1.18% - Horiz. % 149.69% 144.03% 143.35% 105.44% 101.91% 98.82% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.9050 0.7100 0.6100 0.7450 0.5450 0.6250 0.6200 -
P/RPS 1.95 1.57 1.34 1.61 1.19 1.39 1.37 26.51% QoQ % 24.20% 17.16% -16.77% 35.29% -14.39% 1.46% - Horiz. % 142.34% 114.60% 97.81% 117.52% 86.86% 101.46% 100.00%
P/EPS 30.79 27.37 27.29 33.38 28.27 41.39 42.40 -19.19% QoQ % 12.50% 0.29% -18.24% 18.08% -31.70% -2.38% - Horiz. % 72.62% 64.55% 64.36% 78.73% 66.67% 97.62% 100.00%
EY 3.25 3.65 3.66 3.00 3.54 2.42 2.36 23.76% QoQ % -10.96% -0.27% 22.00% -15.25% 46.28% 2.54% - Horiz. % 137.71% 154.66% 155.08% 127.12% 150.00% 102.54% 100.00%
DY 1.08 0.68 0.82 1.34 0.91 0.79 0.81 21.12% QoQ % 58.82% -17.07% -38.81% 47.25% 15.19% -2.47% - Horiz. % 133.33% 83.95% 101.23% 165.43% 112.35% 97.53% 100.00%
P/NAPS 3.04 2.47 2.07 3.42 2.60 3.07 2.99 1.11% QoQ % 23.08% 19.32% -39.47% 31.54% -15.31% 2.68% - Horiz. % 101.67% 82.61% 69.23% 114.38% 86.96% 102.68% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 21/08/18 23/05/18 22/02/18 29/11/17 30/08/17 25/05/17 -
Price 0.8450 0.7500 0.6550 0.6650 0.6700 0.6050 0.6450 -
P/RPS 1.82 1.66 1.44 1.44 1.46 1.34 1.43 17.42% QoQ % 9.64% 15.28% 0.00% -1.37% 8.96% -6.29% - Horiz. % 127.27% 116.08% 100.70% 100.70% 102.10% 93.71% 100.00%
P/EPS 28.75 28.91 29.30 29.80 34.76 40.07 44.11 -24.81% QoQ % -0.55% -1.33% -1.68% -14.27% -13.25% -9.16% - Horiz. % 65.18% 65.54% 66.42% 67.56% 78.80% 90.84% 100.00%
EY 3.48 3.46 3.41 3.36 2.88 2.50 2.27 32.92% QoQ % 0.58% 1.47% 1.49% 16.67% 15.20% 10.13% - Horiz. % 153.30% 152.42% 150.22% 148.02% 126.87% 110.13% 100.00%
DY 1.16 0.64 0.76 1.50 0.74 0.82 0.78 30.26% QoQ % 81.25% -15.79% -49.33% 102.70% -9.76% 5.13% - Horiz. % 148.72% 82.05% 97.44% 192.31% 94.87% 105.13% 100.00%
P/NAPS 2.84 2.61 2.22 3.06 3.19 2.97 3.11 -5.87% QoQ % 8.81% 17.57% -27.45% -4.08% 7.41% -4.50% - Horiz. % 91.32% 83.92% 71.38% 98.39% 102.57% 95.50% 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
Notes_To_The_Interim_Financial_Q4_2017.pdf 
