[3A] YoY Annual (Unaudited) Result on 2012-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 352,400 311,410 302,910 306,429 268,806 248,940 178,582 11.99% YoY % 13.16% 2.81% -1.15% 14.00% 7.98% 39.40% - Horiz. % 197.33% 174.38% 169.62% 171.59% 150.52% 139.40% 100.00%
PBT 30,350 26,186 16,120 21,999 15,352 20,905 23,707 4.20% YoY % 15.90% 62.44% -26.72% 43.30% -26.56% -11.82% - Horiz. % 128.02% 110.46% 68.00% 92.80% 64.76% 88.18% 100.00%
Tax -10,266 -8,056 -5,804 -5,813 -97 -4,011 -5,668 10.40% YoY % -27.43% -38.80% 0.15% -5,892.78% 97.58% 29.23% - Horiz. % 181.12% 142.13% 102.40% 102.56% 1.71% 70.77% 100.00%
NP 20,084 18,130 10,316 16,186 15,255 16,894 18,039 1.81% YoY % 10.78% 75.75% -36.27% 6.10% -9.70% -6.35% - Horiz. % 111.34% 100.50% 57.19% 89.73% 84.57% 93.65% 100.00%
NP to SH 20,084 18,130 10,316 16,186 15,887 16,894 18,039 1.81% YoY % 10.78% 75.75% -36.27% 1.88% -5.96% -6.35% - Horiz. % 111.34% 100.50% 57.19% 89.73% 88.07% 93.65% 100.00%
Tax Rate 33.83 % 30.76 % 36.00 % 26.42 % 0.63 % 19.19 % 23.91 % 5.95% YoY % 9.98% -14.56% 36.26% 4,093.65% -96.72% -19.74% - Horiz. % 141.49% 128.65% 150.56% 110.50% 2.63% 80.26% 100.00%
Total Cost 332,316 293,280 292,594 290,243 253,551 232,046 160,543 12.88% YoY % 13.31% 0.23% 0.81% 14.47% 9.27% 44.54% - Horiz. % 207.00% 182.68% 182.25% 180.79% 157.93% 144.54% 100.00%
Net Worth 248,293 231,560 218,775 210,618 200,789 183,512 116,652 13.41% YoY % 7.23% 5.84% 3.87% 4.89% 9.41% 57.32% - Horiz. % 212.85% 198.51% 187.55% 180.55% 172.13% 157.32% 100.00%
Dividend 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 248,293 231,560 218,775 210,618 200,789 183,512 116,652 13.41% YoY % 7.23% 5.84% 3.87% 4.89% 9.41% 57.32% - Horiz. % 212.85% 198.51% 187.55% 180.55% 172.13% 157.32% 100.00%
NOSH 393,803 393,275 393,127 390,467 393,242 380,495 316,473 3.71% YoY % 0.13% 0.04% 0.68% -0.71% 3.35% 20.23% - Horiz. % 124.43% 124.27% 124.22% 123.38% 124.26% 120.23% 100.00%
Ratio Analysis 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 5.70 % 5.82 % 3.41 % 5.28 % 5.68 % 6.79 % 10.10 % -9.09% YoY % -2.06% 70.67% -35.42% -7.04% -16.35% -32.77% - Horiz. % 56.44% 57.62% 33.76% 52.28% 56.24% 67.23% 100.00%
ROE 8.09 % 7.83 % 4.72 % 7.68 % 7.91 % 9.21 % 15.46 % -10.23% YoY % 3.32% 65.89% -38.54% -2.91% -14.12% -40.43% - Horiz. % 52.33% 50.65% 30.53% 49.68% 51.16% 59.57% 100.00%
Per Share 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 89.49 79.18 77.05 78.48 68.36 65.43 56.43 7.98% YoY % 13.02% 2.76% -1.82% 14.80% 4.48% 15.95% - Horiz. % 158.59% 140.32% 136.54% 139.07% 121.14% 115.95% 100.00%
EPS 5.10 4.61 2.62 4.11 4.04 4.44 5.70 -1.84% YoY % 10.63% 75.95% -36.25% 1.73% -9.01% -22.11% - Horiz. % 89.47% 80.88% 45.96% 72.11% 70.88% 77.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.6305 0.5888 0.5565 0.5394 0.5106 0.4823 0.3686 9.35% YoY % 7.08% 5.80% 3.17% 5.64% 5.87% 30.85% - Horiz. % 171.05% 159.74% 150.98% 146.34% 138.52% 130.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 71.63 63.29 61.57 62.28 54.64 50.60 36.30 11.99% YoY % 13.18% 2.79% -1.14% 13.98% 7.98% 39.39% - Horiz. % 197.33% 174.35% 169.61% 171.57% 150.52% 139.39% 100.00%
EPS 4.08 3.68 2.10 3.29 3.23 3.43 3.67 1.78% YoY % 10.87% 75.24% -36.17% 1.86% -5.83% -6.54% - Horiz. % 111.17% 100.27% 57.22% 89.65% 88.01% 93.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.5047 0.4707 0.4447 0.4281 0.4081 0.3730 0.2371 13.41% YoY % 7.22% 5.85% 3.88% 4.90% 9.41% 57.32% - Horiz. % 212.86% 198.52% 187.56% 180.56% 172.12% 157.32% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.0500 0.8750 0.8400 1.0900 1.1200 1.5900 1.5100 -
P/RPS 1.17 1.11 1.09 1.39 1.64 2.43 2.68 -12.90% YoY % 5.41% 1.83% -21.58% -15.24% -32.51% -9.33% - Horiz. % 43.66% 41.42% 40.67% 51.87% 61.19% 90.67% 100.00%
P/EPS 20.59 18.98 32.01 26.29 27.72 35.81 26.49 -4.11% YoY % 8.48% -40.71% 21.76% -5.16% -22.59% 35.18% - Horiz. % 77.73% 71.65% 120.84% 99.25% 104.64% 135.18% 100.00%
EY 4.86 5.27 3.12 3.80 3.61 2.79 3.77 4.32% YoY % -7.78% 68.91% -17.89% 5.26% 29.39% -25.99% - Horiz. % 128.91% 139.79% 82.76% 100.80% 95.76% 74.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.67 1.49 1.51 2.02 2.19 3.30 4.10 -13.90% YoY % 12.08% -1.32% -25.25% -7.76% -33.64% -19.51% - Horiz. % 40.73% 36.34% 36.83% 49.27% 53.41% 80.49% 100.00%
Price Multiplier on Announcement Date 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 16/02/15 19/02/14 28/02/13 27/02/12 25/02/11 23/02/10 -
Price 1.0900 1.0000 0.9350 1.0000 1.2200 1.5400 2.2900 -
P/RPS 1.22 1.26 1.21 1.27 1.78 2.35 4.06 -18.15% YoY % -3.17% 4.13% -4.72% -28.65% -24.26% -42.12% - Horiz. % 30.05% 31.03% 29.80% 31.28% 43.84% 57.88% 100.00%
P/EPS 21.37 21.69 35.63 24.12 30.20 34.68 40.18 -9.98% YoY % -1.48% -39.12% 47.72% -20.13% -12.92% -13.69% - Horiz. % 53.19% 53.98% 88.68% 60.03% 75.16% 86.31% 100.00%
EY 4.68 4.61 2.81 4.15 3.31 2.88 2.49 11.08% YoY % 1.52% 64.06% -32.29% 25.38% 14.93% 15.66% - Horiz. % 187.95% 185.14% 112.85% 166.67% 132.93% 115.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.73 1.70 1.68 1.85 2.39 3.19 6.21 -19.18% YoY % 1.76% 1.19% -9.19% -22.59% -25.08% -48.63% - Horiz. % 27.86% 27.38% 27.05% 29.79% 38.49% 51.37% 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
3A-4th Qrt Financial Report.pdf 
