[CARING] YoY Annual (Unaudited) Result on 2017-05-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 - CAGR
Revenue 508,270 459,957 402,569 366,699 338,337 0 - - YoY % 10.50% 14.26% 9.78% 8.38% 0.00% - - Horiz. % 150.23% 135.95% 118.98% 108.38% 100.00% - -
PBT 29,566 21,953 12,231 18,499 22,810 0 - - YoY % 34.68% 79.49% -33.88% -18.90% 0.00% - - Horiz. % 129.62% 96.24% 53.62% 81.10% 100.00% - -
Tax -6,242 -5,164 -3,680 -5,482 -6,534 0 - - YoY % -20.88% -40.33% 32.87% 16.10% 0.00% - - Horiz. % 95.53% 79.03% 56.32% 83.90% 100.00% - -
NP 23,324 16,789 8,551 13,017 16,276 0 - - YoY % 38.92% 96.34% -34.31% -20.02% 0.00% - - Horiz. % 143.30% 103.15% 52.54% 79.98% 100.00% - -
NP to SH 18,560 13,130 7,289 12,869 15,078 0 - - YoY % 41.36% 80.13% -43.36% -14.65% 0.00% - - Horiz. % 123.09% 87.08% 48.34% 85.35% 100.00% - -
Tax Rate 21.11 % 23.52 % 30.09 % 29.63 % 28.65 % - % - % - YoY % -10.25% -21.83% 1.55% 3.42% 0.00% - - Horiz. % 73.68% 82.09% 105.03% 103.42% 100.00% - -
Total Cost 484,946 443,168 394,018 353,682 322,061 0 - - YoY % 9.43% 12.47% 11.40% 9.82% 0.00% - - Horiz. % 150.58% 137.60% 122.34% 109.82% 100.00% - -
Net Worth 143,686 130,623 121,915 119,738 113,207 - - - YoY % 10.00% 7.14% 1.82% 5.77% 0.00% - - Horiz. % 126.92% 115.38% 107.69% 105.77% 100.00% - -
Dividend 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 - CAGR
Div 10,885 6,531 3,265 4,354 6,531 - - - YoY % 66.67% 100.00% -25.00% -33.33% 0.00% - - Horiz. % 166.67% 100.00% 50.00% 66.67% 100.00% - -
Div Payout % 58.65 % 49.74 % 44.80 % 33.83 % 43.32 % - % - % - YoY % 17.91% 11.03% 32.43% -21.91% 0.00% - - Horiz. % 135.39% 114.82% 103.42% 78.09% 100.00% - -
Equity 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 - CAGR
Net Worth 143,686 130,623 121,915 119,738 113,207 - - - YoY % 10.00% 7.14% 1.82% 5.77% 0.00% - - Horiz. % 126.92% 115.38% 107.69% 105.77% 100.00% - -
NOSH 217,706 217,706 217,706 217,706 217,706 - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% - -
Ratio Analysis 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 - CAGR
NP Margin 4.59 % 3.65 % 2.12 % 3.55 % 4.81 % - % - % - YoY % 25.75% 72.17% -40.28% -26.20% 0.00% - - Horiz. % 95.43% 75.88% 44.07% 73.80% 100.00% - -
ROE 12.92 % 10.05 % 5.98 % 10.75 % 13.32 % - % - % - YoY % 28.56% 68.06% -44.37% -19.29% 0.00% - - Horiz. % 97.00% 75.45% 44.89% 80.71% 100.00% - -
Per Share 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 - CAGR
RPS 233.47 211.27 184.91 168.44 155.41 - - - YoY % 10.51% 14.26% 9.78% 8.38% 0.00% - - Horiz. % 150.23% 135.94% 118.98% 108.38% 100.00% - -
EPS 8.53 6.03 3.35 5.91 7.47 0.00 - - YoY % 41.46% 80.00% -43.32% -20.88% 0.00% - - Horiz. % 114.19% 80.72% 44.85% 79.12% 100.00% - -
DPS 5.00 3.00 1.50 2.00 3.00 0.00 - - YoY % 66.67% 100.00% -25.00% -33.33% 0.00% - - Horiz. % 166.67% 100.00% 50.00% 66.67% 100.00% - -
NAPS 0.6600 0.6000 0.5600 0.5500 0.5200 0.0000 - - YoY % 10.00% 7.14% 1.82% 5.77% 0.00% - - Horiz. % 126.92% 115.38% 107.69% 105.77% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 217,356 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 - CAGR
RPS 233.47 211.27 184.91 168.44 155.41 - - - YoY % 10.51% 14.26% 9.78% 8.38% 0.00% - - Horiz. % 150.23% 135.94% 118.98% 108.38% 100.00% - -
EPS 8.53 6.03 3.35 5.91 7.47 0.00 - - YoY % 41.46% 80.00% -43.32% -20.88% 0.00% - - Horiz. % 114.19% 80.72% 44.85% 79.12% 100.00% - -
DPS 5.00 3.00 1.50 2.00 3.00 0.00 - - YoY % 66.67% 100.00% -25.00% -33.33% 0.00% - - Horiz. % 166.67% 100.00% 50.00% 66.67% 100.00% - -
NAPS 0.6600 0.6000 0.5600 0.5500 0.5200 0.0000 - - YoY % 10.00% 7.14% 1.82% 5.77% 0.00% - - Horiz. % 126.92% 115.38% 107.69% 105.77% 100.00% - -
Price Multiplier on Financial Quarter End Date 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 - CAGR
Date 31/05/18 31/05/17 31/05/16 29/05/15 30/05/14 - - -
Price 1.5500 1.8100 1.7500 1.0000 2.1100 0.0000 - -
P/RPS 0.66 0.86 0.95 0.59 1.36 0.00 - - YoY % -23.26% -9.47% 61.02% -56.62% 0.00% - - Horiz. % 48.53% 63.24% 69.85% 43.38% 100.00% - -
P/EPS 18.18 30.01 52.27 16.92 30.47 0.00 - - YoY % -39.42% -42.59% 208.92% -44.47% 0.00% - - Horiz. % 59.67% 98.49% 171.55% 55.53% 100.00% - -
EY 5.50 3.33 1.91 5.91 3.28 0.00 - - YoY % 65.17% 74.35% -67.68% 80.18% 0.00% - - Horiz. % 167.68% 101.52% 58.23% 180.18% 100.00% - -
DY 3.23 1.66 0.86 2.00 1.42 0.00 - - YoY % 94.58% 93.02% -57.00% 40.85% 0.00% - - Horiz. % 227.46% 116.90% 60.56% 140.85% 100.00% - -
P/NAPS 2.35 3.02 3.13 1.82 4.06 0.00 - - YoY % -22.19% -3.51% 71.98% -55.17% 0.00% - - Horiz. % 57.88% 74.38% 77.09% 44.83% 100.00% - -
Price Multiplier on Announcement Date 31/05/18 31/05/17 31/05/16 31/05/15 31/05/14 31/05/13 - CAGR
Date 24/07/18 27/07/17 29/07/16 28/07/15 31/07/14 - - -
Price 1.6500 1.7000 1.6700 1.1000 2.1400 0.0000 - -
P/RPS 0.71 0.80 0.90 0.65 1.38 0.00 - - YoY % -11.25% -11.11% 38.46% -52.90% 0.00% - - Horiz. % 51.45% 57.97% 65.22% 47.10% 100.00% - -
P/EPS 19.35 28.19 49.88 18.61 30.90 0.00 - - YoY % -31.36% -43.48% 168.03% -39.77% 0.00% - - Horiz. % 62.62% 91.23% 161.42% 60.23% 100.00% - -
EY 5.17 3.55 2.00 5.37 3.24 0.00 - - YoY % 45.63% 77.50% -62.76% 65.74% 0.00% - - Horiz. % 159.57% 109.57% 61.73% 165.74% 100.00% - -
DY 3.03 1.76 0.90 1.82 1.40 0.00 - - YoY % 72.16% 95.56% -50.55% 30.00% 0.00% - - Horiz. % 216.43% 125.71% 64.29% 130.00% 100.00% - -
P/NAPS 2.50 2.83 2.98 2.00 4.12 0.00 - - YoY % -11.66% -5.03% 49.00% -51.46% 0.00% - - Horiz. % 60.68% 68.69% 72.33% 48.54% 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
QFR_FY17Q4.pdf 
