[3A] YoY Annualized Quarter Result on 2012-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 334,684 322,296 300,668 286,652 277,400 236,764 156,498 13.50% YoY % 3.84% 7.19% 4.89% 3.34% 17.16% 51.29% - Horiz. % 213.86% 205.94% 192.12% 183.17% 177.25% 151.29% 100.00%
PBT 31,784 28,782 17,414 20,188 10,216 27,918 20,318 7.74% YoY % 10.43% 65.28% -13.74% 97.61% -63.41% 37.41% - Horiz. % 156.43% 141.66% 85.71% 99.36% 50.28% 137.41% 100.00%
Tax -10,764 -11,176 -7,058 -5,770 6,294 -6,778 -5,066 13.38% YoY % 3.69% -58.35% -22.32% -191.67% 192.86% -33.79% - Horiz. % 212.48% 220.61% 139.32% 113.90% -124.24% 133.79% 100.00%
NP 21,020 17,606 10,356 14,418 16,510 21,140 15,252 5.49% YoY % 19.39% 70.01% -28.17% -12.67% -21.90% 38.60% - Horiz. % 137.82% 115.43% 67.90% 94.53% 108.25% 138.60% 100.00%
NP to SH 21,020 17,606 10,356 14,418 16,564 21,140 15,252 5.49% YoY % 19.39% 70.01% -28.17% -12.96% -21.65% 38.60% - Horiz. % 137.82% 115.43% 67.90% 94.53% 108.60% 138.60% 100.00%
Tax Rate 33.87 % 38.83 % 40.53 % 28.58 % -61.61 % 24.28 % 24.93 % 5.24% YoY % -12.77% -4.19% 41.81% 146.39% -353.75% -2.61% - Horiz. % 135.86% 155.76% 162.58% 114.64% -247.13% 97.39% 100.00%
Total Cost 313,664 304,690 290,312 272,234 260,890 215,624 141,246 14.21% YoY % 2.95% 4.95% 6.64% 4.35% 20.99% 52.66% - Horiz. % 222.07% 215.72% 205.54% 192.74% 184.71% 152.66% 100.00%
Net Worth 242,595 227,109 218,809 0 198,491 146,797 84,039 19.32% YoY % 6.82% 3.79% 0.00% 0.00% 35.21% 74.68% - Horiz. % 288.67% 270.24% 260.36% 0.00% 236.19% 174.68% 100.00%
Dividend 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 242,595 227,109 218,809 0 198,491 146,797 84,039 19.32% YoY % 6.82% 3.79% 0.00% 0.00% 35.21% 74.68% - Horiz. % 288.67% 270.24% 260.36% 0.00% 236.19% 174.68% 100.00%
NOSH 393,632 392,991 392,272 393,281 394,380 369,580 307,499 4.20% YoY % 0.16% 0.18% -0.26% -0.28% 6.71% 20.19% - Horiz. % 128.01% 127.80% 127.57% 127.90% 128.25% 120.19% 100.00%
Ratio Analysis 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.28 % 5.46 % 3.44 % 5.03 % 5.95 % 8.93 % 9.75 % -7.07% YoY % 15.02% 58.72% -31.61% -15.46% -33.37% -8.41% - Horiz. % 64.41% 56.00% 35.28% 51.59% 61.03% 91.59% 100.00%
ROE 8.66 % 7.75 % 4.73 % - % 8.34 % 14.40 % 18.15 % -11.60% YoY % 11.74% 63.85% 0.00% 0.00% -42.08% -20.66% - Horiz. % 47.71% 42.70% 26.06% 0.00% 45.95% 79.34% 100.00%
Per Share 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 85.02 82.01 76.65 72.89 70.34 64.06 50.89 8.93% YoY % 3.67% 6.99% 5.16% 3.63% 9.80% 25.88% - Horiz. % 167.07% 161.15% 150.62% 143.23% 138.22% 125.88% 100.00%
EPS 5.34 4.48 2.64 3.66 4.20 5.72 4.96 1.24% YoY % 19.20% 69.70% -27.87% -12.86% -26.57% 15.32% - Horiz. % 107.66% 90.32% 53.23% 73.79% 84.68% 115.32% 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 0.6163 0.5779 0.5578 0.0000 0.5033 0.3972 0.2733 14.51% YoY % 6.64% 3.60% 0.00% 0.00% 26.71% 45.33% - Horiz. % 225.50% 211.45% 204.10% 0.00% 184.16% 145.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 68.03 65.51 61.11 58.26 56.38 48.12 31.81 13.50% YoY % 3.85% 7.20% 4.89% 3.33% 17.17% 51.27% - Horiz. % 213.86% 205.94% 192.11% 183.15% 177.24% 151.27% 100.00%
EPS 4.27 3.58 2.10 2.93 3.37 4.30 3.10 5.48% YoY % 19.27% 70.48% -28.33% -13.06% -21.63% 38.71% - Horiz. % 137.74% 115.48% 67.74% 94.52% 108.71% 138.71% 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 0.4931 0.4616 0.4447 0.0000 0.4034 0.2984 0.1708 19.32% YoY % 6.82% 3.80% 0.00% 0.00% 35.19% 74.71% - Horiz. % 288.70% 270.26% 260.36% 0.00% 236.18% 174.71% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.0900 0.8850 1.0500 1.1400 1.4700 1.6300 0.4100 -
P/RPS 1.28 1.08 1.37 1.56 2.09 2.54 0.81 7.92% YoY % 18.52% -21.17% -12.18% -25.36% -17.72% 213.58% - Horiz. % 158.02% 133.33% 169.14% 192.59% 258.02% 313.58% 100.00%
P/EPS 20.41 19.75 39.77 31.10 35.00 28.50 8.27 16.24% YoY % 3.34% -50.34% 27.88% -11.14% 22.81% 244.62% - Horiz. % 246.80% 238.81% 480.89% 376.06% 423.22% 344.62% 100.00%
EY 4.90 5.06 2.51 3.22 2.86 3.51 12.10 -13.98% YoY % -3.16% 101.59% -22.05% 12.59% -18.52% -70.99% - Horiz. % 40.50% 41.82% 20.74% 26.61% 23.64% 29.01% 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 1.77 1.53 1.88 0.00 2.92 4.10 1.50 2.80% YoY % 15.69% -18.62% 0.00% 0.00% -28.78% 173.33% - Horiz. % 118.00% 102.00% 125.33% 0.00% 194.67% 273.33% 100.00%
Price Multiplier on Announcement Date 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 14/08/15 14/08/14 23/08/13 15/08/12 24/08/11 17/08/10 13/08/09 -
Price 0.9850 0.9800 1.0300 1.1600 1.2800 1.8300 0.6000 -
P/RPS 1.16 1.19 1.34 1.59 1.82 2.86 1.18 -0.28% YoY % -2.52% -11.19% -15.72% -12.64% -36.36% 142.37% - Horiz. % 98.31% 100.85% 113.56% 134.75% 154.24% 242.37% 100.00%
P/EPS 18.45 21.88 39.02 31.64 30.48 31.99 12.10 7.28% YoY % -15.68% -43.93% 23.32% 3.81% -4.72% 164.38% - Horiz. % 152.48% 180.83% 322.48% 261.49% 251.90% 264.38% 100.00%
EY 5.42 4.57 2.56 3.16 3.28 3.13 8.27 -6.80% YoY % 18.60% 78.52% -18.99% -3.66% 4.79% -62.15% - Horiz. % 65.54% 55.26% 30.96% 38.21% 39.66% 37.85% 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 1.60 1.70 1.85 0.00 2.54 4.61 2.20 -5.17% YoY % -5.88% -8.11% 0.00% 0.00% -44.90% 109.55% - Horiz. % 72.73% 77.27% 84.09% 0.00% 115.45% 209.55% 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 - 2nd Qrt Financial result.pdf 
