[ASIAPAC] YoY Cumulative Quarter Result on 2018-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 135,352 88,703 127,778 178,002 97,065 170,195 202,350 -6.48% YoY % 52.59% -30.58% -28.22% 83.38% -42.97% -15.89% - Horiz. % 66.89% 43.84% 63.15% 87.97% 47.97% 84.11% 100.00%
PBT 27,526 15,159 23,411 5,487 16,594 17,117 30,364 -1.62% YoY % 81.58% -35.25% 326.66% -66.93% -3.06% -43.63% - Horiz. % 90.65% 49.92% 77.10% 18.07% 54.65% 56.37% 100.00%
Tax -7,176 -3,926 -5,524 -4,320 -540 -9,278 -10,203 -5.69% YoY % -82.78% 28.93% -27.87% -700.00% 94.18% 9.07% - Horiz. % 70.33% 38.48% 54.14% 42.34% 5.29% 90.93% 100.00%
NP 20,350 11,233 17,887 1,167 16,054 7,839 20,161 0.16% YoY % 81.16% -37.20% 1,432.73% -92.73% 104.80% -61.12% - Horiz. % 100.94% 55.72% 88.72% 5.79% 79.63% 38.88% 100.00%
NP to SH 20,383 11,233 17,767 1,191 16,069 7,847 20,162 0.18% YoY % 81.46% -36.78% 1,391.77% -92.59% 104.78% -61.08% - Horiz. % 101.10% 55.71% 88.12% 5.91% 79.70% 38.92% 100.00%
Tax Rate 26.07 % 25.90 % 23.60 % 78.73 % 3.25 % 54.20 % 33.60 % -4.14% YoY % 0.66% 9.75% -70.02% 2,322.46% -94.00% 61.31% - Horiz. % 77.59% 77.08% 70.24% 234.32% 9.67% 161.31% 100.00%
Total Cost 115,002 77,470 109,891 176,835 81,011 162,356 182,189 -7.38% YoY % 48.45% -29.50% -37.86% 118.29% -50.10% -10.89% - Horiz. % 63.12% 42.52% 60.32% 97.06% 44.47% 89.11% 100.00%
Net Worth 1,532,023 1,443,072 951,382 863,531 804,441 388,426 361,357 27.21% YoY % 6.16% 51.68% 10.17% 7.35% 107.10% 7.49% - Horiz. % 423.96% 399.35% 263.28% 238.97% 222.62% 107.49% 100.00%
Dividend 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,532,023 1,443,072 951,382 863,531 804,441 388,426 361,357 27.21% YoY % 6.16% 51.68% 10.17% 7.35% 107.10% 7.49% - Horiz. % 423.96% 399.35% 263.28% 238.97% 222.62% 107.49% 100.00%
NOSH 1,488,847 1,487,704 1,017,521 992,565 991,913 980,874 974,009 7.32% YoY % 0.08% 46.21% 2.51% 0.07% 1.13% 0.70% - Horiz. % 152.86% 152.74% 104.47% 101.91% 101.84% 100.70% 100.00%
Ratio Analysis 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 15.03 % 12.66 % 14.00 % 0.66 % 16.54 % 4.61 % 9.96 % 7.10% YoY % 18.72% -9.57% 2,021.21% -96.01% 258.79% -53.71% - Horiz. % 150.90% 127.11% 140.56% 6.63% 166.06% 46.29% 100.00%
ROE 1.33 % 0.78 % 1.87 % 0.14 % 2.00 % 2.02 % 5.58 % -21.25% YoY % 70.51% -58.29% 1,235.71% -93.00% -0.99% -63.80% - Horiz. % 23.84% 13.98% 33.51% 2.51% 35.84% 36.20% 100.00%
Per Share 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 9.09 5.96 12.56 17.93 9.79 17.35 20.77 -12.86% YoY % 52.52% -52.55% -29.95% 83.15% -43.57% -16.47% - Horiz. % 43.77% 28.70% 60.47% 86.33% 47.14% 83.53% 100.00%
EPS 1.97 1.08 1.80 0.12 1.62 0.80 2.07 -0.82% YoY % 82.41% -40.00% 1,400.00% -92.59% 102.50% -61.35% - Horiz. % 95.17% 52.17% 86.96% 5.80% 78.26% 38.65% 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 1.0290 0.9700 0.9350 0.8700 0.8110 0.3960 0.3710 18.52% YoY % 6.08% 3.74% 7.47% 7.27% 104.80% 6.74% - Horiz. % 277.36% 261.46% 252.02% 234.50% 218.60% 106.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,039,627 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 13.02 8.53 12.29 17.12 9.34 16.37 19.46 -6.48% YoY % 52.64% -30.59% -28.21% 83.30% -42.94% -15.88% - Horiz. % 66.91% 43.83% 63.16% 87.98% 48.00% 84.12% 100.00%
EPS 1.96 1.08 1.71 0.11 1.55 0.75 1.94 0.17% YoY % 81.48% -36.84% 1,454.55% -92.90% 106.67% -61.34% - Horiz. % 101.03% 55.67% 88.14% 5.67% 79.90% 38.66% 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 1.4736 1.3881 0.9151 0.8306 0.7738 0.3736 0.3476 27.20% YoY % 6.16% 51.69% 10.17% 7.34% 107.12% 7.48% - Horiz. % 423.94% 399.34% 263.26% 238.95% 222.61% 107.48% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.1300 0.1150 0.1600 0.1550 0.2000 0.2200 0.1800 -
P/RPS 1.43 1.93 1.27 0.86 2.04 1.27 0.87 8.63% YoY % -25.91% 51.97% 47.67% -57.84% 60.63% 45.98% - Horiz. % 164.37% 221.84% 145.98% 98.85% 234.48% 145.98% 100.00%
P/EPS 9.50 15.23 9.16 129.18 12.35 27.50 8.70 1.48% YoY % -37.62% 66.27% -92.91% 945.99% -55.09% 216.09% - Horiz. % 109.20% 175.06% 105.29% 1,484.83% 141.95% 316.09% 100.00%
EY 10.53 6.57 10.91 0.77 8.10 3.64 11.50 -1.46% YoY % 60.27% -39.78% 1,316.88% -90.49% 122.53% -68.35% - Horiz. % 91.57% 57.13% 94.87% 6.70% 70.43% 31.65% 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 0.13 0.12 0.17 0.18 0.25 0.56 0.49 -19.83% YoY % 8.33% -29.41% -5.56% -28.00% -55.36% 14.29% - Horiz. % 26.53% 24.49% 34.69% 36.73% 51.02% 114.29% 100.00%
Price Multiplier on Announcement Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 25/02/19 26/02/18 22/02/17 24/02/16 25/02/15 27/02/14 -
Price 0.1300 0.1200 0.1600 0.1700 0.1900 0.2350 0.2050 -
P/RPS 1.43 2.01 1.27 0.95 1.94 1.35 0.99 6.32% YoY % -28.86% 58.27% 33.68% -51.03% 43.70% 36.36% - Horiz. % 144.44% 203.03% 128.28% 95.96% 195.96% 136.36% 100.00%
P/EPS 9.50 15.89 9.16 141.68 11.73 29.38 9.90 -0.68% YoY % -40.21% 73.47% -93.53% 1,107.84% -60.07% 196.77% - Horiz. % 95.96% 160.51% 92.53% 1,431.11% 118.48% 296.77% 100.00%
EY 10.53 6.29 10.91 0.71 8.53 3.40 10.10 0.70% YoY % 67.41% -42.35% 1,436.62% -91.68% 150.88% -66.34% - Horiz. % 104.26% 62.28% 108.02% 7.03% 84.46% 33.66% 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 0.13 0.12 0.17 0.20 0.23 0.59 0.55 -21.36% YoY % 8.33% -29.41% -15.00% -13.04% -61.02% 7.27% - Horiz. % 23.64% 21.82% 30.91% 36.36% 41.82% 107.27% 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
AN - 181231.pdf 
