[3A] YoY Quarter Result on 2017-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 111,463 113,784 96,542 88,226 91,134 72,963 74,769 6.88% YoY % -2.04% 17.86% 9.43% -3.19% 24.90% -2.42% - Horiz. % 149.08% 152.18% 129.12% 118.00% 121.89% 97.58% 100.00%
PBT 8,927 10,410 10,773 13,842 10,117 4,848 2,672 22.26% YoY % -14.25% -3.37% -22.17% 36.82% 108.68% 81.44% - Horiz. % 334.09% 389.60% 403.18% 518.04% 378.63% 181.44% 100.00%
Tax -3,241 -2,012 -2,648 -3,704 -3,614 -167 -895 23.91% YoY % -61.08% 24.02% 28.51% -2.49% -2,064.07% 81.34% - Horiz. % 362.12% 224.80% 295.87% 413.85% 403.80% 18.66% 100.00%
NP 5,686 8,398 8,125 10,138 6,503 4,681 1,777 21.38% YoY % -32.29% 3.36% -19.86% 55.90% 38.92% 163.42% - Horiz. % 319.98% 472.59% 457.23% 570.51% 365.95% 263.42% 100.00%
NP to SH 5,686 8,398 8,125 10,138 6,503 4,681 1,777 21.38% YoY % -32.29% 3.36% -19.86% 55.90% 38.92% 163.42% - Horiz. % 319.98% 472.59% 457.23% 570.51% 365.95% 263.42% 100.00%
Tax Rate 36.31 % 19.33 % 24.58 % 26.76 % 35.72 % 3.44 % 33.50 % 1.35% YoY % 87.84% -21.36% -8.15% -25.08% 938.37% -89.73% - Horiz. % 108.39% 57.70% 73.37% 79.88% 106.63% 10.27% 100.00%
Total Cost 105,777 105,386 88,417 78,088 84,631 68,282 72,992 6.38% YoY % 0.37% 19.19% 13.23% -7.73% 23.94% -6.45% - Horiz. % 144.92% 144.38% 121.13% 106.98% 115.95% 93.55% 100.00%
Net Worth 348,040 329,246 307,057 272,782 251,685 232,201 220,940 7.86% YoY % 5.71% 7.23% 12.56% 8.38% 8.39% 5.10% - Horiz. % 157.53% 149.02% 138.98% 123.46% 113.92% 105.10% 100.00%
Dividend 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 9,840 9,840 8,855 7,073 5,517 - - - YoY % 0.00% 11.11% 25.21% 28.19% 0.00% 0.00% - Horiz. % 178.34% 178.34% 160.50% 128.19% 100.00% - -
Div Payout % 173.06 % 117.17 % 109.00 % 69.77 % 84.85 % - % - % - YoY % 47.70% 7.50% 56.23% -17.77% 0.00% 0.00% - Horiz. % 203.96% 138.09% 128.46% 82.23% 100.00% - -
Equity 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 348,040 329,246 307,057 272,782 251,685 232,201 220,940 7.86% YoY % 5.71% 7.23% 12.56% 8.38% 8.39% 5.10% - Horiz. % 157.53% 149.02% 138.98% 123.46% 113.92% 105.10% 100.00%
NOSH 492,000 492,000 492,000 392,945 394,121 393,361 394,888 3.73% YoY % 0.00% 0.00% 25.21% -0.30% 0.19% -0.39% - Horiz. % 124.59% 124.59% 124.59% 99.51% 99.81% 99.61% 100.00%
Ratio Analysis 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.10 % 7.38 % 8.42 % 11.49 % 7.14 % 6.42 % 2.38 % 13.54% YoY % -30.89% -12.35% -26.72% 60.92% 11.21% 169.75% - Horiz. % 214.29% 310.08% 353.78% 482.77% 300.00% 269.75% 100.00%
ROE 1.63 % 2.55 % 2.65 % 3.72 % 2.58 % 2.02 % 0.80 % 12.59% YoY % -36.08% -3.77% -28.76% 44.19% 27.72% 152.50% - Horiz. % 203.75% 318.75% 331.25% 465.00% 322.50% 252.50% 100.00%
Per Share 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 22.66 23.13 19.62 22.45 23.12 18.55 18.93 3.04% YoY % -2.03% 17.89% -12.61% -2.90% 24.64% -2.01% - Horiz. % 119.70% 122.19% 103.65% 118.59% 122.13% 97.99% 100.00%
EPS 1.16 1.71 1.65 2.58 1.65 1.19 0.45 17.09% YoY % -32.16% 3.64% -36.05% 56.36% 38.66% 164.44% - Horiz. % 257.78% 380.00% 366.67% 573.33% 366.67% 264.44% 100.00%
DPS 2.00 2.00 1.80 1.80 1.40 0.00 0.00 - YoY % 0.00% 11.11% 0.00% 28.57% 0.00% 0.00% - Horiz. % 142.86% 142.86% 128.57% 128.57% 100.00% - -
NAPS 0.7074 0.6692 0.6241 0.6942 0.6386 0.5903 0.5595 3.98% YoY % 5.71% 7.23% -10.10% 8.71% 8.18% 5.50% - Horiz. % 126.43% 119.61% 111.55% 124.08% 114.14% 105.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 22.66 23.13 19.62 17.93 18.52 14.83 15.20 6.88% YoY % -2.03% 17.89% 9.43% -3.19% 24.88% -2.43% - Horiz. % 149.08% 152.17% 129.08% 117.96% 121.84% 97.57% 100.00%
EPS 1.16 1.71 1.65 2.06 1.32 0.95 0.36 21.52% YoY % -32.16% 3.64% -19.90% 56.06% 38.95% 163.89% - Horiz. % 322.22% 475.00% 458.33% 572.22% 366.67% 263.89% 100.00%
DPS 2.00 2.00 1.80 1.44 1.12 0.00 0.00 - YoY % 0.00% 11.11% 25.00% 28.57% 0.00% 0.00% - Horiz. % 178.57% 178.57% 160.71% 128.57% 100.00% - -
NAPS 0.7074 0.6692 0.6241 0.5544 0.5116 0.4720 0.4491 7.86% YoY % 5.71% 7.23% 12.57% 8.37% 8.39% 5.10% - Horiz. % 157.52% 149.01% 138.97% 123.45% 113.92% 105.10% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.8100 0.8250 1.1400 1.3200 0.9500 0.9550 0.9900 -
P/RPS 3.58 3.57 5.81 5.88 4.11 5.15 5.23 -6.12% YoY % 0.28% -38.55% -1.19% 43.07% -20.19% -1.53% - Horiz. % 68.45% 68.26% 111.09% 112.43% 78.59% 98.47% 100.00%
P/EPS 70.09 48.33 69.03 51.16 57.58 80.25 220.00 -17.35% YoY % 45.02% -29.99% 34.93% -11.15% -28.25% -63.52% - Horiz. % 31.86% 21.97% 31.38% 23.25% 26.17% 36.48% 100.00%
EY 1.43 2.07 1.45 1.95 1.74 1.25 0.45 21.24% YoY % -30.92% 42.76% -25.64% 12.07% 39.20% 177.78% - Horiz. % 317.78% 460.00% 322.22% 433.33% 386.67% 277.78% 100.00%
DY 2.47 2.42 1.58 1.36 1.47 0.00 0.00 - YoY % 2.07% 53.16% 16.18% -7.48% 0.00% 0.00% - Horiz. % 168.03% 164.63% 107.48% 92.52% 100.00% - -
P/NAPS 1.15 1.23 1.83 1.90 1.49 1.62 1.77 -6.93% YoY % -6.50% -32.79% -3.68% 27.52% -8.02% -8.47% - Horiz. % 64.97% 69.49% 103.39% 107.34% 84.18% 91.53% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 19/11/19 26/11/18 06/11/17 15/11/16 24/11/15 14/11/14 20/11/13 -
Price 0.8000 0.7600 1.1600 1.2400 1.0600 0.9200 0.9300 -
P/RPS 3.53 3.29 5.91 5.52 4.58 4.96 4.91 -5.35% YoY % 7.29% -44.33% 7.07% 20.52% -7.66% 1.02% - Horiz. % 71.89% 67.01% 120.37% 112.42% 93.28% 101.02% 100.00%
P/EPS 69.22 44.52 70.24 48.06 64.24 77.31 206.67 -16.66% YoY % 55.48% -36.62% 46.15% -25.19% -16.91% -62.59% - Horiz. % 33.49% 21.54% 33.99% 23.25% 31.08% 37.41% 100.00%
EY 1.44 2.25 1.42 2.08 1.56 1.29 0.48 20.08% YoY % -36.00% 58.45% -31.73% 33.33% 20.93% 168.75% - Horiz. % 300.00% 468.75% 295.83% 433.33% 325.00% 268.75% 100.00%
DY 2.50 2.63 1.55 1.45 1.32 0.00 0.00 - YoY % -4.94% 69.68% 6.90% 9.85% 0.00% 0.00% - Horiz. % 189.39% 199.24% 117.42% 109.85% 100.00% - -
P/NAPS 1.13 1.14 1.86 1.79 1.66 1.56 1.66 -6.21% YoY % -0.88% -38.71% 3.91% 7.83% 6.41% -6.02% - Horiz. % 68.07% 68.67% 112.05% 107.83% 100.00% 93.98% 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 - Financial Result - 3rd Quarter (30.9.2017).pdf 
