[3A] YoY Quarter Result on 2015-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 102,478 103,182 107,568 74,593 76,638 73,827 71,439 6.19% YoY % -0.68% -4.08% 44.21% -2.67% 3.81% 3.34% - Horiz. % 143.45% 144.43% 150.57% 104.41% 107.28% 103.34% 100.00%
PBT 6,955 14,460 9,284 5,932 5,775 4,368 4,937 5.88% YoY % -51.90% 55.75% 56.51% 2.72% 32.21% -11.53% - Horiz. % 140.88% 292.89% 188.05% 120.15% 116.97% 88.47% 100.00%
Tax -717 -4,137 -2,592 -2,417 -2,175 -1,637 -997 -5.34% YoY % 82.67% -59.61% -7.24% -11.13% -32.86% -64.19% - Horiz. % 71.92% 414.94% 259.98% 242.43% 218.15% 164.19% 100.00%
NP 6,238 10,323 6,692 3,515 3,600 2,731 3,940 7.96% YoY % -39.57% 54.26% 90.38% -2.36% 31.82% -30.69% - Horiz. % 158.32% 262.01% 169.85% 89.21% 91.37% 69.31% 100.00%
NP to SH 6,238 10,323 6,692 3,515 3,600 2,731 3,683 9.17% YoY % -39.57% 54.26% 90.38% -2.36% 31.82% -25.85% - Horiz. % 169.37% 280.29% 181.70% 95.44% 97.75% 74.15% 100.00%
Tax Rate 10.31 % 28.61 % 27.92 % 40.75 % 37.66 % 37.48 % 20.19 % -10.59% YoY % -63.96% 2.47% -31.48% 8.20% 0.48% 85.64% - Horiz. % 51.06% 141.70% 138.29% 201.83% 186.53% 185.64% 100.00%
Total Cost 96,240 92,859 100,876 71,078 73,038 71,096 67,499 6.09% YoY % 3.64% -7.95% 41.92% -2.68% 2.73% 5.33% - Horiz. % 142.58% 137.57% 149.45% 105.30% 108.21% 105.33% 100.00%
Net Worth 315,568 289,728 253,744 236,373 223,476 217,846 203,740 7.56% YoY % 8.92% 14.18% 7.35% 5.77% 2.58% 6.92% - Horiz. % 154.89% 142.20% 124.54% 116.02% 109.69% 106.92% 100.00%
Dividend 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 315,568 289,728 253,744 236,373 223,476 217,846 203,740 7.56% YoY % 8.92% 14.18% 7.35% 5.77% 2.58% 6.92% - Horiz. % 154.89% 142.20% 124.54% 116.02% 109.69% 106.92% 100.00%
NOSH 492,000 393,600 393,647 394,943 395,604 395,797 391,808 3.87% YoY % 25.00% -0.01% -0.33% -0.17% -0.05% 1.02% - Horiz. % 125.57% 100.46% 100.47% 100.80% 100.97% 101.02% 100.00%
Ratio Analysis 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.09 % 10.00 % 6.22 % 4.71 % 4.70 % 3.70 % 5.52 % 1.65% YoY % -39.10% 60.77% 32.06% 0.21% 27.03% -32.97% - Horiz. % 110.33% 181.16% 112.68% 85.33% 85.14% 67.03% 100.00%
ROE 1.98 % 3.56 % 2.64 % 1.49 % 1.61 % 1.25 % 1.81 % 1.51% YoY % -44.38% 34.85% 77.18% -7.45% 28.80% -30.94% - Horiz. % 109.39% 196.69% 145.86% 82.32% 88.95% 69.06% 100.00%
Per Share 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 20.83 26.21 27.33 18.89 19.37 18.65 18.23 2.25% YoY % -20.53% -4.10% 44.68% -2.48% 3.86% 2.30% - Horiz. % 114.26% 143.77% 149.92% 103.62% 106.25% 102.30% 100.00%
EPS 1.27 2.62 1.70 0.89 0.91 0.69 0.94 5.14% YoY % -51.53% 54.12% 91.01% -2.20% 31.88% -26.60% - Horiz. % 135.11% 278.72% 180.85% 94.68% 96.81% 73.40% 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 0.6414 0.7361 0.6446 0.5985 0.5649 0.5504 0.5200 3.56% YoY % -12.87% 14.19% 7.70% 5.95% 2.63% 5.85% - Horiz. % 123.35% 141.56% 123.96% 115.10% 108.63% 105.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 20.83 20.97 21.86 15.16 15.58 15.01 14.52 6.20% YoY % -0.67% -4.07% 44.20% -2.70% 3.80% 3.37% - Horiz. % 143.46% 144.42% 150.55% 104.41% 107.30% 103.37% 100.00%
EPS 1.27 2.10 1.36 0.71 0.73 0.56 0.75 9.17% YoY % -39.52% 54.41% 91.55% -2.74% 30.36% -25.33% - Horiz. % 169.33% 280.00% 181.33% 94.67% 97.33% 74.67% 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 0.6414 0.5889 0.5157 0.4804 0.4542 0.4428 0.4141 7.56% YoY % 8.91% 14.19% 7.35% 5.77% 2.57% 6.93% - Horiz. % 154.89% 142.21% 124.54% 116.01% 109.68% 106.93% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.0600 1.4800 1.0300 0.9000 0.8900 1.0500 1.1500 -
P/RPS 5.09 5.65 3.77 4.77 4.59 5.63 6.31 -3.52% YoY % -9.91% 49.87% -20.96% 3.92% -18.47% -10.78% - Horiz. % 80.67% 89.54% 59.75% 75.59% 72.74% 89.22% 100.00%
P/EPS 83.60 56.43 60.59 101.12 97.80 152.17 122.34 -6.15% YoY % 48.15% -6.87% -40.08% 3.39% -35.73% 24.38% - Horiz. % 68.33% 46.13% 49.53% 82.65% 79.94% 124.38% 100.00%
EY 1.20 1.77 1.65 0.99 1.02 0.66 0.82 6.55% YoY % -32.20% 7.27% 66.67% -2.94% 54.55% -19.51% - Horiz. % 146.34% 215.85% 201.22% 120.73% 124.39% 80.49% 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 1.65 2.01 1.60 1.50 1.58 1.91 2.21 -4.75% YoY % -17.91% 25.62% 6.67% -5.06% -17.28% -13.57% - Horiz. % 74.66% 90.95% 72.40% 67.87% 71.49% 86.43% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 07/05/18 11/05/17 05/05/16 05/05/15 29/05/14 26/04/13 25/05/12 -
Price 1.0500 1.7100 1.0600 0.9650 0.9150 1.0200 1.1600 -
P/RPS 5.04 6.52 3.88 5.11 4.72 5.47 6.36 -3.80% YoY % -22.70% 68.04% -24.07% 8.26% -13.71% -13.99% - Horiz. % 79.25% 102.52% 61.01% 80.35% 74.21% 86.01% 100.00%
P/EPS 82.82 65.20 62.35 108.43 100.55 147.83 123.40 -6.43% YoY % 27.02% 4.57% -42.50% 7.84% -31.98% 19.80% - Horiz. % 67.12% 52.84% 50.53% 87.87% 81.48% 119.80% 100.00%
EY 1.21 1.53 1.60 0.92 0.99 0.68 0.81 6.91% YoY % -20.92% -4.38% 73.91% -7.07% 45.59% -16.05% - Horiz. % 149.38% 188.89% 197.53% 113.58% 122.22% 83.95% 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 1.64 2.32 1.64 1.61 1.62 1.85 2.23 -4.99% YoY % -29.31% 41.46% 1.86% -0.62% -12.43% -17.04% - Horiz. % 73.54% 104.04% 73.54% 72.20% 72.65% 82.96% 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
1Q2015.pdf 
