[ASIAPAC] YoY Quarter Result on 2017-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
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 49,872 32,569 35,114 66,722 47,726 57,283 80,332 -7.63% YoY % 53.13% -7.25% -47.37% 39.80% -16.68% -28.69% - Horiz. % 62.08% 40.54% 43.71% 83.06% 59.41% 71.31% 100.00%
PBT 7,311 4,316 13,513 2,754 27,936 6,428 12,755 -8.85% YoY % 69.39% -68.06% 390.67% -90.14% 334.60% -49.60% - Horiz. % 57.32% 33.84% 105.94% 21.59% 219.02% 50.40% 100.00%
Tax -1,820 -1,443 -2,762 -2,081 -381 -3,194 -4,653 -14.48% YoY % -26.13% 47.76% -32.72% -446.19% 88.07% 31.36% - Horiz. % 39.11% 31.01% 59.36% 44.72% 8.19% 68.64% 100.00%
NP 5,491 2,873 10,751 673 27,555 3,234 8,102 -6.27% YoY % 91.12% -73.28% 1,497.47% -97.56% 752.04% -60.08% - Horiz. % 67.77% 35.46% 132.70% 8.31% 340.10% 39.92% 100.00%
NP to SH 5,506 2,873 10,631 683 27,559 3,236 8,102 -6.23% YoY % 91.65% -72.98% 1,456.52% -97.52% 751.64% -60.06% - Horiz. % 67.96% 35.46% 131.21% 8.43% 340.15% 39.94% 100.00%
Tax Rate 24.89 % 33.43 % 20.44 % 75.56 % 1.36 % 49.69 % 36.48 % -6.17% YoY % -25.55% 63.55% -72.95% 5,455.88% -97.26% 36.21% - Horiz. % 68.23% 91.64% 56.03% 207.13% 3.73% 136.21% 100.00%
Total Cost 44,381 29,696 24,363 66,049 20,171 54,049 72,230 -7.79% YoY % 49.45% 21.89% -63.11% 227.45% -62.68% -25.17% - Horiz. % 61.44% 41.11% 33.73% 91.44% 27.93% 74.83% 100.00%
Net Worth 1,532,023 1,443,072 951,382 863,531 803,969 388,319 362,149 27.16% YoY % 6.16% 51.68% 10.17% 7.41% 107.04% 7.23% - Horiz. % 423.04% 398.47% 262.70% 238.45% 222.00% 107.23% 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 1,443,072 951,382 863,531 803,969 388,319 362,149 27.16% YoY % 6.16% 51.68% 10.17% 7.41% 107.04% 7.23% - Horiz. % 423.04% 398.47% 262.70% 238.45% 222.00% 107.23% 100.00%
NOSH 1,488,847 1,487,704 1,017,521 992,565 991,330 980,606 976,144 7.29% YoY % 0.08% 46.21% 2.51% 0.12% 1.09% 0.46% - Horiz. % 152.52% 152.41% 104.24% 101.68% 101.56% 100.46% 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 11.01 % 8.82 % 30.62 % 1.01 % 57.74 % 5.65 % 10.09 % 1.46% YoY % 24.83% -71.20% 2,931.68% -98.25% 921.95% -44.00% - Horiz. % 109.12% 87.41% 303.47% 10.01% 572.25% 56.00% 100.00%
ROE 0.36 % 0.20 % 1.12 % 0.08 % 3.43 % 0.83 % 2.24 % -26.25% YoY % 80.00% -82.14% 1,300.00% -97.67% 313.25% -62.95% - Horiz. % 16.07% 8.93% 50.00% 3.57% 153.12% 37.05% 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 3.35 2.19 3.45 6.72 4.81 5.84 8.23 -13.91% YoY % 52.97% -36.52% -48.66% 39.71% -17.64% -29.04% - Horiz. % 40.70% 26.61% 41.92% 81.65% 58.44% 70.96% 100.00%
EPS 0.53 0.28 1.00 0.07 2.78 0.33 0.83 -7.20% YoY % 89.29% -72.00% 1,328.57% -97.48% 742.42% -60.24% - Horiz. % 63.86% 33.73% 120.48% 8.43% 334.94% 39.76% 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 - 1,037,127 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 4.81 3.14 3.39 6.43 4.60 5.52 7.75 -7.64% YoY % 53.18% -7.37% -47.28% 39.78% -16.67% -28.77% - Horiz. % 62.06% 40.52% 43.74% 82.97% 59.35% 71.23% 100.00%
EPS 0.53 0.28 1.03 0.07 2.66 0.31 0.78 -6.23% YoY % 89.29% -72.82% 1,371.43% -97.37% 758.06% -60.26% - Horiz. % 67.95% 35.90% 132.05% 8.97% 341.03% 39.74% 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 1.4772 1.3914 0.9173 0.8326 0.7752 0.3744 0.3492 27.16% YoY % 6.17% 51.68% 10.17% 7.40% 107.05% 7.22% - Horiz. % 423.02% 398.45% 262.69% 238.43% 221.99% 107.22% 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 3.88 5.25 4.64 2.31 4.15 3.77 2.19 10.00% YoY % -26.10% 13.15% 100.87% -44.34% 10.08% 72.15% - Horiz. % 177.17% 239.73% 211.87% 105.48% 189.50% 172.15% 100.00%
P/EPS 35.15 59.55 15.31 225.25 7.19 66.67 21.69 8.37% YoY % -40.97% 288.96% -93.20% 3,032.82% -89.22% 207.38% - Horiz. % 162.06% 274.55% 70.59% 1,038.50% 33.15% 307.38% 100.00%
EY 2.84 1.68 6.53 0.44 13.90 1.50 4.61 -7.75% YoY % 69.05% -74.27% 1,384.09% -96.83% 826.67% -67.46% - Horiz. % 61.61% 36.44% 141.65% 9.54% 301.52% 32.54% 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 3.88 5.48 4.64 2.53 3.95 4.02 2.49 7.67% YoY % -29.20% 18.10% 83.40% -35.95% -1.74% 61.45% - Horiz. % 155.82% 220.08% 186.35% 101.61% 158.63% 161.45% 100.00%
P/EPS 35.15 62.14 15.31 247.05 6.83 71.21 24.70 6.05% YoY % -43.43% 305.88% -93.80% 3,517.13% -90.41% 188.30% - Horiz. % 142.31% 251.58% 61.98% 1,000.20% 27.65% 288.30% 100.00%
EY 2.84 1.61 6.53 0.40 14.63 1.40 4.05 -5.74% YoY % 76.40% -75.34% 1,532.50% -97.27% 945.00% -65.43% - Horiz. % 70.12% 39.75% 161.23% 9.88% 361.23% 34.57% 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 - 171231c.pdf 
