[3A] YoY TTM Result on 2013-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 385,375 309,365 305,721 308,817 274,532 253,327 206,834 10.92% YoY % 24.57% 1.19% -1.00% 12.49% 8.37% 22.48% - Horiz. % 186.32% 149.57% 147.81% 149.31% 132.73% 122.48% 100.00%
PBT 33,702 26,422 17,527 21,430 17,972 15,846 28,188 3.02% YoY % 27.55% 50.75% -18.21% 19.24% 13.42% -43.78% - Horiz. % 119.56% 93.73% 62.18% 76.03% 63.76% 56.22% 100.00%
Tax -10,443 -8,293 -6,342 -6,143 -2,828 -855 -6,340 8.67% YoY % -25.93% -30.76% -3.24% -117.22% -230.76% 86.51% - Horiz. % 164.72% 130.80% 100.03% 96.89% 44.61% 13.49% 100.00%
NP 23,259 18,129 11,185 15,287 15,144 14,991 21,848 1.05% YoY % 28.30% 62.08% -26.83% 0.94% 1.02% -31.39% - Horiz. % 106.46% 82.98% 51.19% 69.97% 69.32% 68.61% 100.00%
NP to SH 23,259 18,129 11,185 15,287 15,844 14,930 21,848 1.05% YoY % 28.30% 62.08% -26.83% -3.52% 6.12% -31.66% - Horiz. % 106.46% 82.98% 51.19% 69.97% 72.52% 68.34% 100.00%
Tax Rate 30.99 % 31.39 % 36.18 % 28.67 % 15.74 % 5.40 % 22.49 % 5.48% YoY % -1.27% -13.24% 26.19% 82.15% 191.48% -75.99% - Horiz. % 137.79% 139.57% 160.87% 127.48% 69.99% 24.01% 100.00%
Total Cost 362,116 291,236 294,536 293,530 259,388 238,336 184,986 11.83% YoY % 24.34% -1.12% 0.34% 13.16% 8.83% 28.84% - Horiz. % 195.75% 157.44% 159.22% 158.68% 140.22% 128.84% 100.00%
Net Worth 253,744 236,373 223,476 217,846 0 194,181 142,100 10.14% YoY % 7.35% 5.77% 2.58% 0.00% 0.00% 36.65% - Horiz. % 178.57% 166.34% 157.27% 153.31% 0.00% 136.65% 100.00%
Dividend 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 5,517 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % 23.72 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Equity 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 253,744 236,373 223,476 217,846 0 194,181 142,100 10.14% YoY % 7.35% 5.77% 2.58% 0.00% 0.00% 36.65% - Horiz. % 178.57% 166.34% 157.27% 153.31% 0.00% 136.65% 100.00%
NOSH 393,647 394,943 395,604 395,797 391,808 394,356 369,378 1.07% YoY % -0.33% -0.17% -0.05% 1.02% -0.65% 6.76% - Horiz. % 106.57% 106.92% 107.10% 107.15% 106.07% 106.76% 100.00%
Ratio Analysis 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.04 % 5.86 % 3.66 % 4.95 % 5.52 % 5.92 % 10.56 % -8.88% YoY % 3.07% 60.11% -26.06% -10.33% -6.76% -43.94% - Horiz. % 57.20% 55.49% 34.66% 46.87% 52.27% 56.06% 100.00%
ROE 9.17 % 7.67 % 5.00 % 7.02 % - % 7.69 % 15.38 % -8.25% YoY % 19.56% 53.40% -28.77% 0.00% 0.00% -50.00% - Horiz. % 59.62% 49.87% 32.51% 45.64% 0.00% 50.00% 100.00%
Per Share 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 97.90 78.33 77.28 78.02 70.07 64.24 56.00 9.75% YoY % 24.98% 1.36% -0.95% 11.35% 9.08% 14.71% - Horiz. % 174.82% 139.88% 138.00% 139.32% 125.12% 114.71% 100.00%
EPS 5.91 4.59 2.83 3.86 4.04 3.79 5.91 - YoY % 28.76% 62.19% -26.68% -4.46% 6.60% -35.87% - Horiz. % 100.00% 77.66% 47.88% 65.31% 68.36% 64.13% 100.00%
DPS 1.40 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. % 100.00% - - - - - -
NAPS 0.6446 0.5985 0.5649 0.5504 0.0000 0.4924 0.3847 8.98% YoY % 7.70% 5.95% 2.63% 0.00% 0.00% 28.00% - Horiz. % 167.56% 155.58% 146.84% 143.07% 0.00% 128.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 78.33 62.88 62.14 62.77 55.80 51.49 42.04 10.92% YoY % 24.57% 1.19% -1.00% 12.49% 8.37% 22.48% - Horiz. % 186.32% 149.57% 147.81% 149.31% 132.73% 122.48% 100.00%
EPS 4.73 3.68 2.27 3.11 3.22 3.03 4.44 1.06% YoY % 28.53% 62.11% -27.01% -3.42% 6.27% -31.76% - Horiz. % 106.53% 82.88% 51.13% 70.05% 72.52% 68.24% 100.00%
DPS 1.12 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. % 100.00% - - - - - -
NAPS 0.5157 0.4804 0.4542 0.4428 0.0000 0.3947 0.2888 10.14% YoY % 7.35% 5.77% 2.57% 0.00% 0.00% 36.67% - Horiz. % 178.57% 166.34% 157.27% 153.32% 0.00% 136.67% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.0300 0.9000 0.8900 1.0500 1.1500 1.5800 2.0300 -
P/RPS 1.05 1.15 1.15 1.35 1.64 2.46 3.63 -18.66% YoY % -8.70% 0.00% -14.81% -17.68% -33.33% -32.23% - Horiz. % 28.93% 31.68% 31.68% 37.19% 45.18% 67.77% 100.00%
P/EPS 17.43 19.61 31.48 27.19 28.44 41.73 34.32 -10.67% YoY % -11.12% -37.71% 15.78% -4.40% -31.85% 21.59% - Horiz. % 50.79% 57.14% 91.72% 79.22% 82.87% 121.59% 100.00%
EY 5.74 5.10 3.18 3.68 3.52 2.40 2.91 11.98% YoY % 12.55% 60.38% -13.59% 4.55% 46.67% -17.53% - Horiz. % 197.25% 175.26% 109.28% 126.46% 120.96% 82.47% 100.00%
DY 1.36 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. % 100.00% - - - - - -
P/NAPS 1.60 1.50 1.58 1.91 0.00 3.21 5.28 -18.03% YoY % 6.67% -5.06% -17.28% 0.00% 0.00% -39.20% - Horiz. % 30.30% 28.41% 29.92% 36.17% 0.00% 60.80% 100.00%
Price Multiplier on Announcement Date 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 05/05/16 05/05/15 29/05/14 26/04/13 25/05/12 19/05/11 25/05/10 -
Price 1.0600 0.9650 0.9150 1.0200 1.1600 1.5900 1.5700 -
P/RPS 1.08 1.23 1.18 1.31 1.66 2.48 2.80 -14.67% YoY % -12.20% 4.24% -9.92% -21.08% -33.06% -11.43% - Horiz. % 38.57% 43.93% 42.14% 46.79% 59.29% 88.57% 100.00%
P/EPS 17.94 21.02 32.36 26.41 28.69 42.00 26.54 -6.31% YoY % -14.65% -35.04% 22.53% -7.95% -31.69% 58.25% - Horiz. % 67.60% 79.20% 121.93% 99.51% 108.10% 158.25% 100.00%
EY 5.57 4.76 3.09 3.79 3.49 2.38 3.77 6.72% YoY % 17.02% 54.05% -18.47% 8.60% 46.64% -36.87% - Horiz. % 147.75% 126.26% 81.96% 100.53% 92.57% 63.13% 100.00%
DY 1.32 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. % 100.00% - - - - - -
P/NAPS 1.64 1.61 1.62 1.85 0.00 3.23 4.08 -14.08% YoY % 1.86% -0.62% -12.43% 0.00% 0.00% -20.83% - Horiz. % 40.20% 39.46% 39.71% 45.34% 0.00% 79.17% 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 1st quarter financial results 31.03.2013.pdf 
