[E&O] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -4.24%
YoY- -31.55%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 414,076 518,976 497,141 356,605 339,332 379,964 605,536 -22.36%
PBT 129,194 132,832 167,173 117,776 119,728 138,328 187,271 -21.90%
Tax -43,682 -50,560 -47,389 -30,710 -29,304 -27,112 -50,505 -9.21%
NP 85,512 82,272 119,784 87,065 90,424 111,216 136,766 -26.85%
-
NP to SH 80,396 75,840 113,239 83,653 87,354 108,880 129,556 -27.22%
-
Tax Rate 33.81% 38.06% 28.35% 26.07% 24.48% 19.60% 26.97% -
Total Cost 328,564 436,704 377,357 269,540 248,908 268,748 468,770 -21.07%
-
Net Worth 1,517,114 1,496,842 1,471,758 1,427,417 1,437,470 1,416,325 1,393,848 5.80%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 33,197 - - - 49,780 -
Div Payout % - - 29.32% - - - 38.42% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,517,114 1,496,842 1,471,758 1,427,417 1,437,470 1,416,325 1,393,848 5.80%
NOSH 1,107,382 1,108,771 1,106,585 1,106,525 1,105,746 1,106,504 1,106,228 0.06%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 20.65% 15.85% 24.09% 24.42% 26.65% 29.27% 22.59% -
ROE 5.30% 5.07% 7.69% 5.86% 6.08% 7.69% 9.29% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 37.39 46.81 44.93 32.23 30.69 34.34 54.74 -22.42%
EPS 7.26 6.84 10.24 7.56 7.90 9.84 11.71 -27.27%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 4.50 -
NAPS 1.37 1.35 1.33 1.29 1.30 1.28 1.26 5.73%
Adjusted Per Share Value based on latest NOSH - 1,108,313
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 28.04 35.14 33.66 24.15 22.98 25.73 41.00 -22.35%
EPS 5.44 5.14 7.67 5.66 5.92 7.37 8.77 -27.24%
DPS 0.00 0.00 2.25 0.00 0.00 0.00 3.37 -
NAPS 1.0273 1.0136 0.9966 0.9666 0.9734 0.9591 0.9439 5.80%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.87 2.75 2.12 1.89 2.05 2.00 1.58 -
P/RPS 7.68 5.88 4.72 5.86 6.68 5.82 2.89 91.74%
P/EPS 39.53 40.20 20.72 25.00 25.95 20.33 13.49 104.64%
EY 2.53 2.49 4.83 4.00 3.85 4.92 7.41 -51.11%
DY 0.00 0.00 1.42 0.00 0.00 0.00 2.85 -
P/NAPS 2.09 2.04 1.59 1.47 1.58 1.56 1.25 40.82%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 26/08/14 23/05/14 26/02/14 26/11/13 26/08/13 27/05/13 -
Price 2.55 2.93 2.32 1.98 1.95 2.08 2.08 -
P/RPS 6.82 6.26 5.16 6.14 6.35 6.06 3.80 47.63%
P/EPS 35.12 42.84 22.67 26.19 24.68 21.14 17.76 57.48%
EY 2.85 2.33 4.41 3.82 4.05 4.73 5.63 -36.45%
DY 0.00 0.00 1.29 0.00 0.00 0.00 2.16 -
P/NAPS 1.86 2.17 1.74 1.53 1.50 1.63 1.65 8.30%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment