[TURBO] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Announcement Date
16-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 9.53%
YoY- 45.33%
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 37,154 42,636 30,524 47,174 44,737 41,088 39,272 -3.62%
PBT 10,565 11,276 11,876 16,181 14,264 11,954 12,064 -8.45%
Tax -1,197 -1,660 -1,824 -1,951 -1,292 -824 -476 84.81%
NP 9,368 9,616 10,052 14,230 12,972 11,130 11,588 -13.20%
-
NP to SH 9,257 9,598 10,028 14,274 13,032 11,120 11,584 -13.87%
-
Tax Rate 11.33% 14.72% 15.36% 12.06% 9.06% 6.89% 3.95% -
Total Cost 27,786 33,020 20,472 32,944 31,765 29,958 27,684 0.24%
-
Net Worth 98,280 88,559 89,639 86,378 79,920 75,599 78,840 15.81%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 5,398 - - - -
Div Payout % - - - 37.82% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 98,280 88,559 89,639 86,378 79,920 75,599 78,840 15.81%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 25.21% 22.55% 32.93% 30.16% 29.00% 27.09% 29.51% -
ROE 9.42% 10.84% 11.19% 16.53% 16.31% 14.71% 14.69% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 34.40 39.48 28.26 43.69 41.42 38.04 36.36 -3.62%
EPS 8.57 8.88 9.28 13.22 12.07 10.30 10.72 -13.85%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.91 0.82 0.83 0.80 0.74 0.70 0.73 15.81%
Adjusted Per Share Value based on latest NOSH - 108,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 34.40 39.48 28.26 43.69 41.42 38.04 36.36 -3.62%
EPS 8.57 8.88 9.28 13.22 12.07 10.30 10.72 -13.85%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.91 0.82 0.83 0.80 0.74 0.70 0.73 15.81%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.98 1.10 1.22 0.99 1.07 1.33 1.05 -
P/RPS 2.85 2.79 4.32 2.27 2.58 3.50 2.89 -0.92%
P/EPS 11.43 12.38 13.14 7.49 8.87 12.92 9.79 10.86%
EY 8.75 8.08 7.61 13.35 11.28 7.74 10.22 -9.82%
DY 0.00 0.00 0.00 5.05 0.00 0.00 0.00 -
P/NAPS 1.08 1.34 1.47 1.24 1.45 1.90 1.44 -17.43%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 21/08/15 22/05/15 16/02/15 21/11/14 22/08/14 23/05/14 -
Price 1.11 0.97 1.24 1.06 1.08 1.17 1.48 -
P/RPS 3.23 2.46 4.39 2.43 2.61 3.08 4.07 -14.26%
P/EPS 12.95 10.91 13.35 8.02 8.95 11.36 13.80 -4.14%
EY 7.72 9.16 7.49 12.47 11.17 8.80 7.25 4.27%
DY 0.00 0.00 0.00 4.72 0.00 0.00 0.00 -
P/NAPS 1.22 1.18 1.49 1.32 1.46 1.67 2.03 -28.76%

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