[SUCCESS] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -11.82%
YoY--%
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 349,886 328,008 395,870 404,901 424,648 407,884 0 -
PBT 36,896 40,016 71,151 76,484 89,070 77,148 0 -
Tax -7,876 -8,836 -16,855 -18,610 -22,348 -19,872 0 -
NP 29,020 31,180 54,296 57,873 66,722 57,276 0 -
-
NP to SH 25,932 26,536 46,754 48,868 55,416 51,532 0 -
-
Tax Rate 21.35% 22.08% 23.69% 24.33% 25.09% 25.76% - -
Total Cost 320,866 296,828 341,574 347,028 357,926 350,608 0 -
-
Net Worth 351,800 346,883 307,963 298,615 290,459 275,081 264,919 20.75%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 24,262 23,359 - 7,656 11,435 - - -
Div Payout % 93.56% 88.03% - 15.67% 20.64% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 351,800 346,883 307,963 298,615 290,459 275,081 264,919 20.75%
NOSH 248,498 116,795 122,693 122,693 114,354 114,617 115,685 66.24%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.29% 9.51% 13.72% 14.29% 15.71% 14.04% 0.00% -
ROE 7.37% 7.65% 15.18% 16.36% 19.08% 18.73% 0.00% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 144.21 280.84 343.21 352.54 371.34 355.87 0.00 -
EPS 10.68 22.72 40.18 42.55 48.46 44.96 0.00 -
DPS 10.00 20.00 0.00 6.67 10.00 0.00 0.00 -
NAPS 1.45 2.97 2.67 2.60 2.54 2.40 2.29 -26.20%
Adjusted Per Share Value based on latest NOSH - 122,693
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 138.42 129.77 156.62 160.19 168.00 161.37 0.00 -
EPS 10.26 10.50 18.50 19.33 21.92 20.39 0.00 -
DPS 9.60 9.24 0.00 3.03 4.52 0.00 0.00 -
NAPS 1.3918 1.3724 1.2184 1.1814 1.1491 1.0883 1.0481 20.75%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.20 3.30 3.61 3.05 2.02 1.80 2.26 -
P/RPS 0.83 1.18 1.05 0.87 0.54 0.51 0.00 -
P/EPS 11.23 14.52 8.91 7.17 4.17 4.00 0.00 -
EY 8.91 6.88 11.23 13.95 23.99 24.98 0.00 -
DY 8.33 6.06 0.00 2.19 4.95 0.00 0.00 -
P/NAPS 0.83 1.11 1.35 1.17 0.80 0.75 0.99 -11.05%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 30/08/17 29/05/17 23/02/17 28/11/16 26/08/16 -
Price 1.05 3.20 3.67 4.00 2.89 1.97 2.16 -
P/RPS 0.73 1.14 1.07 1.13 0.78 0.55 0.00 -
P/EPS 9.82 14.08 9.05 9.40 5.96 4.38 0.00 -
EY 10.18 7.10 11.04 10.64 16.77 22.82 0.00 -
DY 9.52 6.25 0.00 1.67 3.46 0.00 0.00 -
P/NAPS 0.72 1.08 1.37 1.54 1.14 0.82 0.94 -16.24%

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