[PREMIER] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Announcement Date
13-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 5.95%
YoY- 5.2%
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 4,156 4,021 4,005 3,984 3,964 3,994 3,968 3.13%
PBT 2,384 1,894 2,177 2,106 2,004 1,260 1,830 19.26%
Tax -276 -515 -325 -326 -324 -413 -325 -10.31%
NP 2,108 1,379 1,852 1,780 1,680 847 1,505 25.16%
-
NP to SH 2,108 1,379 1,852 1,780 1,680 847 1,505 25.16%
-
Tax Rate 11.58% 27.19% 14.93% 15.48% 16.17% 32.78% 17.76% -
Total Cost 2,048 2,642 2,153 2,204 2,284 3,147 2,462 -11.54%
-
Net Worth 113,963 116,264 116,264 115,590 115,254 114,916 114,580 -0.35%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 113,963 116,264 116,264 115,590 115,254 114,916 114,580 -0.35%
NOSH 329,375 337,000 337,000 337,000 337,000 337,000 337,000 -1.51%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 50.72% 34.29% 46.24% 44.68% 42.38% 21.21% 37.94% -
ROE 1.85% 1.19% 1.59% 1.54% 1.46% 0.74% 1.31% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1.26 1.19 1.19 1.18 1.18 1.19 1.18 4.46%
EPS 0.64 0.41 0.55 0.52 0.48 0.25 0.45 26.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.346 0.345 0.345 0.343 0.342 0.341 0.34 1.17%
Adjusted Per Share Value based on latest NOSH - 337,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 1.23 1.19 1.19 1.18 1.18 1.19 1.18 2.80%
EPS 0.63 0.41 0.55 0.52 0.48 0.25 0.45 25.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3382 0.345 0.345 0.343 0.342 0.341 0.34 -0.35%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.34 0.35 0.35 0.355 0.30 0.34 0.345 -
P/RPS 26.95 29.33 29.45 30.03 25.50 28.69 29.30 -5.41%
P/EPS 53.13 85.53 63.69 67.21 60.18 135.28 77.24 -22.05%
EY 1.88 1.17 1.57 1.49 1.66 0.74 1.29 28.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.01 1.01 1.03 0.88 1.00 1.01 -1.98%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 17/02/16 26/11/15 13/08/15 27/05/15 23/02/15 19/11/14 -
Price 0.31 0.33 0.355 0.33 0.325 0.325 0.335 -
P/RPS 24.57 27.66 29.87 27.91 27.63 27.42 28.45 -9.30%
P/EPS 48.44 80.65 64.60 62.48 65.19 129.31 75.00 -25.26%
EY 2.06 1.24 1.55 1.60 1.53 0.77 1.33 33.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.96 1.03 0.96 0.95 0.95 0.99 -6.15%

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