[SUCCESS] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 0.86%
YoY- -15.54%
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 0 0 0 371,467 281,498 189,638 87,180 -
PBT 0 0 0 36,445 38,166 25,394 11,046 -
Tax 0 0 0 -10,930 -10,276 -6,195 -2,515 -
NP 0 0 0 25,515 27,890 19,199 8,531 -
-
NP to SH 0 0 0 24,437 24,229 16,703 7,475 -
-
Tax Rate - - - 29.99% 26.92% 24.40% 22.77% -
Total Cost 0 0 0 345,952 253,608 170,439 78,649 -
-
Net Worth 254,093 251,219 244,740 240,287 240,306 232,115 227,398 7.67%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 4,652 - 4,665 4,666 4,665 - -
Div Payout % - 0.00% - 19.09% 19.26% 27.93% - -
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 254,093 251,219 244,740 240,287 240,306 232,115 227,398 7.67%
NOSH 116,024 116,305 116,543 116,644 116,653 116,641 116,614 -0.33%
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 0.00% 0.00% 0.00% 6.87% 9.91% 10.12% 9.79% -
ROE 0.00% 0.00% 0.00% 10.17% 10.08% 7.20% 3.29% -
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 0.00 0.00 0.00 318.46 241.31 162.58 74.76 -
EPS 0.00 0.00 0.00 20.95 20.77 14.32 6.41 -
DPS 0.00 4.00 0.00 4.00 4.00 4.00 0.00 -
NAPS 2.19 2.16 2.10 2.06 2.06 1.99 1.95 8.03%
Adjusted Per Share Value based on latest NOSH - 115,555
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 0.00 0.00 0.00 146.84 111.27 74.96 34.46 -
EPS 0.00 0.00 0.00 9.66 9.58 6.60 2.95 -
DPS 0.00 1.84 0.00 1.84 1.84 1.84 0.00 -
NAPS 1.0044 0.9931 0.9674 0.9498 0.9499 0.9175 0.8989 7.67%
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 1.33 1.38 1.61 1.69 1.92 1.60 1.39 -
P/RPS 0.00 0.00 0.00 0.53 0.80 0.98 1.86 -
P/EPS 0.00 0.00 0.00 8.07 9.24 11.17 21.68 -
EY 0.00 0.00 0.00 12.40 10.82 8.95 4.61 -
DY 0.00 2.90 0.00 2.37 2.08 2.50 0.00 -
P/NAPS 0.61 0.64 0.77 0.82 0.93 0.80 0.71 -9.61%
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 30/11/15 27/08/15 28/05/15 27/02/15 27/11/14 25/08/14 26/05/14 -
Price 1.91 1.38 1.38 1.82 1.84 1.75 1.46 -
P/RPS 0.00 0.00 0.00 0.57 0.76 1.08 1.95 -
P/EPS 0.00 0.00 0.00 8.69 8.86 12.22 22.78 -
EY 0.00 0.00 0.00 11.51 11.29 8.18 4.39 -
DY 0.00 2.90 0.00 2.20 2.17 2.29 0.00 -
P/NAPS 0.87 0.64 0.66 0.88 0.89 0.88 0.75 10.39%

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