[ASIAPAC] QoQ TTM Result on 31-Mar-2014 [#4]

Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 10.15%
YoY- 131.63%
Quarter Report
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 252,036 275,085 309,887 284,191 246,270 197,702 123,903 60.33%
PBT 30,119 36,446 45,929 43,367 32,160 23,209 10,826 97.44%
Tax -1,613 -3,072 -4,134 -2,538 4,842 6,485 9,469 -
NP 28,506 33,374 41,795 40,829 37,002 29,694 20,295 25.34%
-
NP to SH 28,516 33,382 41,800 40,832 37,071 29,763 20,363 25.09%
-
Tax Rate 5.36% 8.43% 9.00% 5.85% -15.06% -27.94% -87.47% -
Total Cost 223,530 241,711 268,092 243,362 209,268 168,008 103,608 66.73%
-
Net Worth 388,319 364,105 383,347 409,840 362,149 354,567 342,694 8.66%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 388,319 364,105 383,347 409,840 362,149 354,567 342,694 8.66%
NOSH 980,606 917,142 968,048 975,811 976,144 974,086 968,064 0.85%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 11.31% 12.13% 13.49% 14.37% 15.02% 15.02% 16.38% -
ROE 7.34% 9.17% 10.90% 9.96% 10.24% 8.39% 5.94% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 25.70 29.99 32.01 29.12 25.23 20.30 12.80 58.95%
EPS 2.91 3.64 4.32 4.18 3.80 3.06 2.10 24.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.396 0.397 0.396 0.42 0.371 0.364 0.354 7.73%
Adjusted Per Share Value based on latest NOSH - 975,811
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 23.99 26.19 29.50 27.05 23.44 18.82 11.80 60.27%
EPS 2.71 3.18 3.98 3.89 3.53 2.83 1.94 24.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3697 0.3466 0.3649 0.3902 0.3448 0.3375 0.3262 8.67%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.22 0.305 0.29 0.20 0.18 0.15 0.135 -
P/RPS 0.86 1.02 0.91 0.69 0.71 0.74 1.05 -12.42%
P/EPS 7.57 8.38 6.72 4.78 4.74 4.91 6.42 11.57%
EY 13.22 11.93 14.89 20.92 21.10 20.37 15.58 -10.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.77 0.73 0.48 0.49 0.41 0.38 29.40%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 25/11/14 21/08/14 22/05/14 27/02/14 27/11/13 28/08/13 -
Price 0.235 0.28 0.335 0.27 0.205 0.155 0.13 -
P/RPS 0.91 0.93 1.05 0.93 0.81 0.76 1.02 -7.30%
P/EPS 8.08 7.69 7.76 6.45 5.40 5.07 6.18 19.50%
EY 12.37 13.00 12.89 15.50 18.53 19.71 16.18 -16.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.71 0.85 0.64 0.55 0.43 0.37 36.37%

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