[MEDIA] QoQ TTM Result on 30-Sep-2015 [#3]

Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 2.63%
YoY- -54.0%
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,386,099 1,402,367 1,427,693 1,445,275 1,459,505 1,482,266 1,503,907 -5.29%
PBT 168,061 195,556 200,069 103,547 99,227 90,879 101,441 40.05%
Tax -49,390 -58,958 -61,360 -26,843 -25,045 -22,468 -24,819 58.27%
NP 118,671 136,598 138,709 76,704 74,182 68,411 76,622 33.89%
-
NP to SH 121,054 137,081 138,718 77,496 75,509 67,395 75,528 36.99%
-
Tax Rate 29.39% 30.15% 30.67% 25.92% 25.24% 24.72% 24.47% -
Total Cost 1,267,428 1,265,769 1,288,984 1,368,571 1,385,323 1,413,855 1,427,285 -7.62%
-
Net Worth 1,610,322 1,637,941 1,620,637 1,610,987 1,600,117 1,611,653 1,586,158 1.01%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 99,827 110,919 110,919 110,691 121,630 121,530 121,530 -12.30%
Div Payout % 82.46% 80.91% 79.96% 142.84% 161.08% 180.33% 160.91% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 1,610,322 1,637,941 1,620,637 1,610,987 1,600,117 1,611,653 1,586,158 1.01%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 1,104,644 0.27%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 8.56% 9.74% 9.72% 5.31% 5.08% 4.62% 5.09% -
ROE 7.52% 8.37% 8.56% 4.81% 4.72% 4.18% 4.76% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 124.96 126.43 128.71 130.30 131.58 133.63 136.14 -5.55%
EPS 10.91 12.36 12.51 6.99 6.81 6.08 6.84 36.55%
DPS 9.00 10.00 10.00 10.00 11.00 11.00 11.00 -12.53%
NAPS 1.4518 1.4767 1.4611 1.4524 1.4426 1.453 1.4359 0.73%
Adjusted Per Share Value based on latest NOSH - 1,109,190
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 124.96 126.43 128.71 130.30 131.58 133.63 135.59 -5.30%
EPS 10.91 12.36 12.51 6.99 6.81 6.08 6.81 36.95%
DPS 9.00 10.00 10.00 10.00 11.00 11.00 10.96 -12.31%
NAPS 1.4518 1.4767 1.4611 1.4524 1.4426 1.453 1.43 1.01%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.38 1.46 1.27 1.20 1.46 1.70 1.76 -
P/RPS 1.10 1.15 0.99 0.92 1.11 1.27 1.29 -10.08%
P/EPS 12.64 11.81 10.15 17.18 21.45 27.98 25.74 -37.78%
EY 7.91 8.46 9.85 5.82 4.66 3.57 3.88 60.84%
DY 6.52 6.85 7.87 8.33 7.53 6.47 6.25 2.86%
P/NAPS 0.95 0.99 0.87 0.83 1.01 1.17 1.23 -15.83%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 11/08/16 12/05/16 26/02/16 19/11/15 13/08/15 14/05/15 25/02/15 -
Price 1.47 1.42 1.32 1.34 1.14 1.67 1.78 -
P/RPS 1.18 1.12 1.03 1.03 0.87 1.25 1.31 -6.73%
P/EPS 13.47 11.49 10.55 19.18 16.75 27.48 26.03 -35.57%
EY 7.42 8.70 9.47 5.21 5.97 3.64 3.84 55.19%
DY 6.12 7.04 7.58 7.46 9.65 6.59 6.18 -0.64%
P/NAPS 1.01 0.96 0.90 0.92 0.79 1.15 1.24 -12.79%

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