[TM] QoQ TTM Result on 31-Dec-2013 [#4]

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
TTM Result
Revenue	11,057,593	11,032,022	10,824,066	10,628,679	10,458,244	10,223,189	10,034,339	6.68%
YoY %	0.23%	1.92%	1.84%	1.63%	2.30%	1.88%	-	-
Horiz. %	110.20%	109.94%	107.87%	105.92%	104.22%	101.88%	100.00%	-
PBT	1,161,531	1,163,575	1,096,133	1,046,045	1,082,583	1,056,133	999,844	10.49%
YoY %	-0.18%	6.15%	4.79%	-3.38%	2.50%	5.63%	-	-
Horiz. %	116.17%	116.38%	109.63%	104.62%	108.28%	105.63%	100.00%	-
Tax	-171,715	-116,884	-51,792	1,771	-12,093	77,082	269,738	-
YoY %	-46.91%	-125.68%	-3,024.45%	114.64%	-115.69%	-71.42%	-	-
Horiz. %	-63.66%	-43.33%	-19.20%	0.66%	-4.48%	28.58%	100.00%	-
NP	989,816	1,046,691	1,044,341	1,047,816	1,070,490	1,133,215	1,269,582	-15.27%
YoY %	-5.43%	0.23%	-0.33%	-2.12%	-5.54%	-10.74%	-	-
Horiz. %	77.96%	82.44%	82.26%	82.53%	84.32%	89.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	957,753	1,009,788	1,009,601	1,012,211	1,031,214	1,091,737	1,226,344	-15.18%
YoY %	-5.15%	0.02%	-0.26%	-1.84%	-5.54%	-10.98%	-	-
Horiz. %	78.10%	82.34%	82.33%	82.54%	84.09%	89.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.78%	10.05%	4.72%	-0.17%	1.12%	-7.30%	-26.98%	-
YoY %	47.06%	112.92%	2,876.47%	-115.18%	115.34%	72.94%	-	-
Horiz. %	-54.78%	-37.25%	-17.49%	0.63%	-4.15%	27.06%	100.00%	-
Total Cost	10,067,777	9,985,331	9,779,725	9,580,863	9,387,754	9,089,974	8,764,757	9.67%
YoY %	0.83%	2.10%	2.08%	2.06%	3.28%	3.71%	-	-
Horiz. %	114.87%	113.93%	111.58%	109.31%	107.11%	103.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,043,000	7,291,002	7,331,318	7,138,569	6,762,290	6,845,836	7,099,923	-0.53%
YoY %	-3.40%	-0.55%	2.70%	5.56%	-1.22%	-3.58%	-	-
Horiz. %	99.20%	102.69%	103.26%	100.54%	95.24%	96.42%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	923,864	923,864	933,725	933,725	784,915	784,915	786,512	11.31%
YoY %	0.00%	-1.06%	0.00%	18.96%	0.00%	-0.20%	-	-
Horiz. %	117.46%	117.46%	118.72%	118.72%	99.80%	99.80%	100.00%	-
Div Payout %	96.46%	91.49%	92.48%	92.25%	76.12%	71.90%	64.13%	-
YoY %	5.43%	-1.07%	0.25%	21.19%	5.87%	12.12%	-	-
Horiz. %	150.41%	142.66%	144.21%	143.85%	118.70%	112.12%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	7,043,000	7,291,002	7,331,318	7,138,569	6,762,290	6,845,836	7,099,923	-0.53%
YoY %	-3.40%	-0.55%	2.70%	5.56%	-1.22%	-3.58%	-	-
Horiz. %	99.20%	102.69%	103.26%	100.54%	95.24%	96.42%	100.00%	-
NOSH	3,681,266	3,585,092	3,576,078	3,578,409	3,579,257	3,575,969	3,577,869	1.91%
YoY %	2.68%	0.25%	-0.07%	-0.02%	0.09%	-0.05%	-	-
Horiz. %	102.89%	100.20%	99.95%	100.02%	100.04%	99.95%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	8.95%	9.49%	9.65%	9.86%	10.24%	11.08%	12.65%	-
YoY %	-5.69%	-1.66%	-2.13%	-3.71%	-7.58%	-12.41%	-	-
Horiz. %	70.75%	75.02%	76.28%	77.94%	80.95%	87.59%	100.00%	-
ROE	13.60%	13.85%	13.77%	14.18%	15.25%	15.95%	17.27%	-
YoY %	-1.81%	0.58%	-2.89%	-7.02%	-4.39%	-7.64%	-	-
Horiz. %	78.75%	80.20%	79.73%	82.11%	88.30%	92.36%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	300.37	307.72	302.68	297.02	292.19	285.89	280.46	4.67%
YoY %	-2.39%	1.67%	1.91%	1.65%	2.20%	1.94%	-	-
Horiz. %	107.10%	109.72%	107.92%	105.90%	104.18%	101.94%	100.00%	-
EPS	26.02	28.17	28.23	28.29	28.81	30.53	34.28	-16.77%
YoY %	-7.63%	-0.21%	-0.21%	-1.80%	-5.63%	-10.94%	-	-
Horiz. %	75.90%	82.18%	82.35%	82.53%	84.04%	89.06%	100.00%	-
DPS	25.10	25.80	26.10	26.10	22.00	22.00	22.00	9.17%
YoY %	-2.71%	-1.15%	0.00%	18.64%	0.00%	0.00%	-	-
Horiz. %	114.09%	117.27%	118.64%	118.64%	100.00%	100.00%	100.00%	-
NAPS	1.9132	2.0337	2.0501	1.9949	1.8893	1.9144	1.9844	-2.40%
YoY %	-5.93%	-0.80%	2.77%	5.59%	-1.31%	-3.53%	-	-
Horiz. %	96.41%	102.48%	103.31%	100.53%	95.21%	96.47%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 3,578,409
RPS	288.19	287.52	282.10	277.01	272.57	266.44	261.52	6.68%
YoY %	0.23%	1.92%	1.84%	1.63%	2.30%	1.88%	-	-
Horiz. %	110.20%	109.94%	107.87%	105.92%	104.23%	101.88%	100.00%	-
EPS	24.96	26.32	26.31	26.38	26.88	28.45	31.96	-15.18%
YoY %	-5.17%	0.04%	-0.27%	-1.86%	-5.52%	-10.98%	-	-
Horiz. %	78.10%	82.35%	82.32%	82.54%	84.11%	89.02%	100.00%	-
DPS	24.08	24.08	24.34	24.34	20.46	20.46	20.50	11.31%
YoY %	0.00%	-1.07%	0.00%	18.96%	0.00%	-0.20%	-	-
Horiz. %	117.46%	117.46%	118.73%	118.73%	99.80%	99.80%	100.00%	-
NAPS	1.8356	1.9002	1.9107	1.8605	1.7624	1.7842	1.8504	-0.53%
YoY %	-3.40%	-0.55%	2.70%	5.57%	-1.22%	-3.58%	-	-
Horiz. %	99.20%	102.69%	103.26%	100.55%	95.24%	96.42%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	6.60	6.35	5.89	5.55	5.24	5.40	5.39	-
P/RPS	2.20	2.06	1.95	1.87	1.79	1.89	1.92	9.49%
YoY %	6.80%	5.64%	4.28%	4.47%	-5.29%	-1.56%	-	-
Horiz. %	114.58%	107.29%	101.56%	97.40%	93.23%	98.44%	100.00%	-
P/EPS	25.37	22.54	20.86	19.62	18.19	17.69	15.73	37.48%
YoY %	12.56%	8.05%	6.32%	7.86%	2.83%	12.46%	-	-
Horiz. %	161.28%	143.29%	132.61%	124.73%	115.64%	112.46%	100.00%	-
EY	3.94	4.44	4.79	5.10	5.50	5.65	6.36	-27.30%
YoY %	-11.26%	-7.31%	-6.08%	-7.27%	-2.65%	-11.16%	-	-
Horiz. %	61.95%	69.81%	75.31%	80.19%	86.48%	88.84%	100.00%	-
DY	3.80	4.06	4.43	4.70	4.20	4.07	4.08	-4.62%
YoY %	-6.40%	-8.35%	-5.74%	11.90%	3.19%	-0.25%	-	-
Horiz. %	93.14%	99.51%	108.58%	115.20%	102.94%	99.75%	100.00%	-
P/NAPS	3.45	3.12	2.87	2.78	2.77	2.82	2.72	17.15%
YoY %	10.58%	8.71%	3.24%	0.36%	-1.77%	3.68%	-	-
Horiz. %	126.84%	114.71%	105.51%	102.21%	101.84%	103.68%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	26/11/14	27/08/14	28/05/14	27/02/14	28/11/13	29/08/13	30/05/13	-
Price	7.24	6.27	6.38	5.59	5.14	5.26	5.47	-
P/RPS	2.41	2.04	2.11	1.88	1.76	1.84	1.95	15.15%
YoY %	18.14%	-3.32%	12.23%	6.82%	-4.35%	-5.64%	-	-
Horiz. %	123.59%	104.62%	108.21%	96.41%	90.26%	94.36%	100.00%	-
P/EPS	27.83	22.26	22.60	19.76	17.84	17.23	15.96	44.82%
YoY %	25.02%	-1.50%	14.37%	10.76%	3.54%	7.96%	-	-
Horiz. %	174.37%	139.47%	141.60%	123.81%	111.78%	107.96%	100.00%	-
EY	3.59	4.49	4.43	5.06	5.61	5.80	6.27	-31.02%
YoY %	-20.04%	1.35%	-12.45%	-9.80%	-3.28%	-7.50%	-	-
Horiz. %	57.26%	71.61%	70.65%	80.70%	89.47%	92.50%	100.00%	-
DY	3.47	4.11	4.09	4.67	4.28	4.18	4.02	-9.33%
YoY %	-15.57%	0.49%	-12.42%	9.11%	2.39%	3.98%	-	-
Horiz. %	86.32%	102.24%	101.74%	116.17%	106.47%	103.98%	100.00%	-
P/NAPS	3.78	3.08	3.11	2.80	2.72	2.75	2.76	23.30%
YoY %	22.73%	-0.96%	11.07%	2.94%	-1.09%	-0.36%	-	-
Horiz. %	136.96%	111.59%	112.68%	101.45%	98.55%	99.64%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos