[TURBO] QoQ TTM Result on 31-Dec-2015 [#4]

Announcement Date
22-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -26.74%
YoY- -41.27%
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 34,085 30,918 35,167 36,089 41,487 47,948 44,987 -16.84%
PBT 3,458 5,647 6,361 9,548 13,406 15,841 16,134 -64.08%
Tax -410 -387 -653 -1,092 -1,880 -2,369 -2,288 -68.11%
NP 3,048 5,260 5,708 8,456 11,526 13,472 13,846 -63.44%
-
NP to SH 3,068 5,210 5,641 8,383 11,443 13,513 13,885 -63.35%
-
Tax Rate 11.86% 6.85% 10.27% 11.44% 14.02% 14.95% 14.18% -
Total Cost 31,037 25,658 29,459 27,633 29,961 34,476 31,141 -0.22%
-
Net Worth 0 93,049 92,931 97,199 98,042 88,559 89,639 -
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 5,400 5,400 5,400 5,400 5,400 5,400 5,400 0.00%
Div Payout % 176.01% 103.65% 95.73% 64.42% 47.19% 39.96% 38.89% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 0 93,049 92,931 97,199 98,042 88,559 89,639 -
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,000 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 8.94% 17.01% 16.23% 23.43% 27.78% 28.10% 30.78% -
ROE 0.00% 5.60% 6.07% 8.62% 11.67% 15.26% 15.49% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 31.56 28.58 32.92 33.42 38.51 44.40 41.65 -16.84%
EPS 2.84 4.82 5.28 7.76 10.62 12.51 12.86 -63.36%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 0.00 0.86 0.87 0.90 0.91 0.82 0.83 -
Adjusted Per Share Value based on latest NOSH - 108,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 31.56 28.63 32.56 33.42 38.41 44.40 41.65 -16.84%
EPS 2.84 4.82 5.22 7.76 10.60 12.51 12.86 -63.36%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 0.00 0.8616 0.8605 0.90 0.9078 0.82 0.83 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.82 0.90 0.93 1.05 0.98 1.10 1.22 -
P/RPS 2.60 3.15 2.82 3.14 2.54 2.48 2.93 -7.63%
P/EPS 28.87 18.69 17.61 13.53 9.23 8.79 9.49 109.52%
EY 3.46 5.35 5.68 7.39 10.84 11.37 10.54 -52.31%
DY 6.10 5.56 5.38 4.76 5.10 4.55 4.10 30.23%
P/NAPS 0.00 1.05 1.07 1.17 1.08 1.34 1.47 -
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 22/08/16 20/05/16 22/02/16 24/11/15 21/08/15 22/05/15 -
Price 0.77 0.83 1.00 0.96 1.11 0.97 1.24 -
P/RPS 2.44 2.90 3.04 2.87 2.88 2.18 2.98 -12.44%
P/EPS 27.11 17.24 18.94 12.37 10.45 7.75 9.64 98.86%
EY 3.69 5.80 5.28 8.09 9.57 12.90 10.37 -49.69%
DY 6.49 6.02 5.00 5.21 4.50 5.15 4.03 37.27%
P/NAPS 0.00 0.97 1.15 1.07 1.22 1.18 1.49 -

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