[SUCCESS] QoQ TTM Result on 31-Mar-2017 [#3]

Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 2.45%
YoY- 12.06%
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 358,489 375,901 395,870 382,765 387,746 373,371 376,625 -3.22%
PBT 45,064 61,868 71,151 54,200 52,996 41,697 28,791 34.69%
Tax -9,619 -14,096 -16,855 -16,746 -16,566 -15,114 -16,290 -29.54%
NP 35,445 47,772 54,296 37,454 36,430 26,583 12,501 99.94%
-
NP to SH 32,601 41,094 47,343 36,162 35,298 29,369 19,967 38.53%
-
Tax Rate 21.35% 22.78% 23.69% 30.90% 31.26% 36.25% 56.58% -
Total Cost 323,044 328,129 341,574 345,311 351,316 346,788 364,124 -7.65%
-
Net Worth 351,800 346,883 307,963 229,704 228,780 275,081 264,390 20.91%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 5,839 11,559 5,719 5,719 5,719 - - -
Div Payout % 17.91% 28.13% 12.08% 15.82% 16.20% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 351,800 346,883 307,963 229,704 228,780 275,081 264,390 20.91%
NOSH 248,498 116,795 122,693 114,852 114,390 114,617 115,454 66.47%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.89% 12.71% 13.72% 9.79% 9.40% 7.12% 3.32% -
ROE 9.27% 11.85% 15.37% 15.74% 15.43% 10.68% 7.55% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 147.76 321.84 343.21 333.27 338.97 325.75 326.21 -40.93%
EPS 13.44 35.18 41.05 31.49 30.86 25.62 17.29 -15.41%
DPS 2.41 9.90 5.00 5.00 5.00 0.00 0.00 -
NAPS 1.45 2.97 2.67 2.00 2.00 2.40 2.29 -26.20%
Adjusted Per Share Value based on latest NOSH - 122,693
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 141.83 148.72 156.62 151.43 153.40 147.72 149.00 -3.22%
EPS 12.90 16.26 18.73 14.31 13.96 11.62 7.90 38.54%
DPS 2.31 4.57 2.26 2.26 2.26 0.00 0.00 -
NAPS 1.3918 1.3724 1.2184 0.9088 0.9051 1.0883 1.046 20.91%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.20 3.30 3.61 3.05 2.02 1.80 2.26 -
P/RPS 0.81 1.03 1.05 0.92 0.60 0.55 0.69 11.24%
P/EPS 8.93 9.38 8.80 9.69 6.55 7.02 13.07 -22.37%
EY 11.20 10.66 11.37 10.32 15.28 14.24 7.65 28.84%
DY 2.01 3.00 1.39 1.64 2.48 0.00 0.00 -
P/NAPS 0.83 1.11 1.35 1.53 1.01 0.75 0.99 -11.05%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 30/08/17 29/05/17 23/02/17 28/11/16 26/08/16 -
Price 1.05 3.20 3.67 4.00 2.89 1.97 2.16 -
P/RPS 0.71 0.99 1.07 1.20 0.85 0.60 0.66 4.97%
P/EPS 7.81 9.09 8.94 12.70 9.37 7.69 12.49 -26.81%
EY 12.80 11.00 11.18 7.87 10.68 13.01 8.01 36.56%
DY 2.29 3.09 1.36 1.25 1.73 0.00 0.00 -
P/NAPS 0.72 1.08 1.37 2.00 1.45 0.82 0.94 -16.24%

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