[SIGN] YoY Annual (Unaudited) Result on 30-Jun-2014 [#4]

Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
YoY- 319.87%
View:
Show?
Annual (Unaudited) Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 205,215 196,768 273,490 178,743 120,848 96,765 116,117 9.94%
PBT 25,008 61,987 46,942 25,487 8,789 9,186 11,050 14.56%
Tax -3,567 -11,428 -12,197 -5,918 -3,737 -3,607 -4,084 -2.22%
NP 21,441 50,559 34,745 19,569 5,052 5,579 6,966 20.58%
-
NP to SH 20,310 47,793 33,596 19,226 4,579 5,332 6,697 20.29%
-
Tax Rate 14.26% 18.44% 25.98% 23.22% 42.52% 39.27% 36.96% -
Total Cost 183,774 146,209 238,745 159,174 115,796 91,186 109,151 9.06%
-
Net Worth 169,531 163,152 71,980 120,109 100,167 101,048 92,859 10.54%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 5,727 28,791 11,996 1,783 1,727 1,804 4,823 2.90%
Div Payout % 28.20% 60.24% 35.71% 9.28% 37.72% 33.84% 72.03% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 169,531 163,152 71,980 120,109 100,167 101,048 92,859 10.54%
NOSH 240,304 239,929 119,966 118,920 115,135 120,295 120,596 12.16%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 10.45% 25.69% 12.70% 10.95% 4.18% 5.77% 6.00% -
ROE 11.98% 29.29% 46.67% 16.01% 4.57% 5.28% 7.21% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 89.58 82.01 227.97 150.31 104.96 80.44 96.29 -1.19%
EPS 8.70 20.10 14.00 16.20 3.90 4.40 5.60 7.61%
DPS 2.50 12.00 10.00 1.50 1.50 1.50 4.00 -7.52%
NAPS 0.74 0.68 0.60 1.01 0.87 0.84 0.77 -0.65%
Adjusted Per Share Value based on latest NOSH - 118,581
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 31.79 30.48 42.37 27.69 18.72 14.99 17.99 9.94%
EPS 3.15 7.40 5.20 2.98 0.71 0.83 1.04 20.26%
DPS 0.89 4.46 1.86 0.28 0.27 0.28 0.75 2.89%
NAPS 0.2626 0.2528 0.1115 0.1861 0.1552 0.1565 0.1439 10.53%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.91 0.98 2.61 1.50 0.735 0.68 0.79 -
P/RPS 1.02 1.19 1.14 1.00 0.70 0.85 0.82 3.70%
P/EPS 10.26 4.92 9.32 9.28 18.48 15.34 14.23 -5.30%
EY 9.74 20.33 10.73 10.78 5.41 6.52 7.03 5.57%
DY 2.75 12.24 3.83 1.00 2.04 2.21 5.06 -9.65%
P/NAPS 1.23 1.44 4.35 1.49 0.84 0.81 1.03 2.99%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 28/08/17 29/08/16 24/08/15 28/08/14 30/08/13 30/08/12 26/08/11 -
Price 0.88 0.955 2.36 1.77 0.745 0.66 0.68 -
P/RPS 0.98 1.16 1.04 1.18 0.71 0.82 0.71 5.51%
P/EPS 9.93 4.79 8.43 10.95 18.73 14.89 12.25 -3.43%
EY 10.07 20.86 11.87 9.13 5.34 6.72 8.17 3.54%
DY 2.84 12.57 4.24 0.85 2.01 2.27 5.88 -11.41%
P/NAPS 1.19 1.40 3.93 1.75 0.86 0.79 0.88 5.15%

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