[E&O] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -4.24%
YoY- -31.55%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 647,870 362,910 408,609 356,605 587,742 375,469 204,277 21.19%
PBT 88,548 73,080 108,600 117,776 170,620 155,416 37,660 15.29%
Tax -34,408 -3,657 -35,242 -30,710 -42,056 -44,006 -9,689 23.49%
NP 54,140 69,422 73,357 87,065 128,564 111,409 27,970 11.62%
-
NP to SH 50,857 68,782 68,784 83,653 122,218 108,120 24,637 12.82%
-
Tax Rate 38.86% 5.00% 32.45% 26.07% 24.65% 28.31% 25.73% -
Total Cost 593,730 293,488 335,252 269,540 459,178 264,060 176,306 22.40%
-
Net Worth 1,646,938 1,632,969 1,497,716 1,427,417 1,348,975 1,231,608 1,274,344 4.36%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,646,938 1,632,969 1,497,716 1,427,417 1,348,975 1,231,608 1,274,344 4.36%
NOSH 1,262,319 1,237,098 1,109,419 1,106,525 1,105,717 1,089,919 1,061,954 2.91%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.36% 19.13% 17.95% 24.42% 21.87% 29.67% 13.69% -
ROE 3.09% 4.21% 4.59% 5.86% 9.06% 8.78% 1.93% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 51.53 29.34 36.83 32.23 53.15 34.45 19.24 17.82%
EPS 4.05 5.56 6.20 7.56 11.05 9.92 2.32 9.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.32 1.35 1.29 1.22 1.13 1.20 1.47%
Adjusted Per Share Value based on latest NOSH - 1,108,313
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 43.87 24.58 27.67 24.15 39.80 25.43 13.83 21.19%
EPS 3.44 4.66 4.66 5.66 8.28 7.32 1.67 12.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1153 1.1058 1.0142 0.9666 0.9135 0.834 0.8629 4.36%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.45 1.43 2.25 1.89 1.56 1.40 1.18 -
P/RPS 2.81 4.87 6.11 5.86 2.93 4.06 6.13 -12.18%
P/EPS 35.84 25.72 36.29 25.00 14.11 14.11 50.86 -5.66%
EY 2.79 3.89 2.76 4.00 7.09 7.09 1.97 5.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.08 1.67 1.47 1.28 1.24 0.98 2.09%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 25/02/16 27/02/15 26/02/14 25/02/13 27/02/12 25/02/11 -
Price 1.94 1.57 2.25 1.98 1.55 1.57 1.16 -
P/RPS 3.76 5.35 6.11 6.14 2.92 4.56 6.03 -7.56%
P/EPS 47.96 28.24 36.29 26.19 14.02 15.83 50.00 -0.69%
EY 2.09 3.54 2.76 3.82 7.13 6.32 2.00 0.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.19 1.67 1.53 1.27 1.39 0.97 7.28%

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