[SIGN] YoY Annualized Quarter Result on 30-Jun-2015 [#4]

Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- -21.86%
YoY- 74.74%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 225,980 205,215 196,768 273,490 178,743 120,848 96,765 15.17%
PBT 12,578 25,008 61,987 46,942 25,487 8,789 9,186 5.37%
Tax -4,575 -3,567 -11,428 -12,197 -5,918 -3,737 -3,607 4.03%
NP 8,003 21,441 50,559 34,745 19,569 5,052 5,579 6.19%
-
NP to SH 6,481 20,310 47,793 33,596 19,226 4,579 5,332 3.30%
-
Tax Rate 36.37% 14.26% 18.44% 25.98% 23.22% 42.52% 39.27% -
Total Cost 217,977 183,774 146,209 238,745 159,174 115,796 91,186 15.62%
-
Net Worth 171,724 169,531 163,152 71,980 120,109 100,167 101,048 9.23%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 3,434 5,727 28,791 11,996 1,783 1,727 1,804 11.31%
Div Payout % 52.99% 28.20% 60.24% 35.71% 9.28% 37.72% 33.84% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 171,724 169,531 163,152 71,980 120,109 100,167 101,048 9.23%
NOSH 240,304 240,304 239,929 119,966 118,920 115,135 120,295 12.21%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 3.54% 10.45% 25.69% 12.70% 10.95% 4.18% 5.77% -
ROE 3.77% 11.98% 29.29% 46.67% 16.01% 4.57% 5.28% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 98.70 89.58 82.01 227.97 150.31 104.96 80.44 3.46%
EPS 2.80 8.70 20.10 14.00 16.20 3.90 4.40 -7.25%
DPS 1.50 2.50 12.00 10.00 1.50 1.50 1.50 0.00%
NAPS 0.75 0.74 0.68 0.60 1.01 0.87 0.84 -1.87%
Adjusted Per Share Value based on latest NOSH - 120,781
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 35.01 31.79 30.48 42.37 27.69 18.72 14.99 15.17%
EPS 1.00 3.15 7.40 5.20 2.98 0.71 0.83 3.15%
DPS 0.53 0.89 4.46 1.86 0.28 0.27 0.28 11.21%
NAPS 0.266 0.2626 0.2528 0.1115 0.1861 0.1552 0.1565 9.23%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.55 0.91 0.98 2.61 1.50 0.735 0.68 -
P/RPS 0.56 1.02 1.19 1.14 1.00 0.70 0.85 -6.71%
P/EPS 19.43 10.26 4.92 9.32 9.28 18.48 15.34 4.01%
EY 5.15 9.74 20.33 10.73 10.78 5.41 6.52 -3.85%
DY 2.73 2.75 12.24 3.83 1.00 2.04 2.21 3.58%
P/NAPS 0.73 1.23 1.44 4.35 1.49 0.84 0.81 -1.71%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/08/18 28/08/17 29/08/16 24/08/15 28/08/14 30/08/13 30/08/12 -
Price 0.565 0.88 0.955 2.36 1.77 0.745 0.66 -
P/RPS 0.57 0.98 1.16 1.04 1.18 0.71 0.82 -5.87%
P/EPS 19.96 9.93 4.79 8.43 10.95 18.73 14.89 5.00%
EY 5.01 10.07 20.86 11.87 9.13 5.34 6.72 -4.77%
DY 2.65 2.84 12.57 4.24 0.85 2.01 2.27 2.61%
P/NAPS 0.75 1.19 1.40 3.93 1.75 0.86 0.79 -0.86%

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