[BURSA] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Announcement Date
18-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 143.52%
YoY- 18.73%
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 263,651 254,113 246,318 240,787 215,241 217,164 172,375 7.33%
PBT 140,030 136,333 128,728 132,824 111,294 107,617 78,156 10.19%
Tax -35,708 -36,131 -33,921 -36,044 -29,873 -28,703 -20,703 9.50%
NP 104,322 100,202 94,807 96,780 81,421 78,914 57,453 10.44%
-
NP to SH 99,411 96,544 91,999 93,024 78,346 76,204 55,549 10.17%
-
Tax Rate 25.50% 26.50% 26.35% 27.14% 26.84% 26.67% 26.49% -
Total Cost 159,329 153,911 151,511 144,007 133,820 138,250 114,922 5.59%
-
Net Worth 812,390 768,084 797,679 914,293 877,565 868,619 835,880 -0.47%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 90,859 88,009 191,443 191,363 71,800 69,276 50,258 10.36%
Div Payout % 91.40% 91.16% 208.09% 205.71% 91.65% 90.91% 90.48% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 812,390 768,084 797,679 914,293 877,565 868,619 835,880 -0.47%
NOSH 534,467 533,392 531,786 531,565 531,858 532,895 529,038 0.17%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 39.57% 39.43% 38.49% 40.19% 37.83% 36.34% 33.33% -
ROE 12.24% 12.57% 11.53% 10.17% 8.93% 8.77% 6.65% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 49.33 47.64 46.32 45.30 40.47 40.75 32.58 7.15%
EPS 18.60 18.10 17.30 17.50 14.70 14.30 10.50 9.98%
DPS 17.00 16.50 36.00 36.00 13.50 13.00 9.50 10.17%
NAPS 1.52 1.44 1.50 1.72 1.65 1.63 1.58 -0.64%
Adjusted Per Share Value based on latest NOSH - 532,271
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 32.58 31.40 30.44 29.75 26.60 26.83 21.30 7.33%
EPS 12.28 11.93 11.37 11.49 9.68 9.42 6.86 10.18%
DPS 11.23 10.87 23.66 23.65 8.87 8.56 6.21 10.36%
NAPS 1.0038 0.9491 0.9856 1.1297 1.0844 1.0733 1.0328 -0.47%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 8.56 8.14 7.76 7.56 6.18 7.74 7.04 -
P/RPS 17.35 17.09 16.75 16.69 15.27 18.99 21.61 -3.59%
P/EPS 46.02 44.97 44.86 43.20 41.95 54.13 67.05 -6.07%
EY 2.17 2.22 2.23 2.31 2.38 1.85 1.49 6.46%
DY 1.99 2.03 4.64 4.76 2.18 1.68 1.35 6.67%
P/NAPS 5.63 5.65 5.17 4.40 3.75 4.75 4.46 3.95%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/07/16 15/07/15 17/07/14 18/07/13 18/07/12 19/07/11 16/07/10 -
Price 8.89 8.10 8.19 8.17 6.51 7.63 7.02 -
P/RPS 18.02 17.00 17.68 18.04 16.09 18.72 21.55 -2.93%
P/EPS 47.80 44.75 47.34 46.69 44.19 53.36 66.86 -5.43%
EY 2.09 2.23 2.11 2.14 2.26 1.87 1.50 5.67%
DY 1.91 2.04 4.40 4.41 2.07 1.70 1.35 5.94%
P/NAPS 5.85 5.63 5.46 4.75 3.95 4.68 4.44 4.69%

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