[SUCCESS] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 0.86%
YoY- -15.54%
View:
Show?
Cumulative Result
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 395,870 0 396,517 371,467 322,929 295,605 255,196 8.30%
PBT 71,151 0 37,711 36,445 44,792 40,416 34,358 14.14%
Tax -16,855 0 -15,141 -10,930 -12,535 -9,781 -7,883 14.81%
NP 54,296 0 22,570 25,515 32,257 30,635 26,475 13.94%
-
NP to SH 46,754 0 27,077 24,437 28,934 27,042 24,493 12.47%
-
Tax Rate 23.69% - 40.15% 29.99% 27.98% 24.20% 22.94% -
Total Cost 341,574 0 373,947 345,952 290,672 264,970 228,721 7.56%
-
Net Worth 307,963 264,919 263,007 240,287 218,741 191,479 167,616 11.69%
Dividend
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - 4,634 4,665 3,472 3,439 1,140 -
Div Payout % - - 17.12% 19.09% 12.00% 12.72% 4.66% -
Equity
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 307,963 264,919 263,007 240,287 218,741 191,479 167,616 11.69%
NOSH 122,693 115,685 115,862 116,644 115,736 114,658 114,025 1.34%
Ratio Analysis
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 13.72% 0.00% 5.69% 6.87% 9.99% 10.36% 10.37% -
ROE 15.18% 0.00% 10.30% 10.17% 13.23% 14.12% 14.61% -
Per Share
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 343.21 0.00 342.23 318.46 279.02 257.81 223.81 8.08%
EPS 40.18 0.00 23.37 20.95 25.00 23.59 21.48 12.05%
DPS 0.00 0.00 4.00 4.00 3.00 3.00 1.00 -
NAPS 2.67 2.29 2.27 2.06 1.89 1.67 1.47 11.45%
Adjusted Per Share Value based on latest NOSH - 115,555
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 156.48 0.00 156.74 146.84 127.65 116.85 100.88 8.30%
EPS 18.48 0.00 10.70 9.66 11.44 10.69 9.68 12.47%
DPS 0.00 0.00 1.83 1.84 1.37 1.36 0.45 -
NAPS 1.2174 1.0472 1.0396 0.9498 0.8647 0.7569 0.6626 11.69%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.61 2.26 2.29 1.69 1.40 1.01 0.87 -
P/RPS 1.05 0.00 0.67 0.53 0.50 0.39 0.39 19.72%
P/EPS 8.91 0.00 9.80 8.07 5.60 4.28 4.05 15.40%
EY 11.23 0.00 10.21 12.40 17.86 23.35 24.69 -13.34%
DY 0.00 0.00 1.75 2.37 2.14 2.97 1.15 -
P/NAPS 1.35 0.99 1.01 0.82 0.74 0.60 0.59 16.23%
Price Multiplier on Announcement Date
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/08/17 26/08/16 01/03/16 27/02/15 25/02/14 25/02/13 23/02/12 -
Price 3.67 2.16 2.28 1.82 1.40 1.00 0.95 -
P/RPS 1.07 0.00 0.67 0.57 0.50 0.39 0.42 18.52%
P/EPS 9.05 0.00 9.76 8.69 5.60 4.24 4.42 13.91%
EY 11.04 0.00 10.25 11.51 17.86 23.58 22.61 -12.21%
DY 0.00 0.00 1.75 2.20 2.14 3.00 1.05 -
P/NAPS 1.37 0.94 1.00 0.88 0.74 0.60 0.65 14.51%

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