[ALAQAR] YoY Quarter Result on 30-Jun-2015 [#2]

Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -0.36%
YoY- 4.33%
View:
Show?
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 25,585 24,944 26,552 27,589 27,125 26,932 25,017 0.37%
PBT 15,455 15,011 16,461 15,455 14,863 14,169 13,727 1.99%
Tax -10 -609 0 -187 -229 -432 -270 -42.25%
NP 15,445 14,402 16,461 15,268 14,634 13,737 13,457 2.32%
-
NP to SH 15,445 14,402 16,461 15,268 14,634 13,737 13,457 2.32%
-
Tax Rate 0.06% 4.06% 0.00% 1.21% 1.54% 3.05% 1.97% -
Total Cost 10,140 10,542 10,091 12,321 12,491 13,195 11,560 -2.15%
-
Net Worth 913,341 895,864 893,970 838,903 816,855 798,070 766,979 2.95%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 12,743 - - 26,422 - - 22,730 -9.19%
Div Payout % 82.51% - - 173.06% - - 168.91% -
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 913,341 895,864 893,970 838,903 816,855 798,070 766,979 2.95%
NOSH 728,226 728,226 728,226 697,168 696,857 697,309 697,253 0.72%
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 60.37% 57.74% 62.00% 55.34% 53.95% 51.01% 53.79% -
ROE 1.69% 1.61% 1.84% 1.82% 1.79% 1.72% 1.75% -
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 3.51 3.43 3.65 3.96 3.89 3.86 3.59 -0.37%
EPS 2.12 1.98 2.26 2.19 2.10 1.97 1.93 1.57%
DPS 1.75 0.00 0.00 3.79 0.00 0.00 3.26 -9.84%
NAPS 1.2542 1.2302 1.2276 1.2033 1.1722 1.1445 1.10 2.20%
Adjusted Per Share Value based on latest NOSH - 697,168
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.04 2.97 3.16 3.28 3.23 3.20 2.98 0.33%
EPS 1.84 1.71 1.96 1.82 1.74 1.63 1.60 2.35%
DPS 1.52 0.00 0.00 3.14 0.00 0.00 2.70 -9.12%
NAPS 1.0867 1.0659 1.0636 0.9981 0.9719 0.9495 0.9125 2.95%
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 1.22 1.54 1.56 1.29 1.40 1.33 1.37 -
P/RPS 34.72 44.96 42.79 32.60 35.97 34.44 38.18 -1.57%
P/EPS 57.52 77.87 69.01 58.90 66.67 67.51 70.98 -3.44%
EY 1.74 1.28 1.45 1.70 1.50 1.48 1.41 3.56%
DY 1.43 0.00 0.00 2.94 0.00 0.00 2.38 -8.13%
P/NAPS 0.97 1.25 1.27 1.07 1.19 1.16 1.25 -4.13%
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 24/08/17 22/08/16 25/08/15 28/08/14 28/08/13 27/08/12 -
Price 1.24 1.51 1.65 1.32 1.40 1.31 1.43 -
P/RPS 35.29 44.08 45.25 33.36 35.97 33.92 39.86 -2.00%
P/EPS 58.47 76.35 73.00 60.27 66.67 66.50 74.09 -3.86%
EY 1.71 1.31 1.37 1.66 1.50 1.50 1.35 4.01%
DY 1.41 0.00 0.00 2.87 0.00 0.00 2.28 -7.69%
P/NAPS 0.99 1.23 1.34 1.10 1.19 1.14 1.30 -4.43%

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