[SUCCESS] YoY Quarter Result on 30-Jun-2014 [#2]

Announcement Date
25-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 23.49%
YoY- 20.35%
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 88,757 92,941 110,353 102,457 83,164 80,071 61,684 4.96%
PBT 9,688 8,444 25,248 14,351 12,375 10,504 9,705 -0.02%
Tax -2,511 -1,729 -6,206 -3,680 -3,400 -2,939 -2,330 1.00%
NP 7,177 6,715 19,042 10,671 8,975 7,565 7,375 -0.36%
-
NP to SH 5,982 6,332 14,825 9,231 7,670 6,615 6,751 -1.59%
-
Tax Rate 25.92% 20.48% 24.58% 25.64% 27.47% 27.98% 24.01% -
Total Cost 81,580 86,226 91,311 91,786 74,189 72,506 54,309 5.56%
-
Net Worth 352,076 351,800 290,551 232,233 203,232 175,710 154,663 11.57%
Dividend
31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 2,362 - 5,719 - - 3,445 1,128 10.34%
Div Payout % 39.50% - 38.58% - - 52.08% 16.72% -
Equity
31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 352,076 351,800 290,551 232,233 203,232 175,710 154,663 11.57%
NOSH 248,498 248,498 114,390 116,700 114,820 114,843 112,892 11.07%
Ratio Analysis
31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 8.09% 7.23% 17.26% 10.42% 10.79% 9.45% 11.96% -
ROE 1.70% 1.80% 5.10% 3.97% 3.77% 3.76% 4.36% -
Per Share
31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 37.56 38.31 96.47 87.79 72.43 69.72 54.64 -4.86%
EPS 2.53 2.61 12.96 7.91 6.68 5.76 5.98 -10.82%
DPS 1.00 0.00 5.00 0.00 0.00 3.00 1.00 0.00%
NAPS 1.49 1.45 2.54 1.99 1.77 1.53 1.37 1.12%
Adjusted Per Share Value based on latest NOSH - 116,700
31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 35.08 36.74 43.62 40.50 32.87 31.65 24.38 4.96%
EPS 2.36 2.50 5.86 3.65 3.03 2.61 2.67 -1.63%
DPS 0.93 0.00 2.26 0.00 0.00 1.36 0.45 10.14%
NAPS 1.3917 1.3906 1.1485 0.918 0.8034 0.6946 0.6114 11.57%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 31/12/18 29/12/17 30/12/16 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.52 1.20 2.02 1.60 1.11 0.94 1.04 -
P/RPS 1.38 3.13 2.09 1.82 1.53 1.35 1.90 -4.16%
P/EPS 20.54 45.98 15.59 20.23 16.62 16.32 17.39 2.24%
EY 4.87 2.17 6.42 4.94 6.02 6.13 5.75 -2.18%
DY 1.92 0.00 2.48 0.00 0.00 3.19 0.96 9.66%
P/NAPS 0.35 0.83 0.80 0.80 0.63 0.61 0.76 -9.81%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 26/02/19 28/02/18 23/02/17 25/08/14 26/08/13 27/08/12 22/08/11 -
Price 0.55 1.05 2.89 1.75 1.14 1.08 0.985 -
P/RPS 1.46 2.74 3.00 1.99 1.57 1.55 1.80 -2.74%
P/EPS 21.73 40.23 22.30 22.12 17.07 18.75 16.47 3.75%
EY 4.60 2.49 4.48 4.52 5.86 5.33 6.07 -3.62%
DY 1.82 0.00 1.73 0.00 0.00 2.78 1.02 8.01%
P/NAPS 0.37 0.72 1.14 0.88 0.64 0.71 0.72 -8.48%

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