[SUCCESS] YoY Quarter Result on 31-Dec-2012 [#4]

Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -18.53%
YoY- 16.96%
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 95,978 89,969 91,564 71,093 76,890 67,144 52,805 10.46%
PBT 13,949 -1,721 10,751 9,983 8,193 10,169 8,815 7.94%
Tax -4,754 -654 -3,650 -2,498 -1,554 -2,495 -1,989 15.62%
NP 9,195 -2,375 7,101 7,485 6,639 7,674 6,826 5.08%
-
NP to SH 8,896 208 6,513 6,897 5,897 6,649 6,508 5.34%
-
Tax Rate 34.08% - 33.95% 25.02% 18.97% 24.54% 22.56% -
Total Cost 86,783 92,344 84,463 63,608 70,251 59,470 45,979 11.16%
-
Net Worth 262,941 238,044 218,642 114,721 167,670 115,726 137,223 11.44%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 262,941 238,044 218,642 114,721 167,670 115,726 137,223 11.44%
NOSH 115,833 115,555 115,683 114,721 114,061 115,726 119,324 -0.49%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.58% -2.64% 7.76% 10.53% 8.63% 11.43% 12.93% -
ROE 3.38% 0.09% 2.98% 6.01% 3.52% 5.75% 4.74% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 82.86 77.86 79.15 61.97 67.41 58.02 44.25 11.01%
EPS 7.68 0.18 5.63 6.02 5.17 5.74 5.45 5.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.27 2.06 1.89 1.00 1.47 1.00 1.15 11.99%
Adjusted Per Share Value based on latest NOSH - 114,721
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 37.94 35.56 36.19 28.10 30.39 26.54 20.87 10.46%
EPS 3.52 0.08 2.57 2.73 2.33 2.63 2.57 5.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0394 0.941 0.8643 0.4535 0.6628 0.4575 0.5424 11.44%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.29 1.69 1.40 1.01 0.87 1.09 1.13 -
P/RPS 2.76 2.17 1.77 1.63 1.29 1.88 2.55 1.32%
P/EPS 29.82 938.89 24.87 16.80 16.83 18.97 20.72 6.25%
EY 3.35 0.11 4.02 5.95 5.94 5.27 4.83 -5.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.82 0.74 1.01 0.59 1.09 0.98 0.50%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 01/03/16 27/02/15 25/02/14 25/02/13 23/02/12 21/02/11 24/02/10 -
Price 2.28 1.82 1.40 1.00 0.95 1.02 1.19 -
P/RPS 2.75 2.34 1.77 1.61 1.41 1.76 2.69 0.36%
P/EPS 29.69 1,011.11 24.87 16.63 18.38 17.75 21.82 5.26%
EY 3.37 0.10 4.02 6.01 5.44 5.63 4.58 -4.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.88 0.74 1.00 0.65 1.02 1.03 -0.49%

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