[BURSA] YoY TTM Result on 31-Mar-2013 [#1]

Announcement Date
18-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -1.6%
YoY- 1.3%
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 525,343 507,683 487,726 425,158 413,898 389,048 426,374 3.53%
PBT 282,519 275,681 252,964 213,185 205,615 182,383 236,917 2.97%
Tax -72,636 -69,396 -67,069 -57,960 -54,130 -53,887 -45,638 8.04%
NP 209,883 206,285 185,895 155,225 151,485 128,496 191,279 1.55%
-
NP to SH 201,494 200,133 180,023 148,185 146,283 125,480 190,139 0.97%
-
Tax Rate 25.71% 25.17% 26.51% 27.19% 26.33% 29.55% 19.26% -
Total Cost 315,460 301,398 301,831 269,933 262,413 260,552 235,095 5.01%
-
Net Worth 757,094 721,866 764,860 907,250 905,367 889,714 867,993 -2.25%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 183,682 287,313 276,222 144,101 138,343 106,083 100,422 10.57%
Div Payout % 91.16% 143.56% 153.44% 97.24% 94.57% 84.54% 52.82% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 757,094 721,866 764,860 907,250 905,367 889,714 867,993 -2.25%
NOSH 536,946 534,715 531,152 530,555 529,454 532,763 529,264 0.24%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 39.95% 40.63% 38.11% 36.51% 36.60% 33.03% 44.86% -
ROE 26.61% 27.72% 23.54% 16.33% 16.16% 14.10% 21.91% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 97.84 94.94 91.82 80.13 78.17 73.02 80.56 3.28%
EPS 37.53 37.43 33.89 27.93 27.63 23.55 35.93 0.72%
DPS 34.50 54.00 52.00 27.00 26.00 20.00 19.10 10.34%
NAPS 1.41 1.35 1.44 1.71 1.71 1.67 1.64 -2.48%
Adjusted Per Share Value based on latest NOSH - 530,555
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 64.91 62.73 60.27 52.53 51.14 48.07 52.68 3.53%
EPS 24.90 24.73 22.24 18.31 18.08 15.50 23.49 0.97%
DPS 22.70 35.50 34.13 17.81 17.09 13.11 12.41 10.57%
NAPS 0.9355 0.892 0.9451 1.121 1.1187 1.0994 1.0725 -2.24%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 8.90 8.58 7.55 6.95 7.38 8.33 7.86 -
P/RPS 9.10 9.04 8.22 8.67 9.44 11.41 9.76 -1.15%
P/EPS 23.72 22.92 22.28 24.88 26.71 35.37 21.88 1.35%
EY 4.22 4.36 4.49 4.02 3.74 2.83 4.57 -1.31%
DY 3.88 6.29 6.89 3.88 3.52 2.40 2.43 8.10%
P/NAPS 6.31 6.36 5.24 4.06 4.32 4.99 4.79 4.69%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/04/16 22/04/15 17/04/14 18/04/13 19/04/12 19/04/11 20/04/10 -
Price 8.63 8.75 7.60 7.18 6.97 7.93 7.60 -
P/RPS 8.82 9.22 8.28 8.96 8.92 10.86 9.43 -1.10%
P/EPS 23.00 23.38 22.42 25.71 25.23 33.67 21.16 1.39%
EY 4.35 4.28 4.46 3.89 3.96 2.97 4.73 -1.38%
DY 4.00 6.17 6.84 3.76 3.73 2.52 2.51 8.06%
P/NAPS 6.12 6.48 5.28 4.20 4.08 4.75 4.63 4.75%

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