[ALAQAR] YoY TTM Result on 30-Jun-2014 [#2]

Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 1.21%
YoY- 16.01%
Quarter Report
View:
Show?
TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 100,720 108,757 109,532 107,887 107,167 94,545 78,503 4.23%
PBT 61,225 69,744 74,232 77,550 65,803 90,172 47,113 4.45%
Tax -1,155 -92 -1,894 -2,503 -1,114 -1,293 -609 11.24%
NP 60,070 69,652 72,338 75,047 64,689 88,879 46,504 4.35%
-
NP to SH 60,070 69,652 72,338 75,047 64,689 88,879 46,504 4.35%
-
Tax Rate 1.89% 0.13% 2.55% 3.23% 1.69% 1.43% 1.29% -
Total Cost 40,650 39,105 37,194 32,840 42,478 5,666 31,999 4.06%
-
Net Worth 895,864 893,970 838,903 816,855 798,070 766,979 626,854 6.12%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 56,073 92,049 106,624 54,587 31,592 71,927 19,157 19.58%
Div Payout % 93.35% 132.16% 147.40% 72.74% 48.84% 80.93% 41.19% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 895,864 893,970 838,903 816,855 798,070 766,979 626,854 6.12%
NOSH 728,226 728,226 697,168 696,857 697,309 697,253 580,421 3.84%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 59.64% 64.04% 66.04% 69.56% 60.36% 94.01% 59.24% -
ROE 6.71% 7.79% 8.62% 9.19% 8.11% 11.59% 7.42% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 13.83 14.93 15.71 15.48 15.37 13.56 13.53 0.36%
EPS 8.25 9.56 10.38 10.77 9.28 12.75 8.01 0.49%
DPS 7.70 12.64 15.30 7.85 4.54 10.32 3.30 15.15%
NAPS 1.2302 1.2276 1.2033 1.1722 1.1445 1.10 1.08 2.19%
Adjusted Per Share Value based on latest NOSH - 696,857
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 12.00 12.95 13.05 12.85 12.76 11.26 9.35 4.24%
EPS 7.15 8.30 8.62 8.94 7.70 10.59 5.54 4.33%
DPS 6.68 10.96 12.70 6.50 3.76 8.57 2.28 19.60%
NAPS 1.067 1.0648 0.9992 0.9729 0.9505 0.9135 0.7466 6.12%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.54 1.56 1.29 1.40 1.33 1.37 1.18 -
P/RPS 11.13 10.45 8.21 9.04 8.65 10.10 8.72 4.14%
P/EPS 18.67 16.31 12.43 13.00 14.34 10.75 14.73 4.02%
EY 5.36 6.13 8.04 7.69 6.98 9.30 6.79 -3.86%
DY 5.00 8.10 11.86 5.61 3.41 7.53 2.80 10.13%
P/NAPS 1.25 1.27 1.07 1.19 1.16 1.25 1.09 2.30%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 22/08/16 25/08/15 28/08/14 28/08/13 27/08/12 23/08/11 -
Price 1.51 1.65 1.32 1.40 1.31 1.43 1.12 -
P/RPS 10.92 11.05 8.40 9.04 8.52 10.55 8.28 4.71%
P/EPS 18.31 17.25 12.72 13.00 14.12 11.22 13.98 4.59%
EY 5.46 5.80 7.86 7.69 7.08 8.91 7.15 -4.39%
DY 5.10 7.66 11.59 5.61 3.47 7.21 2.95 9.54%
P/NAPS 1.23 1.34 1.10 1.19 1.14 1.30 1.04 2.83%

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