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

Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 6.02%
YoY- 57.14%
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 45,335 30,918 47,948 42,185 38,751 46,045 47,955 -0.93%
PBT 3,583 5,647 15,841 12,924 8,652 11,113 10,396 -16.25%
Tax -312 -387 -2,369 -1,072 -1,152 -1,090 -1,349 -21.63%
NP 3,271 5,260 13,472 11,852 7,500 10,023 9,047 -15.58%
-
NP to SH 3,042 5,210 13,513 11,826 7,526 9,835 8,994 -16.51%
-
Tax Rate 8.71% 6.85% 14.95% 8.29% 13.31% 9.81% 12.98% -
Total Cost 42,064 25,658 34,476 30,333 31,251 36,022 38,908 1.30%
-
Net Worth 100,440 93,049 88,559 75,599 69,119 65,880 63,750 7.86%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 5,400 5,400 5,399 5,400 8,097 5,143 -
Div Payout % - 103.65% 39.96% 45.65% 71.75% 82.34% 57.19% -
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 100,440 93,049 88,559 75,599 69,119 65,880 63,750 7.86%
NOSH 108,000 108,000 108,000 108,000 108,000 108,000 108,051 -0.00%
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 7.22% 17.01% 28.10% 28.10% 19.35% 21.77% 18.87% -
ROE 3.03% 5.60% 15.26% 15.64% 10.89% 14.93% 14.11% -
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 41.98 28.58 44.40 39.06 35.88 42.63 44.38 -0.92%
EPS 2.82 4.82 12.51 10.95 6.97 9.11 8.32 -16.48%
DPS 0.00 5.00 5.00 5.00 5.00 7.50 4.76 -
NAPS 0.93 0.86 0.82 0.70 0.64 0.61 0.59 7.87%
Adjusted Per Share Value based on latest NOSH - 108,000
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 41.98 28.63 44.40 39.06 35.88 42.63 44.40 -0.92%
EPS 2.82 4.82 12.51 10.95 6.97 9.11 8.33 -16.50%
DPS 0.00 5.00 5.00 5.00 5.00 7.50 4.76 -
NAPS 0.93 0.8616 0.82 0.70 0.64 0.61 0.5903 7.86%
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 0.85 0.90 1.10 1.33 0.715 0.66 0.57 -
P/RPS 2.02 3.15 2.48 3.41 1.99 1.55 1.28 7.89%
P/EPS 30.18 18.69 8.79 12.15 10.26 7.25 6.85 28.00%
EY 3.31 5.35 11.37 8.23 9.75 13.80 14.60 -21.89%
DY 0.00 5.56 4.55 3.76 6.99 11.36 8.35 -
P/NAPS 0.91 1.05 1.34 1.90 1.12 1.08 0.97 -1.05%
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 14/08/17 22/08/16 21/08/15 22/08/14 19/08/13 13/08/12 08/08/11 -
Price 0.75 0.83 0.97 1.17 0.76 0.74 0.54 -
P/RPS 1.79 2.90 2.18 3.00 2.12 1.74 1.22 6.59%
P/EPS 26.63 17.24 7.75 10.68 10.91 8.13 6.49 26.50%
EY 3.76 5.80 12.90 9.36 9.17 12.31 15.41 -20.93%
DY 0.00 6.02 5.15 4.27 6.58 10.14 8.81 -
P/NAPS 0.81 0.97 1.18 1.67 1.19 1.21 0.92 -2.09%

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