[SUCCESS] YoY TTM Result on 31-Dec-2014 [#4]

Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -20.51%
YoY- -14.65%
View:
Show?
TTM Result
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 395,870 376,625 396,518 371,466 322,930 295,605 255,260 8.30%
PBT 71,151 28,791 37,658 36,450 44,495 40,975 34,561 14.02%
Tax -16,855 -16,290 -15,141 -10,930 -12,535 -9,783 -8,041 14.39%
NP 54,296 12,501 22,517 25,520 31,960 31,192 26,520 13.91%
-
NP to SH 47,343 19,967 27,024 24,442 28,636 27,599 24,619 12.62%
-
Tax Rate 23.69% 56.58% 40.21% 29.99% 28.17% 23.88% 23.27% -
Total Cost 341,574 364,124 374,001 345,946 290,970 264,413 228,740 7.56%
-
Net Worth 307,963 264,390 262,941 238,044 218,642 114,721 167,670 11.68%
Dividend
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 5,719 - 4,651 - 6,906 3,441 1,128 34.32%
Div Payout % 12.08% - 17.21% - 24.12% 12.47% 4.59% -
Equity
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 307,963 264,390 262,941 238,044 218,642 114,721 167,670 11.68%
NOSH 122,693 115,454 115,833 115,555 115,683 114,721 114,061 1.33%
Ratio Analysis
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 13.72% 3.32% 5.68% 6.87% 9.90% 10.55% 10.39% -
ROE 15.37% 7.55% 10.28% 10.27% 13.10% 24.06% 14.68% -
Per Share
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 343.21 326.21 342.32 321.46 279.15 257.67 223.79 8.08%
EPS 41.05 17.29 23.33 21.15 24.75 24.06 21.58 12.39%
DPS 5.00 0.00 4.00 0.00 5.97 3.00 1.00 33.98%
NAPS 2.67 2.29 2.27 2.06 1.89 1.00 1.47 11.45%
Adjusted Per Share Value based on latest NOSH - 115,555
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 156.40 148.79 156.65 146.76 127.58 116.78 100.85 8.30%
EPS 18.70 7.89 10.68 9.66 11.31 10.90 9.73 12.60%
DPS 2.26 0.00 1.84 0.00 2.73 1.36 0.45 34.09%
NAPS 1.2167 1.0445 1.0388 0.9404 0.8638 0.4532 0.6624 11.68%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 3.61 2.26 2.29 1.69 1.40 1.01 0.87 -
P/RPS 1.05 0.69 0.67 0.53 0.50 0.39 0.39 19.72%
P/EPS 8.80 13.07 9.82 7.99 5.66 4.20 4.03 15.25%
EY 11.37 7.65 10.19 12.52 17.68 23.82 24.81 -13.22%
DY 1.39 0.00 1.75 0.00 4.26 2.97 1.15 3.50%
P/NAPS 1.35 0.99 1.01 0.82 0.74 1.01 0.59 16.23%
Price Multiplier on Announcement Date
30/06/17 30/06/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 30/08/17 26/08/16 01/03/16 27/02/15 25/02/14 25/02/13 23/02/12 -
Price 3.67 2.16 2.28 1.82 1.40 1.00 0.95 -
P/RPS 1.07 0.66 0.67 0.57 0.50 0.39 0.42 18.52%
P/EPS 8.94 12.49 9.77 8.60 5.66 4.16 4.40 13.75%
EY 11.18 8.01 10.23 11.62 17.68 24.06 22.72 -12.09%
DY 1.36 0.00 1.75 0.00 4.26 3.00 1.05 4.81%
P/NAPS 1.37 0.94 1.00 0.88 0.74 1.00 0.65 14.51%

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