[DIALOG] YoY TTM Result on 30-Jun-2015 [#4]

Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 4.32%
YoY- 27.45%
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 3,110,579 3,392,884 2,534,483 2,358,183 2,551,690 2,237,180 1,633,808 11.32%
PBT 628,092 448,768 368,726 370,495 276,502 232,332 224,918 18.65%
Tax -99,799 -75,654 -67,377 -85,197 -47,729 -47,025 -43,082 15.02%
NP 528,293 373,114 301,349 285,298 228,773 185,307 181,836 19.44%
-
NP to SH 510,371 370,644 294,929 275,130 215,869 193,298 177,001 19.29%
-
Tax Rate 15.89% 16.86% 18.27% 23.00% 17.26% 20.24% 19.15% -
Total Cost 2,582,286 3,019,770 2,233,134 2,072,885 2,322,917 2,051,873 1,451,972 10.06%
-
Net Worth 3,501,388 3,183,550 2,459,070 2,009,963 1,564,650 1,360,035 1,221,921 19.16%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 180,425 144,968 115,108 110,206 53,445 79,335 73,269 16.19%
Div Payout % 35.35% 39.11% 39.03% 40.06% 24.76% 41.04% 41.40% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 3,501,388 3,183,550 2,459,070 2,009,963 1,564,650 1,360,035 1,221,921 19.16%
NOSH 5,641,642 5,507,872 5,265,675 5,050,158 2,429,581 2,407,142 2,362,571 15.60%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 16.98% 11.00% 11.89% 12.10% 8.97% 8.28% 11.13% -
ROE 14.58% 11.64% 11.99% 13.69% 13.80% 14.21% 14.49% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 55.17 61.60 48.13 46.70 105.03 92.94 69.15 -3.69%
EPS 9.05 6.73 5.60 5.45 8.89 8.03 7.49 3.20%
DPS 3.20 2.63 2.19 2.18 2.20 3.30 3.10 0.53%
NAPS 0.621 0.578 0.467 0.398 0.644 0.565 0.5172 3.09%
Adjusted Per Share Value based on latest NOSH - 5,050,158
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 55.09 60.09 44.89 41.77 45.19 39.62 28.94 11.32%
EPS 9.04 6.56 5.22 4.87 3.82 3.42 3.13 19.32%
DPS 3.20 2.57 2.04 1.95 0.95 1.41 1.30 16.19%
NAPS 0.6202 0.5639 0.4355 0.356 0.2771 0.2409 0.2164 19.17%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 3.09 1.92 1.54 1.59 3.79 2.82 2.35 -
P/RPS 5.60 3.12 3.20 3.41 3.61 3.03 3.40 8.66%
P/EPS 34.14 28.53 27.50 29.19 42.66 35.12 31.37 1.41%
EY 2.93 3.50 3.64 3.43 2.34 2.85 3.19 -1.40%
DY 1.04 1.37 1.42 1.37 0.58 1.17 1.32 -3.89%
P/NAPS 4.98 3.32 3.30 3.99 5.89 4.99 4.54 1.55%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 16/08/18 16/08/17 18/08/16 20/08/15 21/08/14 20/08/13 13/08/12 -
Price 3.35 1.93 1.53 1.50 1.77 2.68 2.43 -
P/RPS 6.07 3.13 3.18 3.21 1.69 2.88 3.51 9.55%
P/EPS 37.01 28.68 27.32 27.53 19.92 33.37 32.44 2.21%
EY 2.70 3.49 3.66 3.63 5.02 3.00 3.08 -2.16%
DY 0.96 1.36 1.43 1.45 1.24 1.23 1.28 -4.67%
P/NAPS 5.39 3.34 3.28 3.77 2.75 4.74 4.70 2.30%

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