[CVIEW] QoQ Quarter Result on 2013-11-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 41,516 46,868 61,396 79,106 61,171 69,314 63,349 -24.49% QoQ % -11.42% -23.66% -22.39% 29.32% -11.75% 9.42% - Horiz. % 65.54% 73.98% 96.92% 124.87% 96.56% 109.42% 100.00%
PBT 22,001 29,393 30,465 30,217 26,172 25,414 22,539 -1.59% QoQ % -25.15% -3.52% 0.82% 15.46% 2.98% 12.76% - Horiz. % 97.61% 130.41% 135.17% 134.07% 116.12% 112.76% 100.00%
Tax -5,830 -7,471 -8,149 -8,112 -6,677 -6,406 -5,353 5.84% QoQ % 21.96% 8.32% -0.46% -21.49% -4.23% -19.67% - Horiz. % 108.91% 139.57% 152.23% 151.54% 124.73% 119.67% 100.00%
NP 16,171 21,922 22,316 22,105 19,495 19,008 17,186 -3.97% QoQ % -26.23% -1.77% 0.95% 13.39% 2.56% 10.60% - Horiz. % 94.09% 127.56% 129.85% 128.62% 113.44% 110.60% 100.00%
NP to SH 16,171 21,922 22,316 22,105 19,495 19,008 17,186 -3.97% QoQ % -26.23% -1.77% 0.95% 13.39% 2.56% 10.60% - Horiz. % 94.09% 127.56% 129.85% 128.62% 113.44% 110.60% 100.00%
Tax Rate 26.50 % 25.42 % 26.75 % 26.85 % 25.51 % 25.21 % 23.75 % 7.56% QoQ % 4.25% -4.97% -0.37% 5.25% 1.19% 6.15% - Horiz. % 111.58% 107.03% 112.63% 113.05% 107.41% 106.15% 100.00%
Total Cost 25,345 24,946 39,080 57,001 41,676 50,306 46,163 -32.88% QoQ % 1.60% -36.17% -31.44% 36.77% -17.16% 8.97% - Horiz. % 54.90% 54.04% 84.66% 123.48% 90.28% 108.97% 100.00%
Net Worth 280,999 265,000 256,999 234,999 217,000 200,999 185,000 32.04% QoQ % 6.04% 3.11% 9.36% 8.29% 7.96% 8.65% - Horiz. % 151.89% 143.24% 138.92% 127.03% 117.30% 108.65% 100.00%
Dividend 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div 7,000 7,000 7,000 7,000 10,000 8,000 10,000 -21.11% QoQ % 0.00% 0.00% 0.00% -30.00% 25.00% -20.00% - Horiz. % 70.00% 70.00% 70.00% 70.00% 100.00% 80.00% 100.00%
Div Payout % 43.29 % 31.93 % 31.37 % 31.67 % 51.30 % 42.09 % 58.19 % -17.85% QoQ % 35.58% 1.79% -0.95% -38.27% 21.88% -27.67% - Horiz. % 74.39% 54.87% 53.91% 54.43% 88.16% 72.33% 100.00%
Equity 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 280,999 265,000 256,999 234,999 217,000 200,999 185,000 32.04% QoQ % 6.04% 3.11% 9.36% 8.29% 7.96% 8.65% - Horiz. % 151.89% 143.24% 138.92% 127.03% 117.30% 108.65% 100.00%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 38.95 % 46.77 % 36.35 % 27.94 % 31.87 % 27.42 % 27.13 % 27.18% QoQ % -16.72% 28.67% 30.10% -12.33% 16.23% 1.07% - Horiz. % 143.57% 172.39% 133.98% 102.99% 117.47% 101.07% 100.00%
ROE 5.75 % 8.27 % 8.68 % 9.41 % 8.98 % 9.46 % 9.29 % -27.31% QoQ % -30.47% -4.72% -7.76% 4.79% -5.07% 1.83% - Horiz. % 61.89% 89.02% 93.43% 101.29% 96.66% 101.83% 100.00%
Per Share 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 41.52 46.87 61.40 79.11 61.17 69.31 63.35 -24.49% QoQ % -11.41% -23.66% -22.39% 29.33% -11.74% 9.41% - Horiz. % 65.54% 73.99% 96.92% 124.88% 96.56% 109.41% 100.00%
EPS 16.17 21.92 22.32 22.11 19.50 19.01 17.19 -3.99% QoQ % -26.23% -1.79% 0.95% 13.38% 2.58% 10.59% - Horiz. % 94.07% 127.52% 129.84% 128.62% 113.44% 110.59% 100.00%
DPS 7.00 7.00 7.00 7.00 10.00 8.00 10.00 -21.11% QoQ % 0.00% 0.00% 0.00% -30.00% 25.00% -20.00% - Horiz. % 70.00% 70.00% 70.00% 70.00% 100.00% 80.00% 100.00%
NAPS 2.8100 2.6500 2.5700 2.3500 2.1700 2.0100 1.8500 32.04% QoQ % 6.04% 3.11% 9.36% 8.29% 7.96% 8.65% - Horiz. % 151.89% 143.24% 138.92% 127.03% 117.30% 108.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,000 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 41.52 46.87 61.40 79.11 61.17 69.31 63.35 -24.49% QoQ % -11.41% -23.66% -22.39% 29.33% -11.74% 9.41% - Horiz. % 65.54% 73.99% 96.92% 124.88% 96.56% 109.41% 100.00%
EPS 16.17 21.92 22.32 22.11 19.50 19.01 17.19 -3.99% QoQ % -26.23% -1.79% 0.95% 13.38% 2.58% 10.59% - Horiz. % 94.07% 127.52% 129.84% 128.62% 113.44% 110.59% 100.00%
DPS 7.00 7.00 7.00 7.00 10.00 8.00 10.00 -21.11% QoQ % 0.00% 0.00% 0.00% -30.00% 25.00% -20.00% - Horiz. % 70.00% 70.00% 70.00% 70.00% 100.00% 80.00% 100.00%
NAPS 2.8100 2.6500 2.5700 2.3500 2.1700 2.0100 1.8500 32.04% QoQ % 6.04% 3.11% 9.36% 8.29% 7.96% 8.65% - Horiz. % 151.89% 143.24% 138.92% 127.03% 117.30% 108.65% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 3.1300 2.9000 2.6800 2.6000 2.3900 2.3300 1.2200 -
P/RPS 7.54 6.19 4.37 3.29 3.91 3.36 1.93 147.44% QoQ % 21.81% 41.65% 32.83% -15.86% 16.37% 74.09% - Horiz. % 390.67% 320.73% 226.42% 170.47% 202.59% 174.09% 100.00%
P/EPS 19.36 13.23 12.01 11.76 12.26 12.26 7.10 94.82% QoQ % 46.33% 10.16% 2.13% -4.08% 0.00% 72.68% - Horiz. % 272.68% 186.34% 169.15% 165.63% 172.68% 172.68% 100.00%
EY 5.17 7.56 8.33 8.50 8.16 8.16 14.09 -48.65% QoQ % -31.61% -9.24% -2.00% 4.17% 0.00% -42.09% - Horiz. % 36.69% 53.66% 59.12% 60.33% 57.91% 57.91% 100.00%
DY 2.24 2.41 2.61 2.69 4.18 3.43 8.20 -57.80% QoQ % -7.05% -7.66% -2.97% -35.65% 21.87% -58.17% - Horiz. % 27.32% 29.39% 31.83% 32.80% 50.98% 41.83% 100.00%
P/NAPS 1.11 1.09 1.04 1.11 1.10 1.16 0.66 41.29% QoQ % 1.83% 4.81% -6.31% 0.91% -5.17% 75.76% - Horiz. % 168.18% 165.15% 157.58% 168.18% 166.67% 175.76% 100.00%
Price Multiplier on Announcement Date 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 21/10/14 22/07/14 23/04/14 21/01/14 22/10/13 30/07/13 25/04/13 -
Price 2.9000 3.1800 2.8500 3.2500 2.3700 2.9400 1.4000 -
P/RPS 6.99 6.79 4.64 4.11 3.87 4.24 2.21 115.02% QoQ % 2.95% 46.34% 12.90% 6.20% -8.73% 91.86% - Horiz. % 316.29% 307.24% 209.95% 185.97% 175.11% 191.86% 100.00%
P/EPS 17.93 14.51 12.77 14.70 12.16 15.47 8.15 68.91% QoQ % 23.57% 13.63% -13.13% 20.89% -21.40% 89.82% - Horiz. % 220.00% 178.04% 156.69% 180.37% 149.20% 189.82% 100.00%
EY 5.58 6.89 7.83 6.80 8.23 6.47 12.28 -40.81% QoQ % -19.01% -12.01% 15.15% -17.38% 27.20% -47.31% - Horiz. % 45.44% 56.11% 63.76% 55.37% 67.02% 52.69% 100.00%
DY 2.41 2.20 2.46 2.15 4.22 2.72 7.14 -51.43% QoQ % 9.55% -10.57% 14.42% -49.05% 55.15% -61.90% - Horiz. % 33.75% 30.81% 34.45% 30.11% 59.10% 38.10% 100.00%
P/NAPS 1.03 1.20 1.11 1.38 1.09 1.46 0.76 22.40% QoQ % -14.17% 8.11% -19.57% 26.61% -25.34% 92.11% - Horiz. % 135.53% 157.89% 146.05% 181.58% 143.42% 192.11% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
FY2013 Qtr 4.pdf 
