[SOLID] QoQ Quarter Result on 2015-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 33,222 28,326 31,057 34,339 36,402 31,484 28,262 11.35% QoQ % 17.28% -8.79% -9.56% -5.67% 15.62% 11.40% - Horiz. % 117.55% 100.23% 109.89% 121.50% 128.80% 111.40% 100.00%
PBT 3,695 2,030 2,917 3,204 4,166 3,005 3,187 10.33% QoQ % 82.02% -30.41% -8.96% -23.09% 38.64% -5.71% - Horiz. % 115.94% 63.70% 91.53% 100.53% 130.72% 94.29% 100.00%
Tax -1,033 -573 -1,049 -954 -1,007 -788 -962 4.85% QoQ % -80.28% 45.38% -9.96% 5.26% -27.79% 18.09% - Horiz. % 107.38% 59.56% 109.04% 99.17% 104.68% 81.91% 100.00%
NP 2,662 1,457 1,868 2,250 3,159 2,217 2,225 12.66% QoQ % 82.70% -22.00% -16.98% -28.77% 42.49% -0.36% - Horiz. % 119.64% 65.48% 83.96% 101.12% 141.98% 99.64% 100.00%
NP to SH 2,722 1,459 1,937 2,245 3,130 2,234 2,252 13.43% QoQ % 86.57% -24.68% -13.72% -28.27% 40.11% -0.80% - Horiz. % 120.87% 64.79% 86.01% 99.69% 138.99% 99.20% 100.00%
Tax Rate 27.96 % 28.23 % 35.96 % 29.78 % 24.17 % 26.22 % 30.19 % -4.97% QoQ % -0.96% -21.50% 20.75% 23.21% -7.82% -13.15% - Horiz. % 92.61% 93.51% 119.11% 98.64% 80.06% 86.85% 100.00%
Total Cost 30,560 26,869 29,189 32,089 33,243 29,267 26,037 11.24% QoQ % 13.74% -7.95% -9.04% -3.47% 13.59% 12.41% - Horiz. % 117.37% 103.20% 112.11% 123.24% 127.68% 112.41% 100.00%
Net Worth 122,077 112,596 97,704 95,786 95,846 92,958 90,080 22.40% QoQ % 8.42% 15.24% 2.00% -0.06% 3.11% 3.20% - Horiz. % 135.52% 125.00% 108.46% 106.34% 106.40% 103.20% 100.00%
Dividend 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - 30 14 - - - - QoQ % 0.00% 0.00% 100.87% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 200.87% 100.00% - - -
Div Payout % - % - % 1.55 % 0.67 % - % - % - % - QoQ % 0.00% 0.00% 131.34% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 231.34% 100.00% - - -
Equity 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 122,077 112,596 97,704 95,786 95,846 92,958 90,080 22.40% QoQ % 8.42% 15.24% 2.00% -0.06% 3.11% 3.20% - Horiz. % 135.52% 125.00% 108.46% 106.34% 106.40% 103.20% 100.00%
NOSH 164,969 158,586 150,314 149,666 149,760 149,932 150,133 6.47% QoQ % 4.02% 5.50% 0.43% -0.06% -0.11% -0.13% - Horiz. % 109.88% 105.63% 100.12% 99.69% 99.75% 99.87% 100.00%
Ratio Analysis 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 8.01 % 5.14 % 6.01 % 6.55 % 8.68 % 7.04 % 7.87 % 1.18% QoQ % 55.84% -14.48% -8.24% -24.54% 23.30% -10.55% - Horiz. % 101.78% 65.31% 76.37% 83.23% 110.29% 89.45% 100.00%
ROE 2.23 % 1.30 % 1.98 % 2.34 % 3.27 % 2.40 % 2.50 % -7.32% QoQ % 71.54% -34.34% -15.38% -28.44% 36.25% -4.00% - Horiz. % 89.20% 52.00% 79.20% 93.60% 130.80% 96.00% 100.00%
Per Share 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 20.14 17.86 20.66 22.94 24.31 21.00 18.82 4.61% QoQ % 12.77% -13.55% -9.94% -5.64% 15.76% 11.58% - Horiz. % 107.01% 94.90% 109.78% 121.89% 129.17% 111.58% 100.00%
EPS 1.65 0.92 1.29 1.50 2.09 1.49 1.50 6.54% QoQ % 79.35% -28.68% -14.00% -28.23% 40.27% -0.67% - Horiz. % 110.00% 61.33% 86.00% 100.00% 139.33% 99.33% 100.00%
DPS 0.00 0.00 0.02 0.01 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 200.00% 100.00% - - -
NAPS 0.7400 0.7100 0.6500 0.6400 0.6400 0.6200 0.6000 14.96% QoQ % 4.23% 9.23% 1.56% 0.00% 3.23% 3.33% - Horiz. % 123.33% 118.33% 108.33% 106.67% 106.67% 103.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 519,371 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 6.40 5.45 5.98 6.61 7.01 6.06 5.44 11.41% QoQ % 17.43% -8.86% -9.53% -5.71% 15.68% 11.40% - Horiz. % 117.65% 100.18% 109.93% 121.51% 128.86% 111.40% 100.00%
EPS 0.52 0.28 0.37 0.43 0.60 0.43 0.43 13.47% QoQ % 85.71% -24.32% -13.95% -28.33% 39.53% 0.00% - Horiz. % 120.93% 65.12% 86.05% 100.00% 139.53% 100.00% 100.00%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.2350 0.2168 0.1881 0.1844 0.1845 0.1790 0.1734 22.40% QoQ % 8.39% 15.26% 2.01% -0.05% 3.07% 3.23% - Horiz. % 135.52% 125.03% 108.48% 106.34% 106.40% 103.23% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 1.9000 1.6800 1.4900 1.6400 1.0700 0.8800 0.8500 -
P/RPS 9.43 9.41 7.21 7.15 4.40 4.19 4.52 63.05% QoQ % 0.21% 30.51% 0.84% 62.50% 5.01% -7.30% - Horiz. % 208.63% 208.19% 159.51% 158.19% 97.35% 92.70% 100.00%
P/EPS 115.15 182.61 115.63 109.33 51.20 59.06 56.67 60.22% QoQ % -36.94% 57.93% 5.76% 113.54% -13.31% 4.22% - Horiz. % 203.19% 322.23% 204.04% 192.92% 90.35% 104.22% 100.00%
EY 0.87 0.55 0.86 0.91 1.95 1.69 1.76 -37.40% QoQ % 58.18% -36.05% -5.49% -53.33% 15.38% -3.98% - Horiz. % 49.43% 31.25% 48.86% 51.70% 110.80% 96.02% 100.00%
DY 0.00 0.00 0.01 0.01 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 100.00% - - -
P/NAPS 2.57 2.37 2.29 2.56 1.67 1.42 1.42 48.35% QoQ % 8.44% 3.49% -10.55% 53.29% 17.61% 0.00% - Horiz. % 180.99% 166.90% 161.27% 180.28% 117.61% 100.00% 100.00%
Price Multiplier on Announcement Date 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 28/12/15 22/09/15 29/06/15 24/03/15 29/12/14 25/09/14 26/06/14 -
Price 1.4500 1.6500 1.6200 1.6100 1.5500 0.8850 0.8850 -
P/RPS 7.20 9.24 7.84 7.02 6.38 4.21 4.70 32.79% QoQ % -22.08% 17.86% 11.68% 10.03% 51.54% -10.43% - Horiz. % 153.19% 196.60% 166.81% 149.36% 135.74% 89.57% 100.00%
P/EPS 87.88 179.35 125.72 107.33 74.16 59.40 59.00 30.33% QoQ % -51.00% 42.66% 17.13% 44.73% 24.85% 0.68% - Horiz. % 148.95% 303.98% 213.08% 181.92% 125.69% 100.68% 100.00%
EY 1.14 0.56 0.80 0.93 1.35 1.68 1.69 -23.03% QoQ % 103.57% -30.00% -13.98% -31.11% -19.64% -0.59% - Horiz. % 67.46% 33.14% 47.34% 55.03% 79.88% 99.41% 100.00%
DY 0.00 0.00 0.01 0.01 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% 100.00% - - -
P/NAPS 1.96 2.32 2.49 2.52 2.42 1.43 1.47 21.08% QoQ % -15.52% -6.83% -1.19% 4.13% 69.23% -2.72% - Horiz. % 133.33% 157.82% 169.39% 171.43% 164.63% 97.28% 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
SAB@310115.pdf 
