[MASTER] QoQ Quarter Result on 2014-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 18,049 17,743 20,093 18,845 19,047 18,586 18,500 -1.64% QoQ % 1.72% -11.70% 6.62% -1.06% 2.48% 0.46% - Horiz. % 97.56% 95.91% 108.61% 101.86% 102.96% 100.46% 100.00%
PBT 1,012 819 1,921 1,570 1,307 1,500 2,377 -43.49% QoQ % 23.57% -57.37% 22.36% 20.12% -12.87% -36.90% - Horiz. % 42.57% 34.46% 80.82% 66.05% 54.99% 63.10% 100.00%
Tax -307 -287 -377 -243 -467 -377 -356 -9.43% QoQ % -6.97% 23.87% -55.14% 47.97% -23.87% -5.90% - Horiz. % 86.24% 80.62% 105.90% 68.26% 131.18% 105.90% 100.00%
NP 705 532 1,544 1,327 840 1,123 2,021 -50.54% QoQ % 32.52% -65.54% 16.35% 57.98% -25.20% -44.43% - Horiz. % 34.88% 26.32% 76.40% 65.66% 41.56% 55.57% 100.00%
NP to SH 718 526 1,551 1,331 844 1,149 2,017 -49.87% QoQ % 36.50% -66.09% 16.53% 57.70% -26.54% -43.03% - Horiz. % 35.60% 26.08% 76.90% 65.99% 41.84% 56.97% 100.00%
Tax Rate 30.34 % 35.04 % 19.63 % 15.48 % 35.73 % 25.13 % 14.98 % 60.29% QoQ % -13.41% 78.50% 26.81% -56.68% 42.18% 67.76% - Horiz. % 202.54% 233.91% 131.04% 103.34% 238.52% 167.76% 100.00%
Total Cost 17,344 17,211 18,549 17,518 18,207 17,463 16,479 3.48% QoQ % 0.77% -7.21% 5.89% -3.78% 4.26% 5.97% - Horiz. % 105.25% 104.44% 112.56% 106.30% 110.49% 105.97% 100.00%
Net Worth 68,275 63,513 63,017 57,063 55,574 54,582 53,589 17.57% QoQ % 7.50% 0.79% 10.43% 2.68% 1.82% 1.85% - Horiz. % 127.40% 118.52% 117.59% 106.48% 103.70% 101.85% 100.00%
Dividend 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 819 744 - - - - - - QoQ % 10.08% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 110.08% 100.00% - - - - -
Div Payout % 114.11 % 141.50 % - % - % - % - % - % - QoQ % -19.36% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 80.64% 100.00% - - - - -
Equity 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 68,275 63,513 63,017 57,063 55,574 54,582 53,589 17.57% QoQ % 7.50% 0.79% 10.43% 2.68% 1.82% 1.85% - Horiz. % 127.40% 118.52% 117.59% 106.48% 103.70% 101.85% 100.00%
NOSH 54,620 49,620 49,620 49,620 49,620 49,620 49,620 6.63% QoQ % 10.08% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 110.08% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.91 % 3.00 % 7.68 % 7.04 % 4.41 % 6.04 % 10.92 % -49.67% QoQ % 30.33% -60.94% 9.09% 59.64% -26.99% -44.69% - Horiz. % 35.81% 27.47% 70.33% 64.47% 40.38% 55.31% 100.00%
ROE 1.05 % 0.83 % 2.46 % 2.33 % 1.52 % 2.11 % 3.76 % -57.38% QoQ % 26.51% -66.26% 5.58% 53.29% -27.96% -43.88% - Horiz. % 27.93% 22.07% 65.43% 61.97% 40.43% 56.12% 100.00%
Per Share 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 33.04 35.76 40.49 37.98 38.39 37.46 37.28 -7.75% QoQ % -7.61% -11.68% 6.61% -1.07% 2.48% 0.48% - Horiz. % 88.63% 95.92% 108.61% 101.88% 102.98% 100.48% 100.00%
EPS 1.31 1.06 3.13 2.68 1.70 2.32 4.06 -53.05% QoQ % 23.58% -66.13% 16.79% 57.65% -26.72% -42.86% - Horiz. % 32.27% 26.11% 77.09% 66.01% 41.87% 57.14% 100.00%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% - - - - -
NAPS 1.2500 1.2800 1.2700 1.1500 1.1200 1.1000 1.0800 10.27% QoQ % -2.34% 0.79% 10.43% 2.68% 1.82% 1.85% - Horiz. % 115.74% 118.52% 117.59% 106.48% 103.70% 101.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,620 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 33.04 32.48 36.79 34.50 34.87 34.03 33.87 -1.64% QoQ % 1.72% -11.72% 6.64% -1.06% 2.47% 0.47% - Horiz. % 97.55% 95.90% 108.62% 101.86% 102.95% 100.47% 100.00%
EPS 1.31 0.96 2.84 2.44 1.55 2.10 3.69 -49.96% QoQ % 36.46% -66.20% 16.39% 57.42% -26.19% -43.09% - Horiz. % 35.50% 26.02% 76.96% 66.12% 42.01% 56.91% 100.00%
DPS 1.50 1.36 0.00 0.00 0.00 0.00 0.00 - QoQ % 10.29% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 110.29% 100.00% - - - - -
NAPS 1.2500 1.1628 1.1537 1.0447 1.0175 0.9993 0.9811 17.58% QoQ % 7.50% 0.79% 10.43% 2.67% 1.82% 1.86% - Horiz. % 127.41% 118.52% 117.59% 106.48% 103.71% 101.86% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.7200 0.8200 0.7300 0.8000 0.8200 0.7650 0.5250 -
P/RPS 2.18 2.29 1.80 2.11 2.14 2.04 1.41 33.82% QoQ % -4.80% 27.22% -14.69% -1.40% 4.90% 44.68% - Horiz. % 154.61% 162.41% 127.66% 149.65% 151.77% 144.68% 100.00%
P/EPS 54.77 77.35 23.35 29.82 48.21 33.04 12.92 162.62% QoQ % -29.19% 231.26% -21.70% -38.15% 45.91% 155.73% - Horiz. % 423.92% 598.68% 180.73% 230.80% 373.14% 255.73% 100.00%
EY 1.83 1.29 4.28 3.35 2.07 3.03 7.74 -61.86% QoQ % 41.86% -69.86% 27.76% 61.84% -31.68% -60.85% - Horiz. % 23.64% 16.67% 55.30% 43.28% 26.74% 39.15% 100.00%
DY 2.08 1.83 0.00 0.00 0.00 0.00 0.00 - QoQ % 13.66% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 113.66% 100.00% - - - - -
P/NAPS 0.58 0.64 0.57 0.70 0.73 0.70 0.49 11.93% QoQ % -9.38% 12.28% -18.57% -4.11% 4.29% 42.86% - Horiz. % 118.37% 130.61% 116.33% 142.86% 148.98% 142.86% 100.00%
Price Multiplier on Announcement Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.6300 0.8150 0.8650 0.7800 0.8150 0.8450 0.6000 -
P/RPS 1.91 2.28 2.14 2.05 2.12 2.26 1.61 12.10% QoQ % -16.23% 6.54% 4.39% -3.30% -6.19% 40.37% - Horiz. % 118.63% 141.61% 132.92% 127.33% 131.68% 140.37% 100.00%
P/EPS 47.93 76.88 27.67 29.08 47.92 36.49 14.76 119.76% QoQ % -37.66% 177.85% -4.85% -39.32% 31.32% 147.22% - Horiz. % 324.73% 520.87% 187.47% 197.02% 324.66% 247.22% 100.00%
EY 2.09 1.30 3.61 3.44 2.09 2.74 6.77 -54.42% QoQ % 60.77% -63.99% 4.94% 64.59% -23.72% -59.53% - Horiz. % 30.87% 19.20% 53.32% 50.81% 30.87% 40.47% 100.00%
DY 2.38 1.84 0.00 0.00 0.00 0.00 0.00 - QoQ % 29.35% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 129.35% 100.00% - - - - -
P/NAPS 0.50 0.64 0.68 0.68 0.73 0.77 0.56 -7.30% QoQ % -21.87% -5.88% 0.00% -6.85% -5.19% 37.50% - Horiz. % 89.29% 114.29% 121.43% 121.43% 130.36% 137.50% 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
2014 Q3Bursa.xls 
