[MASTER] QoQ Quarter Result on 2017-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 33,414 31,667 28,705 22,174 22,172 19,259 21,104 35.73% QoQ % 5.52% 10.32% 29.45% 0.01% 15.13% -8.74% - Horiz. % 158.33% 150.05% 136.02% 105.07% 105.06% 91.26% 100.00%
PBT 1,569 1,303 1,566 949 1,181 713 835 52.10% QoQ % 20.41% -16.79% 65.02% -19.64% 65.64% -14.61% - Horiz. % 187.90% 156.05% 187.54% 113.65% 141.44% 85.39% 100.00%
Tax -403 -293 -455 -300 77 -392 -352 9.41% QoQ % -37.54% 35.60% -51.67% -489.61% 119.64% -11.36% - Horiz. % 114.49% 83.24% 129.26% 85.23% -21.88% 111.36% 100.00%
NP 1,166 1,010 1,111 649 1,258 321 483 79.67% QoQ % 15.45% -9.09% 71.19% -48.41% 291.90% -33.54% - Horiz. % 241.41% 209.11% 230.02% 134.37% 260.46% 66.46% 100.00%
NP to SH 1,168 1,012 1,114 651 1,320 530 625 51.55% QoQ % 15.42% -9.16% 71.12% -50.68% 149.06% -15.20% - Horiz. % 186.88% 161.92% 178.24% 104.16% 211.20% 84.80% 100.00%
Tax Rate 25.69 % 22.49 % 29.05 % 31.61 % -6.52 % 54.98 % 42.16 % -28.06% QoQ % 14.23% -22.58% -8.10% 584.82% -111.86% 30.41% - Horiz. % 60.93% 53.34% 68.90% 74.98% -15.46% 130.41% 100.00%
Total Cost 32,248 30,657 27,594 21,525 20,914 18,938 20,621 34.62% QoQ % 5.19% 11.10% 28.20% 2.92% 10.43% -8.16% - Horiz. % 156.38% 148.67% 133.82% 104.38% 101.42% 91.84% 100.00%
Net Worth 75,375 74,283 73,737 72,644 72,098 70,459 69,913 5.13% QoQ % 1.47% 0.74% 1.50% 0.76% 2.33% 0.78% - Horiz. % 107.81% 106.25% 105.47% 103.91% 103.12% 100.78% 100.00%
Dividend 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - 546 - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 49.03 % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Equity 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 75,375 74,283 73,737 72,644 72,098 70,459 69,913 5.13% QoQ % 1.47% 0.74% 1.50% 0.76% 2.33% 0.78% - Horiz. % 107.81% 106.25% 105.47% 103.91% 103.12% 100.78% 100.00%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 - 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 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.49 % 3.19 % 3.87 % 2.93 % 5.67 % 1.67 % 2.29 % 32.33% QoQ % 9.40% -17.57% 32.08% -48.32% 239.52% -27.07% - Horiz. % 152.40% 139.30% 169.00% 127.95% 247.60% 72.93% 100.00%
ROE 1.55 % 1.36 % 1.51 % 0.90 % 1.83 % 0.75 % 0.89 % 44.61% QoQ % 13.97% -9.93% 67.78% -50.82% 144.00% -15.73% - Horiz. % 174.16% 152.81% 169.66% 101.12% 205.62% 84.27% 100.00%
Per Share 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 61.18 57.98 52.55 40.60 40.59 35.26 38.64 35.73% QoQ % 5.52% 10.33% 29.43% 0.02% 15.12% -8.75% - Horiz. % 158.33% 150.05% 136.00% 105.07% 105.05% 91.25% 100.00%
EPS 2.14 1.85 2.04 1.19 2.42 0.97 1.14 52.00% QoQ % 15.68% -9.31% 71.43% -50.83% 149.48% -14.91% - Horiz. % 187.72% 162.28% 178.95% 104.39% 212.28% 85.09% 100.00%
DPS 0.00 0.00 1.00 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 1.3800 1.3600 1.3500 1.3300 1.3200 1.2900 1.2800 5.13% QoQ % 1.47% 0.74% 1.50% 0.76% 2.33% 0.78% - Horiz. % 107.81% 106.25% 105.47% 103.91% 103.13% 100.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,620 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 61.18 57.98 52.55 40.60 40.59 35.26 38.64 35.73% QoQ % 5.52% 10.33% 29.43% 0.02% 15.12% -8.75% - Horiz. % 158.33% 150.05% 136.00% 105.07% 105.05% 91.25% 100.00%
EPS 2.14 1.85 2.04 1.19 2.42 0.97 1.14 52.00% QoQ % 15.68% -9.31% 71.43% -50.83% 149.48% -14.91% - Horiz. % 187.72% 162.28% 178.95% 104.39% 212.28% 85.09% 100.00%
DPS 0.00 0.00 1.00 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 1.3800 1.3600 1.3500 1.3300 1.3200 1.2900 1.2800 5.13% QoQ % 1.47% 0.74% 1.50% 0.76% 2.33% 0.78% - Horiz. % 107.81% 106.25% 105.47% 103.91% 103.13% 100.78% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.6400 0.6850 0.6600 0.5850 0.5100 0.5900 0.6000 -
P/RPS 1.05 1.18 1.26 1.44 1.26 1.67 1.55 -22.81% QoQ % -11.02% -6.35% -12.50% 14.29% -24.55% 7.74% - Horiz. % 67.74% 76.13% 81.29% 92.90% 81.29% 107.74% 100.00%
P/EPS 29.93 36.97 32.36 49.08 21.10 60.80 52.44 -31.12% QoQ % -19.04% 14.25% -34.07% 132.61% -65.30% 15.94% - Horiz. % 57.07% 70.50% 61.71% 93.59% 40.24% 115.94% 100.00%
EY 3.34 2.70 3.09 2.04 4.74 1.64 1.91 45.00% QoQ % 23.70% -12.62% 51.47% -56.96% 189.02% -14.14% - Horiz. % 174.87% 141.36% 161.78% 106.81% 248.17% 85.86% 100.00%
DY 0.00 0.00 1.52 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% - - - -
P/NAPS 0.46 0.50 0.49 0.44 0.39 0.46 0.47 -1.42% QoQ % -8.00% 2.04% 11.36% 12.82% -15.22% -2.13% - Horiz. % 97.87% 106.38% 104.26% 93.62% 82.98% 97.87% 100.00%
Price Multiplier on Announcement Date 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 24/11/17 23/08/17 24/05/17 27/02/17 25/11/16 26/08/16 -
Price 0.6300 0.6850 0.6250 0.6750 0.6200 0.5000 0.5950 -
P/RPS 1.03 1.18 1.19 1.66 1.53 1.42 1.54 -23.46% QoQ % -12.71% -0.84% -28.31% 8.50% 7.75% -7.79% - Horiz. % 66.88% 76.62% 77.27% 107.79% 99.35% 92.21% 100.00%
P/EPS 29.46 36.97 30.64 56.63 25.65 51.53 52.00 -31.46% QoQ % -20.31% 20.66% -45.89% 120.78% -50.22% -0.90% - Horiz. % 56.65% 71.10% 58.92% 108.90% 49.33% 99.10% 100.00%
EY 3.39 2.70 3.26 1.77 3.90 1.94 1.92 45.93% QoQ % 25.56% -17.18% 84.18% -54.62% 101.03% 1.04% - Horiz. % 176.56% 140.62% 169.79% 92.19% 203.12% 101.04% 100.00%
DY 0.00 0.00 1.60 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% - - - -
P/NAPS 0.46 0.50 0.46 0.51 0.47 0.39 0.46 - QoQ % -8.00% 8.70% -9.80% 8.51% 20.51% -15.22% - Horiz. % 100.00% 108.70% 100.00% 110.87% 102.17% 84.78% 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
Announcement 1Q17.pdf 
