[MASTER] QoQ TTM Result on 2013-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 74,978 74,073 72,459 68,924 66,247 64,409 61,818 13.72% QoQ % 1.22% 2.23% 5.13% 4.04% 2.85% 4.19% - Horiz. % 121.29% 119.82% 117.21% 111.50% 107.16% 104.19% 100.00%
PBT 6,754 6,248 6,781 6,010 3,523 3,686 2,516 93.04% QoQ % 8.10% -7.86% 12.83% 70.59% -4.42% 46.50% - Horiz. % 268.44% 248.33% 269.52% 238.87% 140.02% 146.50% 100.00%
Tax -1,443 -1,602 -1,402 -1,287 -1,158 -1,096 -297 186.59% QoQ % 9.93% -14.27% -8.94% -11.14% -5.66% -269.02% - Horiz. % 485.86% 539.39% 472.05% 433.33% 389.90% 369.02% 100.00%
NP 5,311 4,646 5,379 4,723 2,365 2,590 2,219 78.83% QoQ % 14.31% -13.63% 13.89% 99.70% -8.69% 16.72% - Horiz. % 239.34% 209.37% 242.41% 212.84% 106.58% 116.72% 100.00%
NP to SH 5,341 4,672 5,402 4,721 2,375 2,590 2,309 74.81% QoQ % 14.32% -13.51% 14.42% 98.78% -8.30% 12.17% - Horiz. % 231.31% 202.34% 233.95% 204.46% 102.86% 112.17% 100.00%
Tax Rate 21.37 % 25.64 % 20.68 % 21.41 % 32.87 % 29.73 % 11.80 % 48.52% QoQ % -16.65% 23.98% -3.41% -34.86% 10.56% 151.95% - Horiz. % 181.10% 217.29% 175.25% 181.44% 278.56% 251.95% 100.00%
Total Cost 69,667 69,427 67,080 64,201 63,882 61,819 59,599 10.96% QoQ % 0.35% 3.50% 4.48% 0.50% 3.34% 3.72% - Horiz. % 116.89% 116.49% 112.55% 107.72% 107.19% 103.72% 100.00%
Net Worth 57,063 55,574 54,582 53,589 52,101 51,604 50,116 9.03% QoQ % 2.68% 1.82% 1.85% 2.86% 0.96% 2.97% - Horiz. % 113.86% 110.89% 108.91% 106.93% 103.96% 102.97% 100.00%
Dividend 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 0 496 496 496 496 0 4 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 10,000.02% 10,000.02% 10,000.02% 10,000.02% 0.00% 100.00%
Div Payout % - % 10.62 % 9.19 % 10.51 % 20.89 % - % 0.21 % - QoQ % 0.00% 15.56% -12.56% -49.69% 0.00% 0.00% - Horiz. % 0.00% 5,057.14% 4,376.19% 5,004.76% 9,947.62% 0.00% 100.00%
Equity 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 57,063 55,574 54,582 53,589 52,101 51,604 50,116 9.03% QoQ % 2.68% 1.82% 1.85% 2.86% 0.96% 2.97% - Horiz. % 113.86% 110.89% 108.91% 106.93% 103.96% 102.97% 100.00%
NOSH 49,620 49,620 49,620 49,620 49,620 49,620 49,620 - 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 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 7.08 % 6.27 % 7.42 % 6.85 % 3.57 % 4.02 % 3.59 % 57.20% QoQ % 12.92% -15.50% 8.32% 91.88% -11.19% 11.98% - Horiz. % 197.21% 174.65% 206.69% 190.81% 99.44% 111.98% 100.00%
ROE 9.36 % 8.41 % 9.90 % 8.81 % 4.56 % 5.02 % 4.61 % 60.27% QoQ % 11.30% -15.05% 12.37% 93.20% -9.16% 8.89% - Horiz. % 203.04% 182.43% 214.75% 191.11% 98.92% 108.89% 100.00%
Per Share 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 151.10 149.28 146.03 138.90 133.51 129.80 124.58 13.72% QoQ % 1.22% 2.23% 5.13% 4.04% 2.86% 4.19% - Horiz. % 121.29% 119.83% 117.22% 111.49% 107.17% 104.19% 100.00%
EPS 10.76 9.42 10.89 9.51 4.79 5.22 4.65 74.86% QoQ % 14.23% -13.50% 14.51% 98.54% -8.24% 12.26% - Horiz. % 231.40% 202.58% 234.19% 204.52% 103.01% 112.26% 100.00%
DPS 0.00 1.00 1.00 1.00 1.00 0.00 0.01 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 10,000.00% 10,000.00% 10,000.00% 10,000.00% 0.00% 100.00%
NAPS 1.1500 1.1200 1.1000 1.0800 1.0500 1.0400 1.0100 9.03% QoQ % 2.68% 1.82% 1.85% 2.86% 0.96% 2.97% - Horiz. % 113.86% 110.89% 108.91% 106.93% 103.96% 102.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,620 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 137.27 135.61 132.66 126.19 121.29 117.92 113.18 13.72% QoQ % 1.22% 2.22% 5.13% 4.04% 2.86% 4.19% - Horiz. % 121.28% 119.82% 117.21% 111.49% 107.17% 104.19% 100.00%
EPS 9.78 8.55 9.89 8.64 4.35 4.74 4.23 74.76% QoQ % 14.39% -13.55% 14.47% 98.62% -8.23% 12.06% - Horiz. % 231.21% 202.13% 233.81% 204.26% 102.84% 112.06% 100.00%
DPS 0.00 0.91 0.91 0.91 0.91 0.00 0.01 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 9,100.00% 9,100.00% 9,100.00% 9,100.00% 0.00% 100.00%
NAPS 1.0447 1.0175 0.9993 0.9811 0.9539 0.9448 0.9175 9.03% QoQ % 2.67% 1.82% 1.86% 2.85% 0.96% 2.98% - Horiz. % 113.86% 110.90% 108.92% 106.93% 103.97% 102.98% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.8000 0.8200 0.7650 0.5250 0.5300 0.5700 0.5400 -
P/RPS 0.53 0.55 0.52 0.38 0.40 0.44 0.43 14.94% QoQ % -3.64% 5.77% 36.84% -5.00% -9.09% 2.33% - Horiz. % 123.26% 127.91% 120.93% 88.37% 93.02% 102.33% 100.00%
P/EPS 7.43 8.71 7.03 5.52 11.07 10.92 11.60 -25.67% QoQ % -14.70% 23.90% 27.36% -50.14% 1.37% -5.86% - Horiz. % 64.05% 75.09% 60.60% 47.59% 95.43% 94.14% 100.00%
EY 13.45 11.48 14.23 18.12 9.03 9.16 8.62 34.49% QoQ % 17.16% -19.33% -21.47% 100.66% -1.42% 6.26% - Horiz. % 156.03% 133.18% 165.08% 210.21% 104.76% 106.26% 100.00%
DY 0.00 1.22 1.31 1.90 1.89 0.00 0.02 - QoQ % 0.00% -6.87% -31.05% 0.53% 0.00% 0.00% - Horiz. % 0.00% 6,100.00% 6,550.00% 9,500.00% 9,450.00% 0.00% 100.00%
P/NAPS 0.70 0.73 0.70 0.49 0.50 0.55 0.53 20.36% QoQ % -4.11% 4.29% 42.86% -2.00% -9.09% 3.77% - Horiz. % 132.08% 137.74% 132.08% 92.45% 94.34% 103.77% 100.00%
Price Multiplier on Announcement Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.7800 0.8150 0.8450 0.6000 0.5500 0.4800 0.5700 -
P/RPS 0.52 0.55 0.58 0.43 0.41 0.37 0.46 8.51% QoQ % -5.45% -5.17% 34.88% 4.88% 10.81% -19.57% - Horiz. % 113.04% 119.57% 126.09% 93.48% 89.13% 80.43% 100.00%
P/EPS 7.25 8.66 7.76 6.31 11.49 9.20 12.25 -29.49% QoQ % -16.28% 11.60% 22.98% -45.08% 24.89% -24.90% - Horiz. % 59.18% 70.69% 63.35% 51.51% 93.80% 75.10% 100.00%
EY 13.80 11.55 12.88 15.86 8.70 10.87 8.16 41.90% QoQ % 19.48% -10.33% -18.79% 82.30% -19.96% 33.21% - Horiz. % 169.12% 141.54% 157.84% 194.36% 106.62% 133.21% 100.00%
DY 0.00 1.23 1.18 1.67 1.82 0.00 0.02 - QoQ % 0.00% 4.24% -29.34% -8.24% 0.00% 0.00% - Horiz. % 0.00% 6,150.00% 5,900.00% 8,350.00% 9,100.00% 0.00% 100.00%
P/NAPS 0.68 0.73 0.77 0.56 0.52 0.46 0.56 13.81% QoQ % -6.85% -5.19% 37.50% 7.69% 13.04% -17.86% - Horiz. % 121.43% 130.36% 137.50% 100.00% 92.86% 82.14% 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
2013 Q4Bursa.xls 
