[CVIEW] YoY Quarter Result on 2014-11-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Revenue 36,484 52,172 23,396 35,238 79,106 58,014 41,401 -2.08% YoY % -30.07% 123.00% -33.61% -55.45% 36.36% 40.13% - Horiz. % 88.12% 126.02% 56.51% 85.11% 191.07% 140.13% 100.00%
PBT 13,085 12,302 8,692 13,844 30,217 18,382 6,304 12.93% YoY % 6.36% 41.53% -37.21% -54.18% 64.38% 191.59% - Horiz. % 207.57% 195.15% 137.88% 219.61% 479.33% 291.59% 100.00%
Tax -3,546 -3,061 -2,235 -3,826 -8,112 -5,002 -1,584 14.36% YoY % -15.84% -36.96% 41.58% 52.84% -62.18% -215.78% - Horiz. % 223.86% 193.24% 141.10% 241.54% 512.12% 315.78% 100.00%
NP 9,539 9,241 6,457 10,018 22,105 13,380 4,720 12.43% YoY % 3.22% 43.12% -35.55% -54.68% 65.21% 183.47% - Horiz. % 202.10% 195.78% 136.80% 212.25% 468.33% 283.47% 100.00%
NP to SH 9,539 9,241 6,457 10,018 22,105 13,380 4,720 12.43% YoY % 3.22% 43.12% -35.55% -54.68% 65.21% 183.47% - Horiz. % 202.10% 195.78% 136.80% 212.25% 468.33% 283.47% 100.00%
Tax Rate 27.10 % 24.88 % 25.71 % 27.64 % 26.85 % 27.21 % 25.13 % 1.26% YoY % 8.92% -3.23% -6.98% 2.94% -1.32% 8.28% - Horiz. % 107.84% 99.01% 102.31% 109.99% 106.84% 108.28% 100.00%
Total Cost 26,945 42,931 16,939 25,220 57,001 44,634 36,681 -5.01% YoY % -37.24% 153.44% -32.84% -55.76% 27.71% 21.68% - Horiz. % 73.46% 117.04% 46.18% 68.75% 155.40% 121.68% 100.00%
Net Worth 325,000 300,999 284,999 276,999 234,999 172,000 134,000 15.90% YoY % 7.97% 5.61% 2.89% 17.87% 36.63% 28.36% - Horiz. % 242.54% 224.63% 212.69% 206.72% 175.37% 128.36% 100.00%
Dividend 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Div - 5,000 - 7,000 7,000 - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 71.43% 0.00% 100.00% 100.00% - -
Div Payout % - % 54.11 % - % 69.87 % 31.67 % - % - % - YoY % 0.00% 0.00% 0.00% 120.62% 0.00% 0.00% - Horiz. % 0.00% 170.86% 0.00% 220.62% 100.00% - -
Equity 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 325,000 300,999 284,999 276,999 234,999 172,000 134,000 15.90% YoY % 7.97% 5.61% 2.89% 17.87% 36.63% 28.36% - Horiz. % 242.54% 224.63% 212.69% 206.72% 175.37% 128.36% 100.00%
NOSH 100,000 100,000 100,000 100,000 100,000 100,000 100,000 -0.00% YoY % 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 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 26.15 % 17.71 % 27.60 % 28.43 % 27.94 % 23.06 % 11.40 % 14.83% YoY % 47.66% -35.83% -2.92% 1.75% 21.16% 102.28% - Horiz. % 229.39% 155.35% 242.11% 249.39% 245.09% 202.28% 100.00%
ROE 2.94 % 3.07 % 2.27 % 3.62 % 9.41 % 7.78 % 3.52 % -2.95% YoY % -4.23% 35.24% -37.29% -61.53% 20.95% 121.02% - Horiz. % 83.52% 87.22% 64.49% 102.84% 267.33% 221.02% 100.00%
Per Share 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 36.48 52.17 23.40 35.24 79.11 58.01 41.40 -2.08% YoY % -30.07% 122.95% -33.60% -55.45% 36.37% 40.12% - Horiz. % 88.12% 126.01% 56.52% 85.12% 191.09% 140.12% 100.00%
EPS 9.54 9.24 6.46 10.02 22.11 13.38 4.72 12.43% YoY % 3.25% 43.03% -35.53% -54.68% 65.25% 183.47% - Horiz. % 202.12% 195.76% 136.86% 212.29% 468.43% 283.47% 100.00%
DPS 0.00 5.00 0.00 7.00 7.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 71.43% 0.00% 100.00% 100.00% - -
NAPS 3.2500 3.0100 2.8500 2.7700 2.3500 1.7200 1.3400 15.90% YoY % 7.97% 5.61% 2.89% 17.87% 36.63% 28.36% - Horiz. % 242.54% 224.63% 212.69% 206.72% 175.37% 128.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 100,000 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
RPS 36.48 52.17 23.40 35.24 79.11 58.01 41.40 -2.08% YoY % -30.07% 122.95% -33.60% -55.45% 36.37% 40.12% - Horiz. % 88.12% 126.01% 56.52% 85.12% 191.09% 140.12% 100.00%
EPS 9.54 9.24 6.46 10.02 22.11 13.38 4.72 12.43% YoY % 3.25% 43.03% -35.53% -54.68% 65.25% 183.47% - Horiz. % 202.12% 195.76% 136.86% 212.29% 468.43% 283.47% 100.00%
DPS 0.00 5.00 0.00 7.00 7.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 71.43% 0.00% 100.00% 100.00% - -
NAPS 3.2500 3.0100 2.8500 2.7700 2.3500 1.7200 1.3400 15.90% YoY % 7.97% 5.61% 2.89% 17.87% 36.63% 28.36% - Horiz. % 242.54% 224.63% 212.69% 206.72% 175.37% 128.36% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/11/17 30/11/16 30/11/15 28/11/14 29/11/13 30/11/11 30/11/11 -
Price 1.5500 1.4900 1.6100 2.8000 2.6000 1.0500 0.6100 -
P/RPS 4.25 2.86 6.88 7.95 3.29 1.85 1.47 19.34% YoY % 48.60% -58.43% -13.46% 141.64% 77.84% 25.85% - Horiz. % 289.12% 194.56% 468.03% 540.82% 223.81% 125.85% 100.00%
P/EPS 16.25 16.12 24.93 27.95 11.76 7.85 12.92 3.89% YoY % 0.81% -35.34% -10.81% 137.67% 49.81% -39.24% - Horiz. % 125.77% 124.77% 192.96% 216.33% 91.02% 60.76% 100.00%
EY 6.15 6.20 4.01 3.58 8.50 12.74 7.74 -3.76% YoY % -0.81% 54.61% 12.01% -57.88% -33.28% 64.60% - Horiz. % 79.46% 80.10% 51.81% 46.25% 109.82% 164.60% 100.00%
DY 0.00 3.36 0.00 2.50 2.69 0.00 0.00 - YoY % 0.00% 0.00% 0.00% -7.06% 0.00% 0.00% - Horiz. % 0.00% 124.91% 0.00% 92.94% 100.00% - -
P/NAPS 0.48 0.50 0.56 1.01 1.11 0.61 0.46 0.71% YoY % -4.00% -10.71% -44.55% -9.01% 81.97% 32.61% - Horiz. % 104.35% 108.70% 121.74% 219.57% 241.30% 132.61% 100.00%
Price Multiplier on Announcement Date 30/11/17 30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 CAGR
Date 30/01/18 18/01/17 27/01/16 27/01/15 21/01/14 22/01/13 18/01/12 -
Price 1.6800 1.5100 1.6000 2.8500 3.2500 1.1200 0.6500 -
P/RPS 4.60 2.89 6.84 8.09 4.11 1.98 1.57 19.60% YoY % 59.17% -57.75% -15.45% 96.84% 107.58% 26.11% - Horiz. % 292.99% 184.08% 435.67% 515.29% 261.78% 126.11% 100.00%
P/EPS 17.61 16.34 24.78 28.45 14.70 8.37 13.77 4.18% YoY % 7.77% -34.06% -12.90% 93.54% 75.63% -39.22% - Horiz. % 127.89% 118.66% 179.96% 206.61% 106.75% 60.78% 100.00%
EY 5.68 6.12 4.04 3.52 6.80 11.95 7.26 -4.00% YoY % -7.19% 51.49% 14.77% -48.24% -43.10% 64.60% - Horiz. % 78.24% 84.30% 55.65% 48.48% 93.66% 164.60% 100.00%
DY 0.00 3.31 0.00 2.46 2.15 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 14.42% 0.00% 0.00% - Horiz. % 0.00% 153.95% 0.00% 114.42% 100.00% - -
P/NAPS 0.52 0.50 0.56 1.03 1.38 0.65 0.49 0.99% YoY % 4.00% -10.71% -45.63% -25.36% 112.31% 32.65% - Horiz. % 106.12% 102.04% 114.29% 210.20% 281.63% 132.65% 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
FY2014 Qtr 4.pdf 
