[MASTER] YoY TTM Result on 2013-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 79,705 74,730 74,073 64,409 63,148 65,826 61,897 4.30% YoY % 6.66% 0.89% 15.00% 2.00% -4.07% 6.35% - Horiz. % 128.77% 120.73% 119.67% 104.06% 102.02% 106.35% 100.00%
PBT 3,253 5,322 6,248 3,686 995 5,472 6,844 -11.65% YoY % -38.88% -14.82% 69.51% 270.45% -81.82% -20.05% - Horiz. % 47.53% 77.76% 91.29% 53.86% 14.54% 79.95% 100.00%
Tax -778 -1,214 -1,602 -1,096 -922 -1,218 -1,613 -11.43% YoY % 35.91% 24.22% -46.17% -18.87% 24.30% 24.49% - Horiz. % 48.23% 75.26% 99.32% 67.95% 57.16% 75.51% 100.00%
NP 2,475 4,108 4,646 2,590 73 4,254 5,231 -11.72% YoY % -39.75% -11.58% 79.38% 3,447.95% -98.28% -18.68% - Horiz. % 47.31% 78.53% 88.82% 49.51% 1.40% 81.32% 100.00%
NP to SH 2,845 4,126 4,672 2,590 165 4,268 5,265 -9.74% YoY % -31.05% -11.69% 80.39% 1,469.70% -96.13% -18.94% - Horiz. % 54.04% 78.37% 88.74% 49.19% 3.13% 81.06% 100.00%
Tax Rate 23.92 % 22.81 % 25.64 % 29.73 % 92.66 % 22.26 % 23.57 % 0.25% YoY % 4.87% -11.04% -13.76% -67.91% 316.26% -5.56% - Horiz. % 101.48% 96.78% 108.78% 126.13% 393.13% 94.44% 100.00%
Total Cost 77,230 70,622 69,427 61,819 63,075 61,572 56,666 5.29% YoY % 9.36% 1.72% 12.31% -1.99% 2.44% 8.66% - Horiz. % 136.29% 124.63% 122.52% 109.09% 111.31% 108.66% 100.00%
Net Worth 69,913 68,275 55,574 51,604 49,123 48,993 44,120 7.97% YoY % 2.40% 22.85% 7.69% 5.05% 0.27% 11.05% - Horiz. % 158.46% 154.75% 125.96% 116.96% 111.34% 111.05% 100.00%
Dividend 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 546 1,563 496 0 0 498 0 - YoY % -65.07% 215.12% 0.00% 0.00% 0.00% 0.00% - Horiz. % 109.63% 313.84% 99.60% 0.00% 0.00% 100.00% -
Div Payout % 19.20 % 37.90 % 10.62 % - % - % 11.67 % - % - YoY % -49.34% 256.87% 0.00% 0.00% 0.00% 0.00% - Horiz. % 164.52% 324.76% 91.00% 0.00% 0.00% 100.00% -
Equity 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 69,913 68,275 55,574 51,604 49,123 48,993 44,120 7.97% YoY % 2.40% 22.85% 7.69% 5.05% 0.27% 11.05% - Horiz. % 158.46% 154.75% 125.96% 116.96% 111.34% 111.05% 100.00%
NOSH 54,620 54,620 49,620 49,620 49,620 48,993 49,573 1.63% YoY % 0.00% 10.08% 0.00% 0.00% 1.28% -1.17% - Horiz. % 110.18% 110.18% 100.09% 100.09% 100.09% 98.83% 100.00%
Ratio Analysis 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.11 % 5.50 % 6.27 % 4.02 % 0.12 % 6.46 % 8.45 % -15.33% YoY % -43.45% -12.28% 55.97% 3,250.00% -98.14% -23.55% - Horiz. % 36.80% 65.09% 74.20% 47.57% 1.42% 76.45% 100.00%
ROE 4.07 % 6.04 % 8.41 % 5.02 % 0.34 % 8.71 % 11.93 % -16.40% YoY % -32.62% -28.18% 67.53% 1,376.47% -96.10% -26.99% - Horiz. % 34.12% 50.63% 70.49% 42.08% 2.85% 73.01% 100.00%
Per Share 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 145.93 136.82 149.28 129.80 127.26 134.36 124.86 2.63% YoY % 6.66% -8.35% 15.01% 2.00% -5.28% 7.61% - Horiz. % 116.87% 109.58% 119.56% 103.96% 101.92% 107.61% 100.00%
EPS 5.21 7.55 9.42 5.22 0.33 8.71 10.62 -11.18% YoY % -30.99% -19.85% 80.46% 1,481.82% -96.21% -17.98% - Horiz. % 49.06% 71.09% 88.70% 49.15% 3.11% 82.02% 100.00%
DPS 1.00 2.86 1.00 0.00 0.00 1.02 0.00 - YoY % -65.03% 186.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 98.04% 280.39% 98.04% 0.00% 0.00% 100.00% -
NAPS 1.2800 1.2500 1.1200 1.0400 0.9900 1.0000 0.8900 6.24% YoY % 2.40% 11.61% 7.69% 5.05% -1.00% 12.36% - Horiz. % 143.82% 140.45% 125.84% 116.85% 111.24% 112.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,620 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 145.93 136.82 135.61 117.92 115.61 120.52 113.32 4.30% YoY % 6.66% 0.89% 15.00% 2.00% -4.07% 6.35% - Horiz. % 128.78% 120.74% 119.67% 104.06% 102.02% 106.35% 100.00%
EPS 5.21 7.55 8.55 4.74 0.30 7.81 9.64 -9.74% YoY % -30.99% -11.70% 80.38% 1,480.00% -96.16% -18.98% - Horiz. % 54.05% 78.32% 88.69% 49.17% 3.11% 81.02% 100.00%
DPS 1.00 2.86 0.91 0.00 0.00 0.91 0.00 - YoY % -65.03% 214.29% 0.00% 0.00% 0.00% 0.00% - Horiz. % 109.89% 314.29% 100.00% 0.00% 0.00% 100.00% -
NAPS 1.2800 1.2500 1.0175 0.9448 0.8994 0.8970 0.8078 7.97% YoY % 2.40% 22.85% 7.69% 5.05% 0.27% 11.04% - Horiz. % 158.46% 154.74% 125.96% 116.96% 111.34% 111.04% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.6000 0.7200 0.8200 0.5700 0.5000 0.3650 0.4100 -
P/RPS 0.41 0.53 0.55 0.44 0.39 0.27 0.33 3.68% YoY % -22.64% -3.64% 25.00% 12.82% 44.44% -18.18% - Horiz. % 124.24% 160.61% 166.67% 133.33% 118.18% 81.82% 100.00%
P/EPS 11.52 9.53 8.71 10.92 150.36 4.19 3.86 19.97% YoY % 20.88% 9.41% -20.24% -92.74% 3,488.54% 8.55% - Horiz. % 298.45% 246.89% 225.65% 282.90% 3,895.34% 108.55% 100.00%
EY 8.68 10.49 11.48 9.16 0.67 23.87 25.90 -16.64% YoY % -17.25% -8.62% 25.33% 1,267.16% -97.19% -7.84% - Horiz. % 33.51% 40.50% 44.32% 35.37% 2.59% 92.16% 100.00%
DY 1.67 3.98 1.22 0.00 0.00 2.79 0.00 - YoY % -58.04% 226.23% 0.00% 0.00% 0.00% 0.00% - Horiz. % 59.86% 142.65% 43.73% 0.00% 0.00% 100.00% -
P/NAPS 0.47 0.58 0.73 0.55 0.51 0.37 0.46 0.36% YoY % -18.97% -20.55% 32.73% 7.84% 37.84% -19.57% - Horiz. % 102.17% 126.09% 158.70% 119.57% 110.87% 80.43% 100.00%
Price Multiplier on Announcement Date 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 26/08/16 24/08/15 29/08/14 30/08/13 24/08/12 26/08/11 12/10/10 -
Price 0.5950 0.6300 0.8150 0.4800 0.5000 0.3700 0.4200 -
P/RPS 0.41 0.46 0.55 0.37 0.39 0.28 0.34 3.17% YoY % -10.87% -16.36% 48.65% -5.13% 39.29% -17.65% - Horiz. % 120.59% 135.29% 161.76% 108.82% 114.71% 82.35% 100.00%
P/EPS 11.42 8.34 8.66 9.20 150.36 4.25 3.95 19.34% YoY % 36.93% -3.70% -5.87% -93.88% 3,437.88% 7.59% - Horiz. % 289.11% 211.14% 219.24% 232.91% 3,806.58% 107.59% 100.00%
EY 8.75 11.99 11.55 10.87 0.67 23.54 25.29 -16.20% YoY % -27.02% 3.81% 6.26% 1,522.39% -97.15% -6.92% - Horiz. % 34.60% 47.41% 45.67% 42.98% 2.65% 93.08% 100.00%
DY 1.68 4.54 1.23 0.00 0.00 2.75 0.00 - YoY % -63.00% 269.11% 0.00% 0.00% 0.00% 0.00% - Horiz. % 61.09% 165.09% 44.73% 0.00% 0.00% 100.00% -
P/NAPS 0.46 0.50 0.73 0.46 0.51 0.37 0.47 -0.36% YoY % -8.00% -31.51% 58.70% -9.80% 37.84% -21.28% - Horiz. % 97.87% 106.38% 155.32% 97.87% 108.51% 78.72% 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 Q2Bursa.xls 
