[MASTER] YoY TTM Result on 2016-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 177,019 131,728 92,310 79,705 74,730 74,073 64,409 18.34% YoY % 34.38% 42.70% 15.81% 6.66% 0.89% 15.00% - Horiz. % 274.84% 204.52% 143.32% 123.75% 116.02% 115.00% 100.00%
PBT 12,497 6,363 4,409 3,253 5,322 6,248 3,686 22.56% YoY % 96.40% 44.32% 35.54% -38.88% -14.82% 69.51% - Horiz. % 339.04% 172.63% 119.61% 88.25% 144.38% 169.51% 100.00%
Tax -2,863 -1,501 -1,070 -778 -1,214 -1,602 -1,096 17.35% YoY % -90.74% -40.28% -37.53% 35.91% 24.22% -46.17% - Horiz. % 261.22% 136.95% 97.63% 70.99% 110.77% 146.17% 100.00%
NP 9,634 4,862 3,339 2,475 4,108 4,646 2,590 24.46% YoY % 98.15% 45.61% 34.91% -39.75% -11.58% 79.38% - Horiz. % 371.97% 187.72% 128.92% 95.56% 158.61% 179.38% 100.00%
NP to SH 9,643 4,870 3,615 2,845 4,126 4,672 2,590 24.48% YoY % 98.01% 34.72% 27.07% -31.05% -11.69% 80.39% - Horiz. % 372.32% 188.03% 139.58% 109.85% 159.31% 180.39% 100.00%
Tax Rate 22.91 % 23.59 % 24.27 % 23.92 % 22.81 % 25.64 % 29.73 % -4.25% YoY % -2.88% -2.80% 1.46% 4.87% -11.04% -13.76% - Horiz. % 77.06% 79.35% 81.63% 80.46% 76.72% 86.24% 100.00%
Total Cost 167,385 126,866 88,971 77,230 70,622 69,427 61,819 18.05% YoY % 31.94% 42.59% 15.20% 9.36% 1.72% 12.31% - Horiz. % 270.77% 205.22% 143.92% 124.93% 114.24% 112.31% 100.00%
Net Worth 96,677 77,560 73,737 69,913 68,275 55,574 51,604 11.02% YoY % 24.65% 5.19% 5.47% 2.40% 22.85% 7.69% - Horiz. % 187.34% 150.30% 142.89% 135.48% 132.30% 107.69% 100.00%
Dividend 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 1,092 819 546 546 1,563 496 0 - YoY % 33.33% 50.00% 0.00% -65.07% 215.12% 0.00% - Horiz. % 220.15% 165.11% 110.08% 110.08% 315.12% 100.00% -
Div Payout % 11.33 % 16.82 % 15.11 % 19.20 % 37.90 % 10.62 % - % - YoY % -32.64% 11.32% -21.30% -49.34% 256.87% 0.00% - Horiz. % 106.69% 158.38% 142.28% 180.79% 356.87% 100.00% -
Equity 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 96,677 77,560 73,737 69,913 68,275 55,574 51,604 11.02% YoY % 24.65% 5.19% 5.47% 2.40% 22.85% 7.69% - Horiz. % 187.34% 150.30% 142.89% 135.48% 132.30% 107.69% 100.00%
NOSH 54,620 54,620 54,620 54,620 54,620 49,620 49,620 1.61% YoY % 0.00% 0.00% 0.00% 0.00% 10.08% 0.00% - Horiz. % 110.08% 110.08% 110.08% 110.08% 110.08% 100.00% 100.00%
Ratio Analysis 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 5.44 % 3.69 % 3.62 % 3.11 % 5.50 % 6.27 % 4.02 % 5.17% YoY % 47.43% 1.93% 16.40% -43.45% -12.28% 55.97% - Horiz. % 135.32% 91.79% 90.05% 77.36% 136.82% 155.97% 100.00%
ROE 9.97 % 6.28 % 4.90 % 4.07 % 6.04 % 8.41 % 5.02 % 12.11% YoY % 58.76% 28.16% 20.39% -32.62% -28.18% 67.53% - Horiz. % 198.61% 125.10% 97.61% 81.08% 120.32% 167.53% 100.00%
Per Share 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 324.09 241.17 169.00 145.93 136.82 149.28 129.80 16.47% YoY % 34.38% 42.70% 15.81% 6.66% -8.35% 15.01% - Horiz. % 249.68% 185.80% 130.20% 112.43% 105.41% 115.01% 100.00%
EPS 17.65 8.92 6.62 5.21 7.55 9.42 5.22 22.50% YoY % 97.87% 34.74% 27.06% -30.99% -19.85% 80.46% - Horiz. % 338.12% 170.88% 126.82% 99.81% 144.64% 180.46% 100.00%
DPS 2.00 1.50 1.00 1.00 2.86 1.00 0.00 - YoY % 33.33% 50.00% 0.00% -65.03% 186.00% 0.00% - Horiz. % 200.00% 150.00% 100.00% 100.00% 286.00% 100.00% -
NAPS 1.7700 1.4200 1.3500 1.2800 1.2500 1.1200 1.0400 9.26% YoY % 24.65% 5.19% 5.47% 2.40% 11.61% 7.69% - Horiz. % 170.19% 136.54% 129.81% 123.08% 120.19% 107.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,620 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 324.09 241.17 169.00 145.93 136.82 135.61 117.92 18.34% YoY % 34.38% 42.70% 15.81% 6.66% 0.89% 15.00% - Horiz. % 274.84% 204.52% 143.32% 123.75% 116.03% 115.00% 100.00%
EPS 17.65 8.92 6.62 5.21 7.55 8.55 4.74 24.49% YoY % 97.87% 34.74% 27.06% -30.99% -11.70% 80.38% - Horiz. % 372.36% 188.19% 139.66% 109.92% 159.28% 180.38% 100.00%
DPS 2.00 1.50 1.00 1.00 2.86 0.91 0.00 - YoY % 33.33% 50.00% 0.00% -65.03% 214.29% 0.00% - Horiz. % 219.78% 164.84% 109.89% 109.89% 314.29% 100.00% -
NAPS 1.7700 1.4200 1.3500 1.2800 1.2500 1.0175 0.9448 11.02% YoY % 24.65% 5.19% 5.47% 2.40% 22.85% 7.69% - Horiz. % 187.34% 150.30% 142.89% 135.48% 132.30% 107.69% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.1500 0.5900 0.6600 0.6000 0.7200 0.8200 0.5700 -
P/RPS 0.35 0.24 0.39 0.41 0.53 0.55 0.44 -3.74% YoY % 45.83% -38.46% -4.88% -22.64% -3.64% 25.00% - Horiz. % 79.55% 54.55% 88.64% 93.18% 120.45% 125.00% 100.00%
P/EPS 6.51 6.62 9.97 11.52 9.53 8.71 10.92 -8.26% YoY % -1.66% -33.60% -13.45% 20.88% 9.41% -20.24% - Horiz. % 59.62% 60.62% 91.30% 105.49% 87.27% 79.76% 100.00%
EY 15.35 15.11 10.03 8.68 10.49 11.48 9.16 8.98% YoY % 1.59% 50.65% 15.55% -17.25% -8.62% 25.33% - Horiz. % 167.58% 164.96% 109.50% 94.76% 114.52% 125.33% 100.00%
DY 1.74 2.54 1.52 1.67 3.98 1.22 0.00 - YoY % -31.50% 67.11% -8.98% -58.04% 226.23% 0.00% - Horiz. % 142.62% 208.20% 124.59% 136.89% 326.23% 100.00% -
P/NAPS 0.65 0.42 0.49 0.47 0.58 0.73 0.55 2.82% YoY % 54.76% -14.29% 4.26% -18.97% -20.55% 32.73% - Horiz. % 118.18% 76.36% 89.09% 85.45% 105.45% 132.73% 100.00%
Price Multiplier on Announcement Date 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/08/19 24/08/18 23/08/17 26/08/16 24/08/15 29/08/14 30/08/13 -
Price 1.3100 0.6350 0.6250 0.5950 0.6300 0.8150 0.4800 -
P/RPS 0.40 0.26 0.37 0.41 0.46 0.55 0.37 1.31% YoY % 53.85% -29.73% -9.76% -10.87% -16.36% 48.65% - Horiz. % 108.11% 70.27% 100.00% 110.81% 124.32% 148.65% 100.00%
P/EPS 7.42 7.12 9.44 11.42 8.34 8.66 9.20 -3.52% YoY % 4.21% -24.58% -17.34% 36.93% -3.70% -5.87% - Horiz. % 80.65% 77.39% 102.61% 124.13% 90.65% 94.13% 100.00%
EY 13.48 14.04 10.59 8.75 11.99 11.55 10.87 3.65% YoY % -3.99% 32.58% 21.03% -27.02% 3.81% 6.26% - Horiz. % 124.01% 129.16% 97.42% 80.50% 110.30% 106.26% 100.00%
DY 1.53 2.36 1.60 1.68 4.54 1.23 0.00 - YoY % -35.17% 47.50% -4.76% -63.00% 269.11% 0.00% - Horiz. % 124.39% 191.87% 130.08% 136.59% 369.11% 100.00% -
P/NAPS 0.74 0.45 0.46 0.46 0.50 0.73 0.46 8.24% YoY % 64.44% -2.17% 0.00% -8.00% -31.51% 58.70% - Horiz. % 160.87% 97.83% 100.00% 100.00% 108.70% 158.70% 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
Q2-2016 Financial Results (Final).pdf 
