[MASTER] YoY TTM Result on 2016-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 159,258 127,637 84,709 76,650 75,728 72,459 61,818 17.08% YoY % 24.77% 50.68% 10.51% 1.22% 4.51% 17.21% - Horiz. % 257.62% 206.47% 137.03% 123.99% 122.50% 117.21% 100.00%
PBT 10,310 6,170 3,678 3,430 5,617 6,781 2,516 26.49% YoY % 67.10% 67.75% 7.23% -38.94% -17.17% 169.52% - Horiz. % 409.78% 245.23% 146.18% 136.33% 223.25% 269.52% 100.00%
Tax -2,872 -1,479 -967 -733 -1,374 -1,402 -297 45.94% YoY % -94.19% -52.95% -31.92% 46.65% 2.00% -372.05% - Horiz. % 967.00% 497.98% 325.59% 246.80% 462.63% 472.05% 100.00%
NP 7,438 4,691 2,711 2,697 4,243 5,379 2,219 22.32% YoY % 58.56% 73.04% 0.52% -36.44% -21.12% 142.41% - Horiz. % 335.20% 211.40% 122.17% 121.54% 191.21% 242.41% 100.00%
NP to SH 7,446 4,700 3,126 2,938 4,252 5,402 2,309 21.54% YoY % 58.43% 50.35% 6.40% -30.90% -21.29% 133.95% - Horiz. % 322.48% 203.55% 135.38% 127.24% 184.15% 233.95% 100.00%
Tax Rate 27.86 % 23.97 % 26.29 % 21.37 % 24.46 % 20.68 % 11.80 % 15.39% YoY % 16.23% -8.82% 23.02% -12.63% 18.28% 75.25% - Horiz. % 236.10% 203.14% 222.80% 181.10% 207.29% 175.25% 100.00%
Total Cost 151,820 122,946 81,998 73,953 71,485 67,080 59,599 16.86% YoY % 23.49% 49.94% 10.88% 3.45% 6.57% 12.55% - Horiz. % 254.74% 206.29% 137.58% 124.08% 119.94% 112.55% 100.00%
Net Worth 94,492 77,014 72,644 69,913 63,513 54,582 50,116 11.14% YoY % 22.70% 6.02% 3.91% 10.08% 16.36% 8.91% - Horiz. % 188.55% 153.67% 144.95% 139.50% 126.73% 108.91% 100.00%
Dividend 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 819 546 0 819 744 496 4 134.13% YoY % 50.00% 0.00% 0.00% 10.08% 50.00% 9,900.02% - Horiz. % 16,511.53% 11,007.68% 0.00% 16,511.53% 15,000.04% 10,000.02% 100.00%
Div Payout % 11.00 % 11.62 % - % 27.89 % 17.50 % 9.19 % 0.21 % 93.37% YoY % -5.34% 0.00% 0.00% 59.37% 90.42% 4,276.19% - Horiz. % 5,238.10% 5,533.33% 0.00% 13,280.95% 8,333.33% 4,376.19% 100.00%
Equity 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 94,492 77,014 72,644 69,913 63,513 54,582 50,116 11.14% YoY % 22.70% 6.02% 3.91% 10.08% 16.36% 8.91% - Horiz. % 188.55% 153.67% 144.95% 139.50% 126.73% 108.91% 100.00%
NOSH 54,620 54,620 54,620 54,620 49,620 49,620 49,620 1.61% YoY % 0.00% 0.00% 0.00% 10.08% 0.00% 0.00% - Horiz. % 110.08% 110.08% 110.08% 110.08% 100.00% 100.00% 100.00%
Ratio Analysis 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 4.67 % 3.68 % 3.20 % 3.52 % 5.60 % 7.42 % 3.59 % 4.48% YoY % 26.90% 15.00% -9.09% -37.14% -24.53% 106.69% - Horiz. % 130.08% 102.51% 89.14% 98.05% 155.99% 206.69% 100.00%
ROE 7.88 % 6.10 % 4.30 % 4.20 % 6.69 % 9.90 % 4.61 % 9.34% YoY % 29.18% 41.86% 2.38% -37.22% -32.42% 114.75% - Horiz. % 170.93% 132.32% 93.28% 91.11% 145.12% 214.75% 100.00%
Per Share 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 291.57 233.68 155.09 140.33 152.62 146.03 124.58 15.22% YoY % 24.77% 50.67% 10.52% -8.05% 4.51% 17.22% - Horiz. % 234.04% 187.57% 124.49% 112.64% 122.51% 117.22% 100.00%
EPS 13.63 8.60 5.72 5.38 8.57 10.89 4.65 19.62% YoY % 58.49% 50.35% 6.32% -37.22% -21.30% 134.19% - Horiz. % 293.12% 184.95% 123.01% 115.70% 184.30% 234.19% 100.00%
DPS 1.50 1.00 0.00 1.50 1.50 1.00 0.01 130.42% YoY % 50.00% 0.00% 0.00% 0.00% 50.00% 9,900.00% - Horiz. % 15,000.00% 10,000.00% 0.00% 15,000.00% 15,000.00% 10,000.00% 100.00%
NAPS 1.7300 1.4100 1.3300 1.2800 1.2800 1.1000 1.0100 9.38% YoY % 22.70% 6.02% 3.91% 0.00% 16.36% 8.91% - Horiz. % 171.29% 139.60% 131.68% 126.73% 126.73% 108.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,620 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 291.57 233.68 155.09 140.33 138.64 132.66 113.18 17.08% YoY % 24.77% 50.67% 10.52% 1.22% 4.51% 17.21% - Horiz. % 257.62% 206.47% 137.03% 123.99% 122.50% 117.21% 100.00%
EPS 13.63 8.60 5.72 5.38 7.78 9.89 4.23 21.52% YoY % 58.49% 50.35% 6.32% -30.85% -21.33% 133.81% - Horiz. % 322.22% 203.31% 135.22% 127.19% 183.92% 233.81% 100.00%
DPS 1.50 1.00 0.00 1.50 1.36 0.91 0.01 130.42% YoY % 50.00% 0.00% 0.00% 10.29% 49.45% 9,000.00% - Horiz. % 15,000.00% 10,000.00% 0.00% 15,000.00% 13,600.00% 9,100.00% 100.00%
NAPS 1.7300 1.4100 1.3300 1.2800 1.1628 0.9993 0.9175 11.14% YoY % 22.70% 6.02% 3.91% 10.08% 16.36% 8.92% - Horiz. % 188.56% 153.68% 144.96% 139.51% 126.74% 108.92% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.7900 0.5800 0.5850 0.6450 0.8200 0.7650 0.5400 -
P/RPS 0.27 0.25 0.38 0.46 0.54 0.52 0.43 -7.46% YoY % 8.00% -34.21% -17.39% -14.81% 3.85% 20.93% - Horiz. % 62.79% 58.14% 88.37% 106.98% 125.58% 120.93% 100.00%
P/EPS 5.80 6.74 10.22 11.99 9.57 7.03 11.60 -10.91% YoY % -13.95% -34.05% -14.76% 25.29% 36.13% -39.40% - Horiz. % 50.00% 58.10% 88.10% 103.36% 82.50% 60.60% 100.00%
EY 17.26 14.84 9.78 8.34 10.45 14.23 8.62 12.26% YoY % 16.31% 51.74% 17.27% -20.19% -26.56% 65.08% - Horiz. % 200.23% 172.16% 113.46% 96.75% 121.23% 165.08% 100.00%
DY 1.90 1.72 0.00 2.33 1.83 1.31 0.02 113.54% YoY % 10.47% 0.00% 0.00% 27.32% 39.69% 6,450.00% - Horiz. % 9,500.00% 8,600.00% 0.00% 11,650.00% 9,150.00% 6,550.00% 100.00%
P/NAPS 0.46 0.41 0.44 0.50 0.64 0.70 0.53 -2.33% YoY % 12.20% -6.82% -12.00% -21.87% -8.57% 32.08% - Horiz. % 86.79% 77.36% 83.02% 94.34% 120.75% 132.08% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 24/05/19 14/05/18 24/05/17 13/05/16 29/05/15 30/05/14 31/05/13 -
Price 0.7050 0.6400 0.6750 0.6100 0.8150 0.8450 0.5700 -
P/RPS 0.24 0.27 0.44 0.43 0.53 0.58 0.46 -10.27% YoY % -11.11% -38.64% 2.33% -18.87% -8.62% 26.09% - Horiz. % 52.17% 58.70% 95.65% 93.48% 115.22% 126.09% 100.00%
P/EPS 5.17 7.44 11.79 11.34 9.51 7.76 12.25 -13.39% YoY % -30.51% -36.90% 3.97% 19.24% 22.55% -36.65% - Horiz. % 42.20% 60.73% 96.24% 92.57% 77.63% 63.35% 100.00%
EY 19.34 13.45 8.48 8.82 10.51 12.88 8.16 15.46% YoY % 43.79% 58.61% -3.85% -16.08% -18.40% 57.84% - Horiz. % 237.01% 164.83% 103.92% 108.09% 128.80% 157.84% 100.00%
DY 2.13 1.56 0.00 2.46 1.84 1.18 0.02 117.64% YoY % 36.54% 0.00% 0.00% 33.70% 55.93% 5,800.00% - Horiz. % 10,650.00% 7,800.00% 0.00% 12,300.00% 9,200.00% 5,900.00% 100.00%
P/NAPS 0.41 0.45 0.51 0.48 0.64 0.77 0.56 -5.06% YoY % -8.89% -11.76% 6.25% -25.00% -16.88% 37.50% - Horiz. % 73.21% 80.36% 91.07% 85.71% 114.29% 137.50% 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 Notes-1Q16 No segment.pdf 
