Last Price Today's Change Day's Range Trading Volume 3.97 -0.11 (2.70%) 3.97 - 4.08 1,059,400
Financials
Show?
Last 10 FY Result AQR T4Q 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 4,398,490 4,267,873 4,076,896 3,985,318 3,655,966 3,518,601 3,247,446 2,626,767 2,403,151 2,200,980 1,801,684 1,590,472 11.02% YoY % 3.06% 4.68% 2.30% 9.01% 3.90% 8.35% 23.63% 9.31% 9.19% 22.16% 13.28% - Horiz. % 276.55% 268.34% 256.33% 250.57% 229.87% 221.23% 204.18% 165.16% 151.10% 138.39% 113.28% 100.00%
PBT 746,790 663,905 568,667 548,307 600,961 544,262 450,588 361,658 317,968 306,332 220,962 186,266 13.19% YoY % 12.48% 16.75% 3.71% -8.76% 10.42% 20.79% 24.59% 13.74% 3.80% 38.64% 18.63% - Horiz. % 400.93% 356.43% 305.30% 294.37% 322.64% 292.20% 241.91% 194.16% 170.71% 164.46% 118.63% 100.00%
Tax -170,558 -152,572 -119,726 -115,710 -115,185 -126,236 -104,680 -67,624 -58,027 -59,765 -58,866 -34,765 14.72% YoY % -11.79% -27.43% -3.47% -0.46% 8.75% -20.59% -54.80% -16.54% 2.91% -1.53% -69.33% - Horiz. % 490.60% 438.87% 344.39% 332.83% 331.32% 363.11% 301.11% 194.52% 166.91% 171.91% 169.33% 100.00%
NP 576,232 511,333 448,941 432,597 485,776 418,026 345,908 294,034 259,941 246,567 162,096 151,501 12.82% YoY % 12.69% 13.90% 3.78% -10.95% 16.21% 20.85% 17.64% 13.12% 5.42% 52.11% 6.99% - Horiz. % 380.35% 337.51% 296.33% 285.54% 320.64% 275.92% 228.32% 194.08% 171.58% 162.75% 106.99% 100.00%
NP to SH 557,708 503,528 438,141 409,874 457,233 390,114 333,697 289,806 255,873 240,865 158,190 148,450 12.77% YoY % 10.76% 14.92% 6.90% -10.36% 17.20% 16.91% 15.14% 13.26% 6.23% 52.26% 6.56% - Horiz. % 375.69% 339.19% 295.14% 276.10% 308.00% 262.79% 224.79% 195.22% 172.36% 162.25% 106.56% 100.00%
Tax Rate 22.84 % 22.98 % 21.05 % 21.10 % 19.17 % 23.19 % 23.23 % 18.70 % 18.25 % 19.51 % 26.64 % 18.66 % 1.35% YoY % -0.61% 9.17% -0.24% 10.07% -17.34% -0.17% 24.22% 2.47% -6.46% -26.76% 42.77% - Horiz. % 122.40% 123.15% 112.81% 113.08% 102.73% 124.28% 124.49% 100.21% 97.80% 104.56% 142.77% 100.00%
Total Cost 3,822,258 3,756,540 3,627,955 3,552,721 3,170,190 3,100,575 2,901,538 2,332,733 2,143,210 1,954,413 1,639,588 1,438,971 10.81% YoY % 1.75% 3.54% 2.12% 12.07% 2.25% 6.86% 24.38% 8.84% 9.66% 19.20% 13.94% - Horiz. % 265.62% 261.06% 252.12% 246.89% 220.31% 215.47% 201.64% 162.11% 148.94% 135.82% 113.94% 100.00%
Net Worth 3,598,779 3,598,779 3,396,829 3,101,999 2,899,651 2,563,907 2,225,929 1,755,663 1,527,344 1,162,467 936,606 712,170 18.94% YoY % 0.00% 5.95% 9.50% 6.98% 13.10% 15.18% 26.79% 14.95% 31.39% 24.11% 31.51% - Horiz. % 505.33% 505.33% 476.97% 435.57% 407.16% 360.01% 312.56% 246.52% 214.46% 163.23% 131.51% 100.00%
Dividend AQR T4Q 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div - 155,106 155,106 139,589 139,555 118,651 103,052 97,266 76,847 50,047 49,413 46,445 14.33% YoY % 0.00% 0.00% 11.12% 0.02% 17.62% 15.14% 5.95% 26.57% 53.55% 1.28% 6.39% - Horiz. % 0.00% 333.95% 333.95% 300.54% 300.47% 255.46% 221.88% 209.42% 165.46% 107.75% 106.39% 100.00%
Div Payout % - % 30.80 % 35.40 % 34.06 % 30.52 % 30.41 % 30.88 % 33.56 % 30.03 % 20.78 % 31.24 % 31.29 % 1.38% YoY % 0.00% -12.99% 3.93% 11.60% 0.36% -1.52% -7.99% 11.75% 44.51% -33.48% -0.16% - Horiz. % 0.00% 98.43% 113.14% 108.85% 97.54% 97.19% 98.69% 107.25% 95.97% 66.41% 99.84% 100.00%
Equity AQR T4Q 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 3,598,779 3,598,779 3,396,829 3,101,999 2,899,651 2,563,907 2,225,929 1,755,663 1,527,344 1,162,467 936,606 712,170 18.94% YoY % 0.00% 5.95% 9.50% 6.98% 13.10% 15.18% 26.79% 14.95% 31.39% 24.11% 31.51% - Horiz. % 505.33% 505.33% 476.97% 435.57% 407.16% 360.01% 312.56% 246.52% 214.46% 163.23% 131.51% 100.00%
NOSH 1,551,198 1,551,198 1,551,063 1,550,999 1,550,616 515,876 515,261 486,333 480,297 227,488 224,605 221,171 24.15% YoY % 0.00% 0.01% 0.00% 0.02% 200.58% 0.12% 5.95% 1.26% 111.13% 1.28% 1.55% - Horiz. % 701.36% 701.36% 701.30% 701.27% 701.09% 233.25% 232.97% 219.89% 217.16% 102.86% 101.55% 100.00%
Ratio Analysis AQR T4Q 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 13.10 % 11.98 % 11.01 % 10.85 % 13.29 % 11.88 % 10.65 % 11.19 % 10.82 % 11.20 % 9.00 % 9.53 % 1.62% YoY % 9.35% 8.81% 1.47% -18.36% 11.87% 11.55% -4.83% 3.42% -3.39% 24.44% -5.56% - Horiz. % 137.46% 125.71% 115.53% 113.85% 139.45% 124.66% 111.75% 117.42% 113.54% 117.52% 94.44% 100.00%
ROE 15.50 % 13.99 % 12.90 % 13.21 % 15.77 % 15.22 % 14.99 % 16.51 % 16.75 % 20.72 % 16.89 % 20.84 % -5.19% YoY % 10.79% 8.45% -2.35% -16.23% 3.61% 1.53% -9.21% -1.43% -19.16% 22.68% -18.95% - Horiz. % 74.38% 67.13% 61.90% 63.39% 75.67% 73.03% 71.93% 79.22% 80.37% 99.42% 81.05% 100.00%
Per Share AQR T4Q 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 283.55 275.13 262.85 256.95 235.78 682.06 630.25 540.12 500.35 967.51 802.15 719.11 -10.57% YoY % 3.06% 4.67% 2.30% 8.98% -65.43% 8.22% 16.69% 7.95% -48.28% 20.61% 11.55% - Horiz. % 39.43% 38.26% 36.55% 35.73% 32.79% 94.85% 87.64% 75.11% 69.58% 134.54% 111.55% 100.00%
EPS 35.96 32.46 28.25 26.43 29.50 75.66 66.66 59.59 54.83 105.88 70.43 67.12 -9.16% YoY % 10.78% 14.90% 6.89% -10.41% -61.01% 13.50% 11.86% 8.68% -48.21% 50.33% 4.93% - Horiz. % 53.58% 48.36% 42.09% 39.38% 43.95% 112.72% 99.31% 88.78% 81.69% 157.75% 104.93% 100.00%
DPS 0.00 10.00 10.00 9.00 9.00 23.00 20.00 20.00 16.00 22.00 22.00 21.00 -7.91% YoY % 0.00% 0.00% 11.11% 0.00% -60.87% 15.00% 0.00% 25.00% -27.27% 0.00% 4.76% - Horiz. % 0.00% 47.62% 47.62% 42.86% 42.86% 109.52% 95.24% 95.24% 76.19% 104.76% 104.76% 100.00%
NAPS 2.3200 2.3200 2.1900 2.0000 1.8700 4.9700 4.3200 3.6100 3.1800 5.1100 4.1700 3.2200 -4.19% YoY % 0.00% 5.94% 9.50% 6.95% -62.37% 15.05% 19.67% 13.52% -37.77% 22.54% 29.50% - Horiz. % 72.05% 72.05% 68.01% 62.11% 58.07% 154.35% 134.16% 112.11% 98.76% 158.70% 129.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,551,267 AQR T4Q 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 283.54 275.12 262.81 256.91 235.68 226.82 209.34 169.33 154.92 141.88 116.14 102.53 11.02% YoY % 3.06% 4.68% 2.30% 9.01% 3.91% 8.35% 23.63% 9.30% 9.19% 22.16% 13.27% - Horiz. % 276.54% 268.33% 256.32% 250.57% 229.86% 221.22% 204.17% 165.15% 151.10% 138.38% 113.27% 100.00%
EPS 35.95 32.46 28.24 26.42 29.47 25.15 21.51 18.68 16.49 15.53 10.20 9.57 12.77% YoY % 10.75% 14.94% 6.89% -10.35% 17.18% 16.92% 15.15% 13.28% 6.18% 52.25% 6.58% - Horiz. % 375.65% 339.18% 295.09% 276.07% 307.94% 262.80% 224.76% 195.19% 172.31% 162.28% 106.58% 100.00%
DPS 0.00 10.00 10.00 9.00 9.00 7.65 6.64 6.27 4.95 3.23 3.19 2.99 14.35% YoY % 0.00% 0.00% 11.11% 0.00% 17.65% 15.21% 5.90% 26.67% 53.25% 1.25% 6.69% - Horiz. % 0.00% 334.45% 334.45% 301.00% 301.00% 255.85% 222.07% 209.70% 165.55% 108.03% 106.69% 100.00%
NAPS 2.3199 2.3199 2.1897 1.9997 1.8692 1.6528 1.4349 1.1318 0.9846 0.7494 0.6038 0.4591 18.94% YoY % 0.00% 5.95% 9.50% 6.98% 13.09% 15.19% 26.78% 14.95% 31.39% 24.11% 31.52% - Horiz. % 505.31% 505.31% 476.95% 435.57% 407.14% 360.01% 312.55% 246.53% 214.46% 163.23% 131.52% 100.00%
Price Multiplier on Financial Quarter End Date AQR T4Q 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date AQR T4Q 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 4.0000 4.0000 3.5600 3.4300 4.1800 9.1000 8.4200 7.9000 8.6600 12.7000 7.1000 5.6900 -
P/RPS 1.41 1.45 1.35 1.33 1.77 1.33 1.34 1.46 1.73 1.31 0.89 0.79 6.13% YoY % -2.76% 7.41% 1.50% -24.86% 33.08% -0.75% -8.22% -15.61% 32.06% 47.19% 12.66% - Horiz. % 178.48% 183.54% 170.89% 168.35% 224.05% 168.35% 169.62% 184.81% 218.99% 165.82% 112.66% 100.00%
P/EPS 11.13 12.32 12.60 12.98 14.18 12.03 13.00 13.26 16.26 11.99 10.08 8.48 4.50% YoY % -9.66% -2.22% -2.93% -8.46% 17.87% -7.46% -1.96% -18.45% 35.61% 18.95% 18.87% - Horiz. % 131.25% 145.28% 148.58% 153.07% 167.22% 141.86% 153.30% 156.37% 191.75% 141.39% 118.87% 100.00%
EY 8.99 8.12 7.93 7.70 7.05 8.31 7.69 7.54 6.15 8.34 9.92 11.80 -4.32% YoY % 10.71% 2.40% 2.99% 9.22% -15.16% 8.06% 1.99% 22.60% -26.26% -15.93% -15.93% - Horiz. % 76.19% 68.81% 67.20% 65.25% 59.75% 70.42% 65.17% 63.90% 52.12% 70.68% 84.07% 100.00%
DY 0.00 2.50 2.81 2.62 2.15 2.53 2.38 2.53 1.85 1.73 3.10 3.69 -2.98% YoY % 0.00% -11.03% 7.25% 21.86% -15.02% 6.30% -5.93% 36.76% 6.94% -44.19% -15.99% - Horiz. % 0.00% 67.75% 76.15% 71.00% 58.27% 68.56% 64.50% 68.56% 50.14% 46.88% 84.01% 100.00%
P/NAPS 1.72 1.72 1.63 1.72 2.24 1.83 1.95 2.19 2.72 2.49 1.70 1.77 -0.91% YoY % 0.00% 5.52% -5.23% -23.21% 22.40% -6.15% -10.96% -19.49% 9.24% 46.47% -3.95% - Horiz. % 97.18% 97.18% 92.09% 97.18% 126.55% 103.39% 110.17% 123.73% 153.67% 140.68% 96.05% 100.00%
Price Multiplier on Announcement Date AQR T4Q 31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date AQR T4Q 20/09/23 29/09/22 29/09/21 18/09/20 26/09/19 20/09/18 19/09/17 26/09/16 29/09/15 24/09/14 -
Price 3.9100 3.9100 3.6800 3.5200 4.5700 9.5000 8.9400 8.5700 8.6000 6.3000 7.0500 6.9500 -
P/RPS 1.38 1.42 1.40 1.37 1.94 1.39 1.42 1.59 1.72 0.65 0.88 0.97 4.16% YoY % -2.82% 1.43% 2.19% -29.38% 39.57% -2.11% -10.69% -7.56% 164.62% -26.14% -9.28% - Horiz. % 142.27% 146.39% 144.33% 141.24% 200.00% 143.30% 146.39% 163.92% 177.32% 67.01% 90.72% 100.00%
P/EPS 10.88 12.05 13.03 13.32 15.50 12.56 13.80 14.38 16.14 5.95 10.01 10.35 2.59% YoY % -9.71% -7.52% -2.18% -14.06% 23.41% -8.99% -4.03% -10.90% 171.26% -40.56% -3.29% - Horiz. % 105.12% 116.43% 125.89% 128.70% 149.76% 121.35% 133.33% 138.94% 155.94% 57.49% 96.71% 100.00%
EY 9.20 8.30 7.68 7.51 6.45 7.96 7.24 6.95 6.19 16.81 9.99 9.66 -2.51% YoY % 10.84% 8.07% 2.26% 16.43% -18.97% 9.94% 4.17% 12.28% -63.18% 68.27% 3.42% - Horiz. % 95.24% 85.92% 79.50% 77.74% 66.77% 82.40% 74.95% 71.95% 64.08% 174.02% 103.42% 100.00%
DY 0.00 2.56 2.72 2.56 1.97 2.42 2.24 2.33 1.86 3.49 3.12 3.02 -1.16% YoY % 0.00% -5.88% 6.25% 29.95% -18.60% 8.04% -3.86% 25.27% -46.70% 11.86% 3.31% - Horiz. % 0.00% 84.77% 90.07% 84.77% 65.23% 80.13% 74.17% 77.15% 61.59% 115.56% 103.31% 100.00%
P/NAPS 1.69 1.69 1.68 1.76 2.44 1.91 2.07 2.37 2.70 1.23 1.69 2.16 -2.75% YoY % 0.00% 0.60% -4.55% -27.87% 27.75% -7.73% -12.66% -12.22% 119.51% -27.22% -21.76% - Horiz. % 78.24% 78.24% 77.78% 81.48% 112.96% 88.43% 95.83% 109.72% 125.00% 56.94% 78.24% 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.
-0.11 (2.70%) 
