Last Price Today's Change Day's Range Trading Volume 3.66 0.00 (0.00%) 0.00 - 0.00 0
Financials
Show?
Last 10 FY Result AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 166,486 166,486 166,486 160,973 153,977 141,866 204,599 145,586 115,960 82,465 74,463 76,571 9.01% YoY % 0.00% 0.00% 3.42% 4.54% 8.54% -30.66% 40.53% 25.55% 40.62% 10.75% -2.75% - Horiz. % 217.43% 217.43% 217.43% 210.23% 201.09% 185.27% 267.20% 190.13% 151.44% 107.70% 97.25% 100.00%
PBT 29,134 29,134 29,134 25,162 18,229 12,793 17,622 8,230 5,387 3,512 3,736 6,297 18.54% YoY % 0.00% 0.00% 15.79% 38.03% 42.49% -27.40% 114.12% 52.78% 53.39% -6.00% -40.67% - Horiz. % 462.66% 462.66% 462.66% 399.59% 289.49% 203.16% 279.85% 130.70% 85.55% 55.77% 59.33% 100.00%
Tax -3,742 -3,697 -3,742 -3,324 -3,776 -1,523 -1,935 -2,483 -1,451 -956 -1,001 -1,464 10.98% YoY % -1.22% 1.20% -12.58% 11.97% -147.93% 21.29% 22.07% -71.12% -51.78% 4.50% 31.63% - Horiz. % 255.60% 252.53% 255.60% 227.05% 257.92% 104.03% 132.17% 169.60% 99.11% 65.30% 68.37% 100.00%
NP 25,392 25,437 25,392 21,838 14,453 11,270 15,687 5,747 3,936 2,556 2,735 4,833 20.23% YoY % -0.18% 0.18% 16.27% 51.10% 28.24% -28.16% 172.96% 46.01% 53.99% -6.54% -43.41% - Horiz. % 525.39% 526.32% 525.39% 451.85% 299.05% 233.19% 324.58% 118.91% 81.44% 52.89% 56.59% 100.00%
NP to SH 25,392 25,437 25,392 21,838 14,456 11,275 15,695 5,755 3,945 3,067 2,872 4,874 20.11% YoY % -0.18% 0.18% 16.27% 51.07% 28.21% -28.16% 172.72% 45.88% 28.63% 6.79% -41.08% - Horiz. % 520.97% 521.89% 520.97% 448.05% 296.59% 231.33% 322.01% 118.08% 80.94% 62.93% 58.92% 100.00%
Tax Rate 12.84 % 12.69 % 12.84 % 13.21 % 20.71 % 11.90 % 10.98 % 30.17 % 26.94 % 27.22 % 26.79 % 23.25 % -6.38% YoY % 1.18% -1.17% -2.80% -36.21% 74.03% 8.38% -63.61% 11.99% -1.03% 1.61% 15.23% - Horiz. % 55.23% 54.58% 55.23% 56.82% 89.08% 51.18% 47.23% 129.76% 115.87% 117.08% 115.23% 100.00%
Total Cost 141,094 141,049 141,094 139,135 139,524 130,596 188,912 139,839 112,024 79,909 71,728 71,738 7.80% YoY % 0.03% -0.03% 1.41% -0.28% 6.84% -30.87% 35.09% 24.83% 40.19% 11.41% -0.01% - Horiz. % 196.68% 196.62% 196.68% 193.95% 194.49% 182.05% 263.34% 194.93% 156.16% 111.39% 99.99% 100.00%
Net Worth 169,868 169,868 169,868 143,104 126,172 113,609 105,963 91,215 75,375 72,036 69,913 63,017 11.64% YoY % 0.00% 0.00% 18.70% 13.42% 11.06% 7.22% 16.17% 21.01% 4.64% 3.04% 10.94% - Horiz. % 269.56% 269.56% 269.56% 227.09% 200.22% 180.28% 168.15% 144.75% 119.61% 114.31% 110.94% 100.00%
Dividend AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 6,554 6,554 6,554 5,462 2,184 3,277 1,092 819 546 545 819 - - YoY % 0.00% 0.00% 20.00% 150.00% -33.33% 200.00% 33.33% 50.00% 0.09% -33.39% 0.00% - Horiz. % 800.00% 800.00% 800.00% 666.67% 266.67% 400.00% 133.33% 100.00% 66.67% 66.61% 100.00% -
Div Payout % 25.81 % 25.77 % 25.81 % 25.01 % 15.11 % 29.07 % 6.96 % 14.24 % 13.85 % 17.79 % 28.53 % - % - YoY % 0.16% -0.15% 3.20% 65.52% -48.02% 317.67% -51.12% 2.82% -22.15% -37.64% 0.00% - Horiz. % 90.47% 90.33% 90.47% 87.66% 52.96% 101.89% 24.40% 49.91% 48.55% 62.36% 100.00% -
Equity AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 169,868 169,868 169,868 143,104 126,172 113,609 105,963 91,215 75,375 72,036 69,913 63,017 11.64% YoY % 0.00% 0.00% 18.70% 13.42% 11.06% 7.22% 16.17% 21.01% 4.64% 3.04% 10.94% - Horiz. % 269.56% 269.56% 269.56% 227.09% 200.22% 180.28% 168.15% 144.75% 119.61% 114.31% 110.94% 100.00%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 54,620 54,620 54,572 54,620 49,620 1.07% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.09% -0.09% 10.08% - Horiz. % 110.08% 110.08% 110.08% 110.08% 110.08% 110.08% 110.08% 110.08% 110.08% 109.98% 110.08% 100.00%
Ratio Analysis AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 15.25 % 15.28 % 15.25 % 13.57 % 9.39 % 7.94 % 7.67 % 3.95 % 3.39 % 3.10 % 3.67 % 6.31 % 10.30% YoY % -0.20% 0.20% 12.38% 44.52% 18.26% 3.52% 94.18% 16.52% 9.35% -15.53% -41.84% - Horiz. % 241.68% 242.16% 241.68% 215.06% 148.81% 125.83% 121.55% 62.60% 53.72% 49.13% 58.16% 100.00%
ROE 14.95 % 14.97 % 14.95 % 15.26 % 11.46 % 9.92 % 14.81 % 6.31 % 5.23 % 4.26 % 4.11 % 7.73 % 7.60% YoY % -0.13% 0.13% -2.03% 33.16% 15.52% -33.02% 134.71% 20.65% 22.77% 3.65% -46.83% - Horiz. % 193.40% 193.66% 193.40% 197.41% 148.25% 128.33% 191.59% 81.63% 67.66% 55.11% 53.17% 100.00%
Per Share AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 304.81 304.81 304.81 294.71 281.91 259.73 374.59 266.54 212.30 151.11 136.33 154.31 7.85% YoY % 0.00% 0.00% 3.43% 4.54% 8.54% -30.66% 40.54% 25.55% 40.49% 10.84% -11.65% - Horiz. % 197.53% 197.53% 197.53% 190.99% 182.69% 168.32% 242.75% 172.73% 137.58% 97.93% 88.35% 100.00%
EPS 46.49 46.57 46.49 39.98 26.47 20.64 28.73 10.54 7.22 5.62 5.39 9.82 18.85% YoY % -0.17% 0.17% 16.28% 51.04% 28.25% -28.16% 172.58% 45.98% 28.47% 4.27% -45.11% - Horiz. % 473.42% 474.24% 473.42% 407.13% 269.55% 210.18% 292.57% 107.33% 73.52% 57.23% 54.89% 100.00%
DPS 12.00 12.00 12.00 10.00 4.00 6.00 2.00 1.50 1.00 1.00 1.50 0.00 - YoY % 0.00% 0.00% 20.00% 150.00% -33.33% 200.00% 33.33% 50.00% 0.00% -33.33% 0.00% - Horiz. % 800.00% 800.00% 800.00% 666.67% 266.67% 400.00% 133.33% 100.00% 66.67% 66.67% 100.00% -
NAPS 3.1100 3.1100 3.1100 2.6200 2.3100 2.0800 1.9400 1.6700 1.3800 1.3200 1.2800 1.2700 10.46% YoY % 0.00% 0.00% 18.70% 13.42% 11.06% 7.22% 16.17% 21.01% 4.55% 3.13% 0.79% - Horiz. % 244.88% 244.88% 244.88% 206.30% 181.89% 163.78% 152.76% 131.50% 108.66% 103.94% 100.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,620 AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 304.81 304.81 304.81 294.71 281.91 259.73 374.59 266.54 212.30 150.98 136.33 140.19 9.01% YoY % 0.00% 0.00% 3.43% 4.54% 8.54% -30.66% 40.54% 25.55% 40.61% 10.75% -2.75% - Horiz. % 217.43% 217.43% 217.43% 210.22% 201.09% 185.27% 267.20% 190.13% 151.44% 107.70% 97.25% 100.00%
EPS 46.49 46.57 46.49 39.98 26.47 20.64 28.73 10.54 7.22 5.62 5.39 8.92 20.12% YoY % -0.17% 0.17% 16.28% 51.04% 28.25% -28.16% 172.58% 45.98% 28.47% 4.27% -39.57% - Horiz. % 521.19% 522.09% 521.19% 448.21% 296.75% 231.39% 322.09% 118.16% 80.94% 63.00% 60.43% 100.00%
DPS 12.00 12.00 12.00 10.00 4.00 6.00 2.00 1.50 1.00 1.00 1.50 0.00 - YoY % 0.00% 0.00% 20.00% 150.00% -33.33% 200.00% 33.33% 50.00% 0.00% -33.33% 0.00% - Horiz. % 800.00% 800.00% 800.00% 666.67% 266.67% 400.00% 133.33% 100.00% 66.67% 66.67% 100.00% -
NAPS 3.1100 3.1100 3.1100 2.6200 2.3100 2.0800 1.9400 1.6700 1.3800 1.3189 1.2800 1.1537 11.64% YoY % 0.00% 0.00% 18.70% 13.42% 11.06% 7.22% 16.17% 21.01% 4.63% 3.04% 10.95% - Horiz. % 269.57% 269.57% 269.57% 227.10% 200.23% 180.29% 168.15% 144.75% 119.62% 114.32% 110.95% 100.00%
Price Multiplier on Financial Quarter End Date AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date AQR T4Q 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 3.0300 3.0300 3.0300 2.3500 1.6700 1.9600 2.5000 0.5750 0.6400 0.5100 0.6800 0.7300 -
P/RPS 0.99 0.99 0.99 0.80 0.59 0.75 0.67 0.22 0.30 0.34 0.50 0.47 8.62% YoY % 0.00% 0.00% 23.75% 35.59% -21.33% 11.94% 204.55% -26.67% -11.76% -32.00% 6.38% - Horiz. % 210.64% 210.64% 210.64% 170.21% 125.53% 159.57% 142.55% 46.81% 63.83% 72.34% 106.38% 100.00%
P/EPS 6.52 6.51 6.52 5.88 6.31 9.49 8.70 5.46 8.86 9.07 12.93 7.43 -1.44% YoY % 0.15% -0.15% 10.88% -6.81% -33.51% 9.08% 59.34% -38.37% -2.32% -29.85% 74.02% - Horiz. % 87.75% 87.62% 87.75% 79.14% 84.93% 127.73% 117.09% 73.49% 119.25% 122.07% 174.02% 100.00%
EY 15.34 15.37 15.34 17.01 15.85 10.53 11.49 18.32 11.29 11.02 7.73 13.46 1.46% YoY % -0.20% 0.20% -9.82% 7.32% 50.52% -8.36% -37.28% 62.27% 2.45% 42.56% -42.57% - Horiz. % 113.97% 114.19% 113.97% 126.37% 117.76% 78.23% 85.36% 136.11% 83.88% 81.87% 57.43% 100.00%
DY 3.96 3.96 3.96 4.26 2.40 3.06 0.80 2.61 1.56 1.96 2.21 0.00 - YoY % 0.00% 0.00% -7.04% 77.50% -21.57% 282.50% -69.35% 67.31% -20.41% -11.31% 0.00% - Horiz. % 179.19% 179.19% 179.19% 192.76% 108.60% 138.46% 36.20% 118.10% 70.59% 88.69% 100.00% -
P/NAPS 0.97 0.97 0.97 0.90 0.72 0.94 1.29 0.34 0.46 0.39 0.53 0.57 6.08% YoY % 0.00% 0.00% 7.78% 25.00% -23.40% -27.13% 279.41% -26.09% 17.95% -26.42% -7.02% - Horiz. % 170.18% 170.18% 170.18% 157.89% 126.32% 164.91% 226.32% 59.65% 80.70% 68.42% 92.98% 100.00%
Price Multiplier on Announcement Date AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date AQR T4Q 29/02/24 22/02/23 25/02/22 - 28/02/20 27/02/19 28/02/18 27/02/17 26/02/16 27/02/15 -
Price 3.5400 3.5400 3.5400 2.4700 1.8000 1.8500 2.7200 0.6200 0.6300 0.6200 0.6400 0.8650 -
P/RPS 1.16 1.16 1.16 0.84 0.64 0.71 0.73 0.23 0.30 0.41 0.47 0.56 8.42% YoY % 0.00% 0.00% 38.10% 31.25% -9.86% -2.74% 217.39% -23.33% -26.83% -12.77% -16.07% - Horiz. % 207.14% 207.14% 207.14% 150.00% 114.29% 126.79% 130.36% 41.07% 53.57% 73.21% 83.93% 100.00%
P/EPS 7.61 7.60 7.61 6.18 6.80 8.96 9.47 5.88 8.72 11.03 12.17 8.81 -1.61% YoY % 0.13% -0.13% 23.14% -9.12% -24.11% -5.39% 61.05% -32.57% -20.94% -9.37% 38.14% - Horiz. % 86.38% 86.27% 86.38% 70.15% 77.19% 101.70% 107.49% 66.74% 98.98% 125.20% 138.14% 100.00%
EY 13.13 13.16 13.13 16.19 14.70 11.16 10.56 16.99 11.46 9.06 8.22 11.36 1.62% YoY % -0.23% 0.23% -18.90% 10.14% 31.72% 5.68% -37.85% 48.25% 26.49% 10.22% -27.64% - Horiz. % 115.58% 115.85% 115.58% 142.52% 129.40% 98.24% 92.96% 149.56% 100.88% 79.75% 72.36% 100.00%
DY 3.39 3.39 3.39 4.05 2.22 3.24 0.74 2.42 1.59 1.61 2.34 0.00 - YoY % 0.00% 0.00% -16.30% 82.43% -31.48% 337.84% -69.42% 52.20% -1.24% -31.20% 0.00% - Horiz. % 144.87% 144.87% 144.87% 173.08% 94.87% 138.46% 31.62% 103.42% 67.95% 68.80% 100.00% -
P/NAPS 1.14 1.14 1.14 0.94 0.78 0.89 1.40 0.37 0.46 0.47 0.50 0.68 5.91% YoY % 0.00% 0.00% 21.28% 20.51% -12.36% -36.43% 278.38% -19.57% -2.13% -6.00% -26.47% - Horiz. % 167.65% 167.65% 167.65% 138.24% 114.71% 130.88% 205.88% 54.41% 67.65% 69.12% 73.53% 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.
