36
1 1 FY 2002 Results Announcement 28 January, 2003 2 Scope of Briefing Growth Strategy Group Financial Highlights Business Review and Outlook

Scope of Briefing Presentation.pdf · 2019. 7. 29. · 1 Jack Up / 4 Jack Up Upgrades / 337 Atwood / Diamond Offshore / Ensco / 1 Processing Platform Petrovietnam 2 Cable Ships

  • Upload
    others

  • View
    5

  • Download
    0

Embed Size (px)

Citation preview

  • 1

    1

    FY 2002 Results Announcement28 January, 2003

    2

    Scope of Briefing

    Growth Strategy

    Group Financial Highlights

    Business Review and Outlook

  • 2

    Staying the coursein choppy waters

    4

    2002 Report Card

    2002 full-year PATMI of S$356m on course

    ROE exceeded 12% to reach 13.4%

    Divested non-core assets and unprofitablebusinesses

    Gearing declined to 1.00x

    Total distribution for FY 2002 of 30 cents per share

    EVA improved by S$370m

    Strengthened Corporate Governance

    … … We have delivered on our promises

  • 3

    5

    2003 Outlook & Growth Drivers

    O&M

    • O&M market continues to be positive, despiteuncertainty in some segments

    • Continued growth in energy demand and risingE&P expenditures

    • Replacement demand for ageing rig fleet

    6

    2003 Outlook & Growth Drivers

    Property

    • Increasing demand for residential property due toregional economic growth (China, Thailand andVietnam)

    • Governments’ support through fiscal policies

  • 4

    7

    2003 Outlook & Growth Drivers

    Infrastructure

    • Continued weakness in telecoms industry

    • Rising usage of mobile communications will spurdemand for network engineering services

    • Utilities Engineering to improve due to full yearcontribution from power barges and demand forenvironmental infrastructure in China

    • Recent focus on clean environment presentsopportunities for us

    8

    Strengthen Capabilities

    • Offshore & Marine – Leverage Centre of Innovationand Excellence; created the Keppel Professorship todevelop O&M technology

    • Property - Strengthen brand name as regionalresidential developer

    • Utilities Engineering – Leverage Seghers KeppelTechnology Group (SKG) for proprietary technology,know-how and R&D capabilities

    Focus on intellectual property development

    Improve processes and controls

    • Streamline engineering and production processes toimprove efficiency

  • 5

    9

    Corporate Governance

    Independent Directors’ Meeting held, chaired by LeadIndependent Director

    Completed 2nd round of Board and Individual DirectorAssessments

    Completed assessment of the Chairman of the Board

    Audit Committee met with external and internalauditors, without the presence of Management

    Enterprise Risk Management (ERM) process reviewedby the Audit Committee

    Received Award for Best Corporate Governance Reportand runner-up for SIAS Most Transparent CompanyAward for second consecutive year

    We will continue todeliver… …

  • 6

    Group Financial Highlights

    12

    Financial Highlights

    FY 2002 PATMI was S$356m, 33% higher thansame period last year

    • Offshore and Marine contributed 51%

    • Property contributed 24%

    Achieved ROE of 13.4%

    Current order book is about S$2.55b, comprising

    • O&M: S$1.6b

    • Infrastructure:

    – Utilities Engineering: S$750m

    – Network Engineering: S$200m

  • 7

    13

    Dividends

    Maintained 30% - 35% dividend payout ratio

    S44 tax credits of S$160m• Amount sufficient to pay 20 cents franked dividends

    per annum up to 2007

    Total distribution for FY2002 of 30 cents per share:• Interim dividend of 8 cents per share less tax

    • Final dividend of 10 cents per share less tax

    • Special dividend of 12 cents per share as capitaldistribution

    14

    Earnings & EPS Growth(S$m) 2002 2001 % Change

    Turnover 5,528 5,882 (6)EBITDA 649 823 (21)Operating Profit 463 626 (26)Profit Before Tax 511 666 (23)PATMI before EI 356 267* 33PATMI before EI (excl. deferred tax adjustment)

    336 267* 26

    EPS before EI (cents) 46.3 34.8 33

    Strong EPS growth of 33%

    * FY 2001 PATMI before EI was restated from S$273m to S$267m

  • 8

    15

    Shareholders’Funds/Gearing/ROE

    (S$m) 31 Dec 2002 31 Dec 2001

    Shareholders‘ Funds 2,718 2,585

    Capital Employed 3,872 4,023

    Net Debt 3,890 4,525 Net Gearing 1.00x 1.12x

    ROE (before EI) 13.4% 10.1%

    ROE exceeded 12%

    16

    (S$m)2002 % 2001 % % Change

    Offshore & Marine 276 43 149 30 85Infrastructure 60 9 100 20 (40)Property 184 28 163 33 13Sub Total 520 80 412 84 26Investments 129 20 80 16 61Total 649 100 492 100 32Keppel Capital 0 331 na

    EBITDA by Segments

    Core businesses continue to generatestrong cashflow

  • 9

    17

    Free Cash Flow

    FY 2002(S$m)

    Cash flow from operating activities Operating profit 463 Depreciation, amortisation & other items 180 Working capital changes, interest & tax paid (224)

    Net cash from operating activities 721

    Net cash from investing activities (273)

    Dividend paid to shareholders of the company & subsidiaries

    (164)

    Free Cash Flow 284

    Proceeds from sale of future residential receivables 302

    18

    Net Cash Flow - Investing Activities

    FY 2002(S$m)

    (748)

    Net cash from investing activities (273)

    Acquisitions:

    Keppel Hitachi Zosen, Keppel Verolme

    Gas pipelines, rig

    Keppel T&T, Echo Broadband

    Seghers Keppel Technology

    Operational capex, power barges mobilisation

    Disposals

    MobileOne

    Capital Square

    Bayswater, Aljunied Building, other Investments

    475

  • 10

    19

    Debt/Equity Target

    End 2002 Targeted Divestments End 2003

    Capital Employed 3,900 - 3,900

    Net Debt 3,900 (1,100) 2,800

    D/E 1.00 - 0.72

    (S$m)

    Debt / equity target 0.6 to 0.8 on track

    20

    (S$m)2002 % 2001 % % Change

    Offshore & Marine 1,919 35 1,517 30 26Infrastructure 680 12 468 9 45Property 359 6 309 6 16Sub Total 2,958 54 2,294 45 29Investments 2,570 46 2,763 55 (7)Total 5,528 100 5,057 100 9Keppel Capital 0 825 na

    Turnover by Segments

    Core businesses turnover increased 29%

  • 11

    21

    Total SingaporeOverseas(S$m) (%)(%)

    Offshore & Marine 1,919 694Infrastructure 680 4951Property 359 7327

    Sub total 2,958 2476Investments 2,570 8614Total 5,528 5446

    2002

    76% of core businesses turnover came from overseas customers

    Turnover by Customers

    22

    (S$m)2002 % 2001 % % Change

    Offshore & Marine 183 51 68 37 169Infrastructure 26 7 45 24 (42)Property 84 24 60 33 40Sub Total 293 82 173 94 69Investments 63 18 11 6 473Total* 356 100 184 100 93Keppel Capital 0 83 na

    PATMI by Segments

    Strong PATMI growth of 69% in corebusinesses

    * FY 2002 PATMI before EI includes deferred tax adjustments of S$14m in Offshore & Marine,S$3m in Property and S$3m in Investments

  • 12

    23

    PATMI By Segments

    PATMI before EI

    9460

    8160

    2645

    16968

    20

    0

    50

    100

    150

    200

    250

    300

    350

    2001 2002

    S$m

    S$267m

    S$356m33% growth

    26% growth Offshore & MarineInfrastructure

    PropertyInvestments

    Deferred TaxReversal

    * Includes Keppel Capital Holdings (KCH) contributions

    *

    24

    Divisional PATMI Contributions

    2002 PATMI before EI

    Offshore & Marine51%

    Infrastructure7%

    Property24%

    Investments18%

    Offshore & Marine25%

    Infrastructure17%

    Investments*36%

    Property22%

    2001 PATMI before EI

    * Includes Keppel Capital Holdings (KCH) contributions

  • 13

    25

    PATMI & EPS (1999 – 2002)PATMI (S$m) EPS (Cents)

    '99 '00 '01 '02'99 '00 '01 '02

    220 237267

    356

    28.3 30.734.8

    46.317.4%CAGR

    17.8%CAGR

    26

    EPS Growth Comparison

    3-Year CAGR (2000 - 2002)

    17.83%

    12.40%

    3.84%

    4.66%

    3.99%

    -11.57%

    -20% -10% 0% 10% 20%

    Keppel's EPS

    STI's EPS

    S&P 500's EPS

    Singapore NominalGDP

    Total OECD NominalGDP

    US Nominal GDP

  • 14

    27

    13.4

    10.18.57.8

    18

    1312

    16

    0.0

    2.0

    4.0

    6.0

    8.0

    10.0

    12.0

    14.0

    16.0

    1999 2000 2001 2002

    ROE

    (%)

    02468101214161820

    DPS

    (Cen

    ts)

    ROE Dividend

    ROE & DPS (1999 – 2002)

    Capital distribution 50c per share

    PlusPlus

    Capital distribution 12c per share

    Business Reviewand Outlook

  • 15

    29

    (S$m)2002 2001 % Change

    Turnover 1,919 1,517 26EBITDA 276 149 85Operating Profit 217 90 141Profit Before Tax 227 109 108PATMI before EI 183 68 169PATMI before EI(excl. deferred tax adjustments)

    169 68 149

    ROE 19.0% 8.0% 138

    Financial Highlights – Offshore & Marine

    30

    Offshore & Marine Review

    Higher turnover and operating profit in 2002 from:• Higher level of jobs completion• Improved cost efficiency

    Major contract completions in 4Q 2002 include:

    • 1 FPSO conversion, 1 tension leg platform, 1 supportbarge, 1 cable ship, 1 supply vessel and 2 tugs

    • 4 Jack-up upgrades and several Jack-up repairs

    Contracts secured in 4Q 2002 include:• 1 swamp barge from repeat customer

    • 1 Semi-submersible upgrade

  • 16

    31

    Offshore & Marine Review

    Synergies from integration of offshore and marinedivisions• Achieved S$15m in cost savings in 2002, 50% higher

    than original target• Synergies of S$20m target for 2003

    Acquired Verolme shipyard in the Netherlands tofurther strengthen “near market, near customer”strategy servicing customers in the North Sea andWest African regionsMajor jobs in progress on schedule and withinbudget

    32

    Offshore & Marine Orderbook

    S$m Clients

    For delivery in 20035 FPSO Conversions / Topsides 267 Halliburton / SBM / Vanguard

    1 Semisubmersible / 1 Semisubmersible 380 Maersk / Diamond Offshore / Global SantaFeConversion / 1 Semisubmersible Upgrade

    1 Jack Up / 4 Jack Up Upgrades / 337 Atwood / Diamond Offshore / Ensco /1 Processing Platform Petrovietnam

    2 Cable Ships / 3 AHTS / 5 Tugs / 2 Swamp 332 Tycom / Delba Maritima / Hadi Hammam /Barges Pacific Richfield / Abu Dhabi Seaport /

    Apexindo

    For delivery in 20041 Jack Up / 2 AHTS 233 Perforadora / Delba Maritima

    TOTAL 1.6b

    1 Swamp Barge Repair / 1 Barge Conversion / 66 Apexindo / Van Oord / Dresser RandCompressor Modules

  • 17

    33

    Contracts currently being pursued include:

    O&M Job Prospects

    Products/Services Estimated Value (S$b)

    Semi-submersibles(Newbuilding/Repairs/Conversions)

    2.9

    Jackups(Newbuilding/Repairs/Upgrading)

    1.2

    FPSO Conversions 0.2

    Shipbuildings 0.8

    Total 5.5

    Platforms/TLPs/Dredgers, etc. 0.4

    34

    Offshore & Marine Outlook

    Offshore• Oil and gas prices expected to remain at levels

    attractive for exploration and production activities

    • Global E&P spending expected to increase in 2003,based on independent surveys

    • Ageing rig fleet in need of replacements

    • National oil companies in market for newjackups/semis

    • Increased gas drilling in Gulf of Mexico expected toincrease the demand for premium jackups

    • Potential jobs in the market expected to remain athealthy levels

  • 18

    35

    Offshore & Marine OutlookFPSO Conversions

    • Demand expected to remain high as numerous deep waterproduction projects are likely to proceed

    • Delay may be expected in the award of some contracts byowners

    Shiprepairs

    • Singapore, as a shipping hub, will continue to support avibrant shiprepair industry

    • High end sophisticated repairs such as LNG/LPG continue todominate as low end repairs continue to face competition fromlow cost yards outside Singapore

    Shipbuilding

    • Market for Tugs and Offshore Supply Vessels expected to bestrong due to ageing fleet and inclination by oil companies tocharter newer vessels

    • Enquiries for other specialised vessels remain active

    36

    Offshore & Marine Strategy

    Focus on R&D to gain competitive edge

    • Connecting technology centres of excellence

    • Selective acquisitions of technology

    Continue to strengthen strategic network of yards

    Focus on business/projects where KOM group hasor can develop competitive advantages

    Further improve productivity, lower costs, andmaximise synergies from the integration of theshipyards

  • 19

    37

    ($m) 2002 2001 % Change

    Turnover 680 468 45EBITDA 60 100 (40)Operating Profit 21 80 (74)Profit Before Tax 29 93 (69)PATMI before EI 26 45 (42)ROE 5.9% 11.9% (50)

    Financial Highlights – Infrastructure

    38

    InfrastructureNetwork Engineering : Financial Highlights

    ($m) 2002 2001 % Change

    Turnover 176 138 28EBITDA 1 15 (93)Operating Profit (4) 12 (133)Profit Before Tax (5) 19 (126)PATMI before EI (1) 7 (114)ROE (3.8%) 33.0% (112)

  • 20

    39

    InfrastructureNetwork Engineering : Review

    Network Engineering market deteriorated significantly,especially in 2H 2002

    Deployment of 3G worldwide further delayed

    Restructured organisation to bring cost structure down tocompetitive level

    Acquired the remaining 40% in ECHO Broadband

    • Acquisition will provide greater operational flexibility in themobilisation of key resources

    • Integration of ECHO Broadband and KeppelCommunications in progress

    40

    InfrastructureNetwork Engineering : Outlook

    Tentative signs of an improving telecoms market, butcautious outlook in the near term

    • Even if global economy improves in 2003, there will be arecovery lag in telco capex

    • 3G mass takeup not expected

    Focus on organisational re-alignment, buildingpartnerships and alliances for market access, andenhancing value proposition to position for upturn

    Order book of S$204m for delivery between 2003 and2004• Wireless S$194m• Wireline S$10m

  • 21

    41

    InfrastructureUtilities Engineering : Financial Highlights

    ($m) 2002 2001 % Change

    Turnover 504 330 53EBITDA 59 85 (31)Operating Profit 25 68 (63)Profit Before Tax 34 74 (54)PATMI before EI 27 38 (29)ROE 6.9% 10.0% (31)

    Higher FY 2001 PATMI due to the sale of toll roadbusiness in 1H 2001

    42

    Utilities Engineering : Review

    Power barges in Brazil commenced commercialoperation on a take-or-pay basis

    Acquired Seghers Keppel Technology

    • Cornerstone for Keppel to build a sustainableenvironmental engineering business

    Major contracts secured in 4Q 2002 amountingto S$90m include:

    • NTU FMO contract

    • PUB water reclamation projects

    Infrastructure

  • 22

    43

    Utilities Engineering : Outlook

    Contribution from Environmental Engineering andFacilities Management expected to increase

    Divesting peripheral businesses, eg. Setsco

    Full year contribution from power barge project

    Order book of S$745m

    Infrastructure

    44

    Financial Highlights - Property

    NB: Property Segment includes all property related businesses of KCL

    Significant improvement in operating profit due tohigher development profit

    (S$m)2002 2001 % Change

    Turnover 359 309 16EBITDA 184 163 13Operating Profit 166 142 17Profit Before Tax 166 127 31PATMI before EI 84 60 40PATMI before EI(excl. deferred tax adjustments)

    81 60 35

    ROE 7.3% 5.4% 35

  • 23

    45

    Property Review

    Successful launch of One Park Avenue in Shanghai:• Blocks 1 to 4 (504 units) fully sold by November

    2002

    • Block 5 (97 units) released in January

    • 98% of 5 blocks sold

    Focused on regional residential propertydevelopment:• Acquired various sites in Beijing and Chengdu in

    China as well as in Bangkok and Ho Chi Minh City forresidential development

    Completed divestment of Capital Square

    46

    Property Outlook

    Overseas

    Continue to focus on residential development projectsfor sale, especially in China, Thailand and Vietnam

    • Demand for local housing in these countries remainsstrong, supported by sustained economic growth, risingincome levels and low interest rates

    • Remaining blocks of One Park Avenue to be progressivelylaunched in 1H 2003

    • Residential launches in Bangkok, Thailand and Ho ChiMinh City,Vietnam will follow in 2H 2003

  • 24

    47

    Property Outlook

    Singapore

    Possible residential launches / re-launches in 2003:

    • The Tresor, The Linc, Cluny Hill bungalow plots, FreesiaWoods, Pinnacles @ Wee Nam, Avenue Park andCaribbean at Keppel Bay

    Continue efforts to divest investment properties

    48

    Financial Highlights - Investments

    Significant improvement in profit due to betterperformance by SPC

    (S$m)2002 2001 % Change

    Turnover 2,570 2,763 (7)EBITDA 129 80 61Operating Profit 59 2 2,850Profit Before Tax 89 17 424PATMI before EI 63 11 473PATMI before EI(excl. deferred tax adjustments)

    60 11 445

  • 25

    49

    Divestments

    Divestments in FY2002:

    70% interest in Capital Square

    20.8% interest in M1 through IPO

    20% interest in Keppel Insurance

    Peripheral businesses

    Proceeds(S$m)

    SPC: Ongoing discussions with several parties

    Working towards divestment of remaininginvestment properties and non-core assets

    343287

    33

    8

    50

    Jul2002

    SepDec2002

    Aug Oct Nov

    19 Nov 2002

    Seghers BetterTechnology

    30 Dec 2002

    CathodicProtectionTechnology

    9 Dec 2002

    Capital Square

    19 Aug 2002

    Verolme Botlek

    17 Jul 2002

    ECHO Broadband

    Dec 2002

    Partialinterest in M1

    20 Dec 2002

    KeppelInsurance

    20 Jun 2002

    Monetised S$355m ofresidential receivables

    Balanced Portfolio Management

    Acquisitions

    Divestments

  • 26

    51

    Financial Targets

    Continued growth in 2003 to achieve 15% - 20% CAGRearnings growth from 2001 through 2003

    Higher contribution from Infrastructure and PropertyDivisions going forward

    Maintain ROE of 12-15% in 2003 and beyond

    Achieve net gearing of 0.6x - 0.8x by 2003

    Maintain dividend payout ratio of 30-35%

    Major divestments to continue

    Continued EVA improvement

    52

    Confident of achieving 2003earnings and ROE targets

  • 27

    53

    Keppel CorporationFY 2002 Results

    Thank YouQ&A

    54

    Additional Info

  • 28

    55

    Financial Highlights –Keppel Corp

    (S$m) 9M 2002 4Q 2002 FY 2002

    Turnover 3,975 1,553 5,528EBITDA 481 168 649Operating Profit 351 112 463 Profit Before Tax 384 127 511 PATMI before EI 263 93 356 EPS before EI (cents) 34.3 12.0 46.3

    56

    Financial Highlights –Keppel Corp

    (S$m) 1H 2002 2H 2002 FY 2002

    Turnover 2,513 3,015 5,528EBITDA 325 324 649Operating Profit 239 224 463 Profit Before Tax 261 250 511 PATMI before EI 182 174 356 EPS before EI (cents) 23.8 22.5 46.3

  • 29

    57

    Financial Highlights –Keppel Corp

    (S$m) 4Q 2002 4Q 2001 % Change

    Turnover 1,553 1,487 4EBITDA 168 142 18Operating Profit 112 105 7Profit Before Tax 127 117 9PATMI before EI 93 89 4EPS before EI (cents) 12.0 11.5 4

    58

    Financial Highlights –Keppel Corp

    *Includes Keppel Capital Holdings (KCH) contributions

    **Exceptional item of S$661m from the sale of KCH in 3Q 2001

    (S$m) 2H 2002 2H 2001* % Change

    Turnover 3,015 2,707 11EBITDA 324 306 6Operating Profit 224 214 5Profit Before Tax 250 240 4PATMI before EI** 174 128 36EPS before EI (cents) 22.5 16.6 36

  • 30

    59

    (S$m) 4Q 2002 4Q 2001 % Change

    Turnover 541 627 (14)EBITDA 63 51 24Operating Profit 45 35 29Profit Before Tax 44 47 (6)PATMI before EI 44 36 22

    Financial Highlights – Offshore & Marine

    60

    (S$m) 2H 2002 2H 2001 % Change

    Turnover 1,057 908 16EBITDA 137 90 52Operating Profit 105 60 75Profit Before Tax 108 73 48PATMI before EI 87 50 74

    Financial Highlights – Offshore & Marine

  • 31

    61

    (S$m) 4Q 2002 4Q 2001 % Change

    Turnover 205 128 60EBITDA 21 16 31Operating Profit 4 10 (60)Profit Before Tax 7 10 (30)PATMI before EI 12 7 71

    Financial Highlights – Infrastructure

    62

    (S$m) 2H 2002 2H 2001 % Change

    Turnover 386 235 64EBITDA 31 27 15Operating Profit 5 16 (69)Profit Before Tax 8 18 (56)PATMI before EI 14 12 17

    Financial Highlights – Infrastructure

  • 32

    63

    (S$m) 4Q 2002 4Q 2001 % Change

    Turnover 37 49 (24)EBITDA (8) 4 (300)Operating Profit (10) 3 (433)Profit Before Tax (12) 2 (700)PATMI before EI - (1) na

    Financial Highlights – Infrastructure

    Network Engineering

    64

    (S$m) 2H 2002 2H 2001 % Change

    Turnover 91 80 14EBITDA (10) 7 (243)Operating Profit (14) 5 (380)Profit Before Tax (17) 4 (525)PATMI before EI (4) 1 (500)

    Financial Highlights – Infrastructure

    Network Engineering

  • 33

    65

    (S$m) 4Q 2002 4Q 2001 % Change

    Turnover 168 79 113EBITDA 29 12 142Operating Profit 14 7 100Profit Before Tax 19 8 138PATMI before EI 12 8 50

    Financial Highlights – Infrastructure

    Utilities Engineering

    66

    (S$m) 2H 2002 2H 2001 % Change

    Turnover 295 155 90EBITDA 41 20 105Operating Profit 19 11 73Profit Before Tax 25 14 79PATMI before EI 18 11 64

    Financial Highlights – Infrastructure

    Utilities Engineering

  • 34

    67

    (S$m) 4Q 2002 4Q 2001 % Change

    Turnover 112 85 32EBITDA 56 50 12Operating Profit 52 47 11Profit Before Tax 51 48 6PATMI before EI 19 25 (24)

    Financial Highlights - Property

    NB: Property Segment includes all property related businesses of KCL

    68

    (S$m) 2H 2002 2H 2001 % Change

    Turnover 214 163 31EBITDA 107 78 37Operating Profit 100 69 45Profit Before Tax 102 68 50PATMI before EI 49 32 53

    Financial Highlights - Property

    NB: Property Segment includes all property related businesses of KCL

  • 35

    69

    (S$m) 4Q 2002 4Q 2001 % Change

    Turnover 695 647 7EBITDA 28 25 12Operating Profit 11 13 (15)Profit Before Tax 25 12 108PATMI before EI 18 21 (14)

    Financial Highlights - Investments

    70

    (S$m) 2H 2002 2H 2001 % Change

    Turnover 1,358 1, 323 3EBITDA 49 31 58Operating Profit 14 (6) naProfit Before Tax 32 6 433PATMI before EI 24 16 50

    Financial Highlights - Investments

  • 36

    71

    Core Businesses’ PATMI Growth

    * Excludes deferred tax adjustments of S$14m in Offshore & Marine and S$3m in Property

    0

    50

    100

    150

    200

    250

    300

    Offshore & Marine 68 169Infrastructure 45 26Property 60 81Total 173 276

    2001 2002

    PATMI before EI*S$m

    60%growth

    173

    276

    *

    72

    PATMI & EPS (1999 – 2002)

    1H 2H

    PATMI (S$m) EPS (Cents)

    11.1 13.9

    17.216.8

    10.77.3

    13.1

    10.9

    10.5

    5.1

    12.0

    11.5

    '99 '00 '01 '02

    86 108

    134129

    8256

    10083

    81

    39

    93

    89

    '99 '00 '01 '02

    220 237267

    356

    28.3 30.734.8

    46.3

    1Q:

    2Q:

    3Q:

    4Q:

    4Q:

    3Q:

    2Q:

    1Q: 1Q:

    2Q:

    3Q:

    4Q:

    4Q:

    3Q:

    2Q:

    1Q:

    17.4%CAGR

    17.8%CAGR