[E&O] QoQ Annualized Quarter Result on 2017-12-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 758,766 799,980 981,265 934,953 738,638 693,756 704,764 5.04% QoQ % -5.15% -18.47% 4.95% 26.58% 6.47% -1.56% - Horiz. % 107.66% 113.51% 139.23% 132.66% 104.81% 98.44% 100.00%
PBT 123,504 118,180 197,272 179,236 134,176 139,176 125,296 -0.95% QoQ % 4.50% -40.09% 10.06% 33.58% -3.59% 11.08% - Horiz. % 98.57% 94.32% 157.44% 143.05% 107.09% 111.08% 100.00%
Tax -52,214 -56,352 -81,011 -76,018 -46,614 -48,220 -34,380 32.09% QoQ % 7.34% 30.44% -6.57% -63.08% 3.33% -40.26% - Horiz. % 151.87% 163.91% 235.63% 221.11% 135.58% 140.26% 100.00%
NP 71,290 61,828 116,261 103,217 87,562 90,956 90,916 -14.95% QoQ % 15.30% -46.82% 12.64% 17.88% -3.73% 0.04% - Horiz. % 78.41% 68.01% 127.88% 113.53% 96.31% 100.04% 100.00%
NP to SH 65,892 56,480 100,790 83,856 81,830 84,960 86,604 -16.64% QoQ % 16.66% -43.96% 20.19% 2.48% -3.68% -1.90% - Horiz. % 76.08% 65.22% 116.38% 96.83% 94.49% 98.10% 100.00%
Tax Rate 42.28 % 47.68 % 41.07 % 42.41 % 34.74 % 34.65 % 27.44 % 33.37% QoQ % -11.33% 16.09% -3.16% 22.08% 0.26% 26.28% - Horiz. % 154.08% 173.76% 149.67% 154.56% 126.60% 126.28% 100.00%
Total Cost 687,476 738,152 865,004 831,736 651,076 602,800 613,848 7.84% QoQ % -6.87% -14.66% 4.00% 27.75% 8.01% -1.80% - Horiz. % 111.99% 120.25% 140.92% 135.50% 106.06% 98.20% 100.00%
Net Worth 1,854,507 1,855,274 1,847,395 1,833,084 1,809,237 1,757,357 1,696,332 6.12% QoQ % -0.04% 0.43% 0.78% 1.32% 2.95% 3.60% - Horiz. % 109.32% 109.37% 108.91% 108.06% 106.66% 103.60% 100.00%
Dividend 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,854,507 1,855,274 1,847,395 1,833,084 1,809,237 1,757,357 1,696,332 6.12% QoQ % -0.04% 0.43% 0.78% 1.32% 2.95% 3.60% - Horiz. % 109.32% 109.37% 108.91% 108.06% 106.66% 103.60% 100.00%
NOSH 1,305,991 1,297,395 1,300,983 1,309,346 1,320,611 1,264,285 1,256,542 2.60% QoQ % 0.66% -0.28% -0.64% -0.85% 4.46% 0.62% - Horiz. % 103.94% 103.25% 103.54% 104.20% 105.10% 100.62% 100.00%
Ratio Analysis 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.40 % 7.73 % 11.85 % 11.04 % 11.85 % 13.11 % 12.90 % -19.01% QoQ % 21.60% -34.77% 7.34% -6.84% -9.61% 1.63% - Horiz. % 72.87% 59.92% 91.86% 85.58% 91.86% 101.63% 100.00%
ROE 3.55 % 3.04 % 5.46 % 4.57 % 4.52 % 4.83 % 5.11 % -21.54% QoQ % 16.78% -44.32% 19.47% 1.11% -6.42% -5.48% - Horiz. % 69.47% 59.49% 106.85% 89.43% 88.45% 94.52% 100.00%
Per Share 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 58.10 61.66 75.42 71.41 55.93 54.87 56.09 2.37% QoQ % -5.77% -18.24% 5.62% 27.68% 1.93% -2.18% - Horiz. % 103.58% 109.93% 134.46% 127.31% 99.71% 97.82% 100.00%
EPS 5.06 4.36 7.71 6.41 6.22 6.72 6.89 -18.59% QoQ % 16.06% -43.45% 20.28% 3.05% -7.44% -2.47% - Horiz. % 73.44% 63.28% 111.90% 93.03% 90.28% 97.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.4200 1.4300 1.4200 1.4000 1.3700 1.3900 1.3500 3.42% QoQ % -0.70% 0.70% 1.43% 2.19% -1.44% 2.96% - Horiz. % 105.19% 105.93% 105.19% 103.70% 101.48% 102.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,941 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 52.08 54.91 67.35 64.17 50.70 47.62 48.37 5.05% QoQ % -5.15% -18.47% 4.96% 26.57% 6.47% -1.55% - Horiz. % 107.67% 113.52% 139.24% 132.66% 104.82% 98.45% 100.00%
EPS 4.52 3.88 6.92 5.76 5.62 5.83 5.94 -16.64% QoQ % 16.49% -43.93% 20.14% 2.49% -3.60% -1.85% - Horiz. % 76.09% 65.32% 116.50% 96.97% 94.61% 98.15% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.2729 1.2734 1.2680 1.2582 1.2418 1.2062 1.1643 6.12% QoQ % -0.04% 0.43% 0.78% 1.32% 2.95% 3.60% - Horiz. % 109.33% 109.37% 108.91% 108.06% 106.66% 103.60% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.3200 1.5700 1.4200 1.4300 1.5800 1.7000 1.9300 -
P/RPS 2.27 2.55 1.88 2.00 2.82 3.10 3.44 -24.19% QoQ % -10.98% 35.64% -6.00% -29.08% -9.03% -9.88% - Horiz. % 65.99% 74.13% 54.65% 58.14% 81.98% 90.12% 100.00%
P/EPS 26.16 36.06 18.33 22.33 25.50 25.30 28.00 -4.43% QoQ % -27.45% 96.73% -17.91% -12.43% 0.79% -9.64% - Horiz. % 93.43% 128.79% 65.46% 79.75% 91.07% 90.36% 100.00%
EY 3.82 2.77 5.46 4.48 3.92 3.95 3.57 4.61% QoQ % 37.91% -49.27% 21.88% 14.29% -0.76% 10.64% - Horiz. % 107.00% 77.59% 152.94% 125.49% 109.80% 110.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.93 1.10 1.00 1.02 1.15 1.22 1.43 -24.92% QoQ % -15.45% 10.00% -1.96% -11.30% -5.74% -14.69% - Horiz. % 65.03% 76.92% 69.93% 71.33% 80.42% 85.31% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 09/11/18 20/08/18 25/05/18 13/02/18 14/11/17 29/08/17 23/05/17 -
Price 1.1200 1.5200 1.5500 1.4500 1.4500 1.5100 1.8400 -
P/RPS 1.93 2.47 2.06 2.03 2.59 2.75 3.28 -29.76% QoQ % -21.86% 19.90% 1.48% -21.62% -5.82% -16.16% - Horiz. % 58.84% 75.30% 62.80% 61.89% 78.96% 83.84% 100.00%
P/EPS 22.20 34.92 20.01 22.64 23.40 22.47 26.70 -11.57% QoQ % -36.43% 74.51% -11.62% -3.25% 4.14% -15.84% - Horiz. % 83.15% 130.79% 74.94% 84.79% 87.64% 84.16% 100.00%
EY 4.50 2.86 5.00 4.42 4.27 4.45 3.75 12.91% QoQ % 57.34% -42.80% 13.12% 3.51% -4.04% 18.67% - Horiz. % 120.00% 76.27% 133.33% 117.87% 113.87% 118.67% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.79 1.06 1.09 1.04 1.06 1.09 1.36 -30.36% QoQ % -25.47% -2.75% 4.81% -1.89% -2.75% -19.85% - Horiz. % 58.09% 77.94% 80.15% 76.47% 77.94% 80.15% 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
Bursa 3Q2018.pdf 
