[MEDIA] QoQ Annualized Quarter Result on 2014-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,317,556 1,506,981 1,496,376 1,485,368 1,404,120 1,722,943 1,695,182 -15.48% QoQ % -12.57% 0.71% 0.74% 5.79% -18.50% 1.64% - Horiz. % 77.72% 88.90% 88.27% 87.62% 82.83% 101.64% 100.00%
PBT 103,220 101,441 189,596 170,710 145,468 289,981 271,176 -47.51% QoQ % 1.75% -46.50% 11.06% 17.35% -49.84% 6.93% - Horiz. % 38.06% 37.41% 69.92% 62.95% 53.64% 106.93% 100.00%
Tax -25,816 -24,819 -47,370 -42,528 -35,220 -73,565 -67,864 -47.53% QoQ % -4.02% 47.61% -11.39% -20.75% 52.12% -8.40% - Horiz. % 38.04% 36.57% 69.80% 62.67% 51.90% 108.40% 100.00%
NP 77,404 76,622 142,225 128,182 110,248 216,416 203,312 -47.50% QoQ % 1.02% -46.13% 10.96% 16.27% -49.06% 6.45% - Horiz. % 38.07% 37.69% 69.95% 63.05% 54.23% 106.45% 100.00%
NP to SH 75,532 75,528 140,029 125,692 108,064 214,165 200,968 -47.95% QoQ % 0.01% -46.06% 11.41% 16.31% -49.54% 6.57% - Horiz. % 37.58% 37.58% 69.68% 62.54% 53.77% 106.57% 100.00%
Tax Rate 25.01 % 24.47 % 24.99 % 24.91 % 24.21 % 25.37 % 25.03 % -0.05% QoQ % 2.21% -2.08% 0.32% 2.89% -4.57% 1.36% - Horiz. % 99.92% 97.76% 99.84% 99.52% 96.72% 101.36% 100.00%
Total Cost 1,240,152 1,430,359 1,354,150 1,357,186 1,293,872 1,506,527 1,491,870 -11.60% QoQ % -13.30% 5.63% -0.22% 4.89% -14.12% 0.98% - Horiz. % 83.13% 95.88% 90.77% 90.97% 86.73% 100.98% 100.00%
Net Worth 1,611,653 1,587,857 1,649,176 1,638,413 1,654,592 1,642,914 1,611,709 -0.00% QoQ % 1.50% -3.72% 0.66% -0.98% 0.71% 1.94% - Horiz. % 100.00% 98.52% 102.32% 101.66% 102.66% 101.94% 100.00%
Dividend 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 121,640 88,439 66,269 - 152,819 87,314 - QoQ % 0.00% 37.54% 33.45% 0.00% 0.00% 75.02% - Horiz. % 0.00% 139.31% 101.29% 75.90% 0.00% 175.02% 100.00%
Div Payout % - % 161.05 % 63.16 % 52.72 % - % 71.36 % 43.45 % - QoQ % 0.00% 154.99% 19.80% 0.00% 0.00% 64.23% - Horiz. % 0.00% 370.66% 145.36% 121.33% 0.00% 164.23% 100.00%
Equity 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 1,611,653 1,587,857 1,649,176 1,638,413 1,654,592 1,642,914 1,611,709 -0.00% QoQ % 1.50% -3.72% 0.66% -0.98% 0.71% 1.94% - Horiz. % 100.00% 98.52% 102.32% 101.66% 102.66% 101.94% 100.00%
NOSH 1,109,190 1,105,827 1,105,494 1,104,499 1,102,693 1,091,564 1,091,426 1.08% QoQ % 0.30% 0.03% 0.09% 0.16% 1.02% 0.01% - Horiz. % 101.63% 101.32% 101.29% 101.20% 101.03% 100.01% 100.00%
Ratio Analysis 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 5.87 % 5.08 % 9.50 % 8.63 % 7.85 % 12.56 % 11.99 % -37.91% QoQ % 15.55% -46.53% 10.08% 9.94% -37.50% 4.75% - Horiz. % 48.96% 42.37% 79.23% 71.98% 65.47% 104.75% 100.00%
ROE 4.69 % 4.76 % 8.49 % 7.67 % 6.53 % 13.04 % 12.47 % -47.93% QoQ % -1.47% -43.93% 10.69% 17.46% -49.92% 4.57% - Horiz. % 37.61% 38.17% 68.08% 61.51% 52.37% 104.57% 100.00%
Per Share 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 118.79 136.28 135.36 134.48 127.34 157.84 155.32 -16.38% QoQ % -12.83% 0.68% 0.65% 5.61% -19.32% 1.62% - Horiz. % 76.48% 87.74% 87.15% 86.58% 81.99% 101.62% 100.00%
EPS 6.80 6.83 12.67 11.38 9.80 19.62 18.41 -48.55% QoQ % -0.44% -46.09% 11.34% 16.12% -50.05% 6.57% - Horiz. % 36.94% 37.10% 68.82% 61.81% 53.23% 106.57% 100.00%
DPS 0.00 11.00 8.00 6.00 0.00 14.00 8.00 - QoQ % 0.00% 37.50% 33.33% 0.00% 0.00% 75.00% - Horiz. % 0.00% 137.50% 100.00% 75.00% 0.00% 175.00% 100.00%
NAPS 1.4530 1.4359 1.4918 1.4834 1.5005 1.5051 1.4767 -1.07% QoQ % 1.19% -3.75% 0.57% -1.14% -0.31% 1.92% - Horiz. % 98.40% 97.24% 101.02% 100.45% 101.61% 101.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 118.79 135.86 134.91 133.91 126.59 155.33 152.83 -15.48% QoQ % -12.56% 0.70% 0.75% 5.78% -18.50% 1.64% - Horiz. % 77.73% 88.90% 88.27% 87.62% 82.83% 101.64% 100.00%
EPS 6.80 6.81 12.62 11.33 9.74 19.31 18.12 -48.00% QoQ % -0.15% -46.04% 11.39% 16.32% -49.56% 6.57% - Horiz. % 37.53% 37.58% 69.65% 62.53% 53.75% 106.57% 100.00%
DPS 0.00 10.97 7.97 5.97 0.00 13.78 7.87 - QoQ % 0.00% 37.64% 33.50% 0.00% 0.00% 75.10% - Horiz. % 0.00% 139.39% 101.27% 75.86% 0.00% 175.10% 100.00%
NAPS 1.4530 1.4315 1.4868 1.4771 1.4917 1.4812 1.4531 -0.00% QoQ % 1.50% -3.72% 0.66% -0.98% 0.71% 1.93% - Horiz. % 99.99% 98.51% 102.32% 101.65% 102.66% 101.93% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.7000 1.7600 2.2300 2.5800 2.3600 2.6200 2.7100 -
P/RPS 1.43 1.29 1.65 1.92 1.85 1.66 1.74 -12.27% QoQ % 10.85% -21.82% -14.06% 3.78% 11.45% -4.60% - Horiz. % 82.18% 74.14% 94.83% 110.34% 106.32% 95.40% 100.00%
P/EPS 24.96 25.77 17.61 22.67 24.08 13.35 14.72 42.24% QoQ % -3.14% 46.34% -22.32% -5.86% 80.37% -9.31% - Horiz. % 169.57% 175.07% 119.63% 154.01% 163.59% 90.69% 100.00%
EY 4.01 3.88 5.68 4.41 4.15 7.49 6.79 -29.63% QoQ % 3.35% -31.69% 28.80% 6.27% -44.59% 10.31% - Horiz. % 59.06% 57.14% 83.65% 64.95% 61.12% 110.31% 100.00%
DY 0.00 6.25 3.59 2.33 0.00 5.34 2.95 - QoQ % 0.00% 74.09% 54.08% 0.00% 0.00% 81.02% - Horiz. % 0.00% 211.86% 121.69% 78.98% 0.00% 181.02% 100.00%
P/NAPS 1.17 1.23 1.49 1.74 1.57 1.74 1.84 -26.07% QoQ % -4.88% -17.45% -14.37% 10.83% -9.77% -5.43% - Horiz. % 63.59% 66.85% 80.98% 94.57% 85.33% 94.57% 100.00%
Price Multiplier on Announcement Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 14/05/15 25/02/15 06/11/14 14/08/14 08/05/14 20/02/14 18/11/13 -
Price 1.6700 1.7800 1.9100 2.3900 2.4500 2.5800 2.6700 -
P/RPS 1.41 1.31 1.41 1.78 1.92 1.63 1.72 -12.42% QoQ % 7.63% -7.09% -20.79% -7.29% 17.79% -5.23% - Horiz. % 81.98% 76.16% 81.98% 103.49% 111.63% 94.77% 100.00%
P/EPS 24.52 26.06 15.08 21.00 25.00 13.15 14.50 41.98% QoQ % -5.91% 72.81% -28.19% -16.00% 90.11% -9.31% - Horiz. % 169.10% 179.72% 104.00% 144.83% 172.41% 90.69% 100.00%
EY 4.08 3.84 6.63 4.76 4.00 7.60 6.90 -29.57% QoQ % 6.25% -42.08% 39.29% 19.00% -47.37% 10.14% - Horiz. % 59.13% 55.65% 96.09% 68.99% 57.97% 110.14% 100.00%
DY 0.00 6.18 4.19 2.51 0.00 5.43 3.00 - QoQ % 0.00% 47.49% 66.93% 0.00% 0.00% 81.00% - Horiz. % 0.00% 206.00% 139.67% 83.67% 0.00% 181.00% 100.00%
P/NAPS 1.15 1.24 1.28 1.61 1.63 1.71 1.81 -26.11% QoQ % -7.26% -3.12% -20.50% -1.23% -4.68% -5.52% - Horiz. % 63.54% 68.51% 70.72% 88.95% 90.06% 94.48% 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
MPB Bursa Q2 2014 Final.pdf 
