[MEDIA] QoQ Cumulative Quarter Result on 2015-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,427,693 1,060,576 695,208 329,389 1,506,981 1,122,282 742,684 54.42% QoQ % 34.61% 52.56% 111.06% -78.14% 34.28% 51.11% - Horiz. % 192.23% 142.80% 93.61% 44.35% 202.91% 151.11% 100.00%
PBT 200,068 144,302 83,140 25,805 101,441 142,197 85,355 76.18% QoQ % 38.65% 73.57% 222.19% -74.56% -28.66% 66.59% - Horiz. % 234.40% 169.06% 97.40% 30.23% 118.85% 166.59% 100.00%
Tax -61,360 -37,552 -21,490 -6,454 -24,819 -35,528 -21,264 102.30% QoQ % -63.40% -74.74% -232.97% 74.00% 30.14% -67.08% - Horiz. % 288.56% 176.60% 101.06% 30.35% 116.72% 167.08% 100.00%
NP 138,708 106,750 61,650 19,351 76,622 106,669 64,091 67.08% QoQ % 29.94% 73.15% 218.59% -74.74% -28.17% 66.43% - Horiz. % 216.42% 166.56% 96.19% 30.19% 119.55% 166.43% 100.00%
NP to SH 138,717 106,989 62,826 18,883 75,528 105,022 62,846 69.28% QoQ % 29.66% 70.29% 232.71% -75.00% -28.08% 67.11% - Horiz. % 220.73% 170.24% 99.97% 30.05% 120.18% 167.11% 100.00%
Tax Rate 30.67 % 26.02 % 25.85 % 25.01 % 24.47 % 24.99 % 24.91 % 14.83% QoQ % 17.87% 0.66% 3.36% 2.21% -2.08% 0.32% - Horiz. % 123.12% 104.46% 103.77% 100.40% 98.23% 100.32% 100.00%
Total Cost 1,288,985 953,826 633,558 310,038 1,430,359 1,015,613 678,593 53.20% QoQ % 35.14% 50.55% 104.35% -78.32% 40.84% 49.66% - Horiz. % 189.95% 140.56% 93.36% 45.69% 210.78% 149.66% 100.00%
Net Worth 1,620,637 1,610,987 1,600,117 1,611,653 1,587,857 1,649,176 1,638,413 -0.72% QoQ % 0.60% 0.68% -0.72% 1.50% -3.72% 0.66% - Horiz. % 98.92% 98.33% 97.66% 98.37% 96.91% 100.66% 100.00%
Dividend 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 110,919 55,459 33,275 - 121,640 66,329 33,134 123.28% QoQ % 100.00% 66.67% 0.00% 0.00% 83.39% 100.18% - Horiz. % 334.75% 167.37% 100.42% 0.00% 367.11% 200.18% 100.00%
Div Payout % 79.96 % 51.84 % 52.96 % - % 161.05 % 63.16 % 52.72 % 31.91% QoQ % 54.24% -2.11% 0.00% 0.00% 154.99% 19.80% - Horiz. % 151.67% 98.33% 100.46% 0.00% 305.48% 119.80% 100.00%
Equity 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 1,620,637 1,610,987 1,600,117 1,611,653 1,587,857 1,649,176 1,638,413 -0.72% QoQ % 0.60% 0.68% -0.72% 1.50% -3.72% 0.66% - Horiz. % 98.92% 98.33% 97.66% 98.37% 96.91% 100.66% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,105,827 1,105,494 1,104,499 0.28% QoQ % 0.00% 0.00% 0.00% 0.30% 0.03% 0.09% - Horiz. % 100.42% 100.42% 100.42% 100.42% 100.12% 100.09% 100.00%
Ratio Analysis 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 9.72 % 10.07 % 8.87 % 5.87 % 5.08 % 9.50 % 8.63 % 8.23% QoQ % -3.48% 13.53% 51.11% 15.55% -46.53% 10.08% - Horiz. % 112.63% 116.69% 102.78% 68.02% 58.86% 110.08% 100.00%
ROE 8.56 % 6.64 % 3.93 % 1.17 % 4.76 % 6.37 % 3.84 % 70.40% QoQ % 28.92% 68.96% 235.90% -75.42% -25.27% 65.89% - Horiz. % 222.92% 172.92% 102.34% 30.47% 123.96% 165.89% 100.00%
Per Share 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 128.71 95.62 62.68 29.70 136.28 101.52 67.24 53.98% QoQ % 34.61% 52.55% 111.04% -78.21% 34.24% 50.98% - Horiz. % 191.42% 142.21% 93.22% 44.17% 202.68% 150.98% 100.00%
EPS 12.51 9.65 5.66 1.70 6.83 9.50 5.69 68.84% QoQ % 29.64% 70.49% 232.94% -75.11% -28.11% 66.96% - Horiz. % 219.86% 169.60% 99.47% 29.88% 120.04% 166.96% 100.00%
DPS 10.00 5.00 3.00 0.00 11.00 6.00 3.00 122.66% QoQ % 100.00% 66.67% 0.00% 0.00% 83.33% 100.00% - Horiz. % 333.33% 166.67% 100.00% 0.00% 366.67% 200.00% 100.00%
NAPS 1.4611 1.4524 1.4426 1.4530 1.4359 1.4918 1.4834 -1.00% QoQ % 0.60% 0.68% -0.72% 1.19% -3.75% 0.57% - Horiz. % 98.50% 97.91% 97.25% 97.95% 96.80% 100.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 128.71 95.62 62.68 29.70 135.86 101.18 66.96 54.41% QoQ % 34.61% 52.55% 111.04% -78.14% 34.28% 51.11% - Horiz. % 192.22% 142.80% 93.61% 44.35% 202.90% 151.11% 100.00%
EPS 12.51 9.65 5.66 1.70 6.81 9.47 5.67 69.23% QoQ % 29.64% 70.49% 232.94% -75.04% -28.09% 67.02% - Horiz. % 220.63% 170.19% 99.82% 29.98% 120.11% 167.02% 100.00%
DPS 10.00 5.00 3.00 0.00 10.97 5.98 2.99 123.15% QoQ % 100.00% 66.67% 0.00% 0.00% 83.44% 100.00% - Horiz. % 334.45% 167.22% 100.33% 0.00% 366.89% 200.00% 100.00%
NAPS 1.4611 1.4524 1.4426 1.4530 1.4315 1.4868 1.4771 -0.72% QoQ % 0.60% 0.68% -0.72% 1.50% -3.72% 0.66% - Horiz. % 98.92% 98.33% 97.66% 98.37% 96.91% 100.66% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.2700 1.2000 1.4600 1.7000 1.7600 2.2300 2.5800 -
P/RPS 0.99 1.26 2.33 5.72 1.29 2.20 3.84 -59.39% QoQ % -21.43% -45.92% -59.27% 343.41% -41.36% -42.71% - Horiz. % 25.78% 32.81% 60.68% 148.96% 33.59% 57.29% 100.00%
P/EPS 10.16 12.44 25.78 99.86 25.77 23.47 45.34 -63.01% QoQ % -18.33% -51.75% -74.18% 287.50% 9.80% -48.24% - Horiz. % 22.41% 27.44% 56.86% 220.25% 56.84% 51.76% 100.00%
EY 9.85 8.04 3.88 1.00 3.88 4.26 2.21 170.09% QoQ % 22.51% 107.22% 288.00% -74.23% -8.92% 92.76% - Horiz. % 445.70% 363.80% 175.57% 45.25% 175.57% 192.76% 100.00%
DY 7.87 4.17 2.05 0.00 6.25 2.69 1.16 257.13% QoQ % 88.73% 103.41% 0.00% 0.00% 132.34% 131.90% - Horiz. % 678.45% 359.48% 176.72% 0.00% 538.79% 231.90% 100.00%
P/NAPS 0.87 0.83 1.01 1.17 1.23 1.49 1.74 -36.92% QoQ % 4.82% -17.82% -13.68% -4.88% -17.45% -14.37% - Horiz. % 50.00% 47.70% 58.05% 67.24% 70.69% 85.63% 100.00%
Price Multiplier on Announcement Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 19/11/15 13/08/15 14/05/15 25/02/15 06/11/14 14/08/14 -
Price 1.3200 1.3400 1.1400 1.6700 1.7800 1.9100 2.3900 -
P/RPS 1.03 1.40 1.82 5.62 1.31 1.88 3.55 -56.07% QoQ % -26.43% -23.08% -67.62% 329.01% -30.32% -47.04% - Horiz. % 29.01% 39.44% 51.27% 158.31% 36.90% 52.96% 100.00%
P/EPS 10.55 13.89 20.13 98.10 26.06 20.11 42.00 -60.09% QoQ % -24.05% -31.00% -79.48% 276.44% 29.59% -52.12% - Horiz. % 25.12% 33.07% 47.93% 233.57% 62.05% 47.88% 100.00%
EY 9.47 7.20 4.97 1.02 3.84 4.97 2.38 150.47% QoQ % 31.53% 44.87% 387.25% -73.44% -22.74% 108.82% - Horiz. % 397.90% 302.52% 208.82% 42.86% 161.34% 208.82% 100.00%
DY 7.58 3.73 2.63 0.00 6.18 3.14 1.26 229.70% QoQ % 103.22% 41.83% 0.00% 0.00% 96.82% 149.21% - Horiz. % 601.59% 296.03% 208.73% 0.00% 490.48% 249.21% 100.00%
P/NAPS 0.90 0.92 0.79 1.15 1.24 1.28 1.61 -32.07% QoQ % -2.17% 16.46% -31.30% -7.26% -3.12% -20.50% - Horiz. % 55.90% 57.14% 49.07% 71.43% 77.02% 79.50% 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 Q1 2015 Final.pdf 
