[MBMR] QoQ Cumulative Quarter Result on 2017-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,732,556 1,288,786 821,981 418,072 1,670,204 1,232,976 801,036 67.01% QoQ % 34.43% 56.79% 96.61% -74.97% 35.46% 53.92% - Horiz. % 216.29% 160.89% 102.61% 52.19% 208.51% 153.92% 100.00%
PBT -148,501 54,121 42,443 22,622 82,756 71,621 45,540 - QoQ % -374.39% 27.51% 87.62% -72.66% 15.55% 57.27% - Horiz. % -326.09% 118.84% 93.20% 49.68% 181.72% 157.27% 100.00%
Tax -7,521 -5,869 -3,341 -1,609 -6,864 -5,142 -3,138 78.81% QoQ % -28.15% -75.67% -107.64% 76.56% -33.49% -63.86% - Horiz. % 239.67% 187.03% 106.47% 51.27% 218.74% 163.86% 100.00%
NP -156,022 48,252 39,102 21,013 75,892 66,479 42,402 - QoQ % -423.35% 23.40% 86.08% -72.31% 14.16% 56.78% - Horiz. % -367.96% 113.80% 92.22% 49.56% 178.98% 156.78% 100.00%
NP to SH -148,830 42,913 35,579 19,425 66,070 58,504 37,210 - QoQ % -446.82% 20.61% 83.16% -70.60% 12.93% 57.23% - Horiz. % -399.97% 115.33% 95.62% 52.20% 177.56% 157.23% 100.00%
Tax Rate - % 10.84 % 7.87 % 7.11 % 8.29 % 7.18 % 6.89 % - QoQ % 0.00% 37.74% 10.69% -14.23% 15.46% 4.21% - Horiz. % 0.00% 157.33% 114.22% 103.19% 120.32% 104.21% 100.00%
Total Cost 1,888,578 1,240,534 782,879 397,059 1,594,312 1,166,497 758,634 83.38% QoQ % 52.24% 58.46% 97.17% -75.10% 36.68% 53.76% - Horiz. % 248.94% 163.52% 103.20% 52.34% 210.16% 153.76% 100.00%
Net Worth 1,438,456 1,629,990 1,629,990 1,610,281 1,605,358 1,598,405 1,586,896 -6.32% QoQ % -11.75% 0.00% 1.22% 0.31% 0.43% 0.73% - Horiz. % 90.65% 102.72% 102.72% 101.47% 101.16% 100.73% 100.00%
Dividend 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 11,726 5,863 5,863 - 23,435 11,724 11,725 0.00% QoQ % 100.00% 0.00% 0.00% 0.00% 99.89% -0.01% - Horiz. % 100.01% 50.00% 50.00% 0.00% 199.87% 99.99% 100.00%
Div Payout % - % 13.66 % 16.48 % - % 35.47 % 20.04 % 31.51 % - QoQ % 0.00% -17.11% 0.00% 0.00% 77.00% -36.40% - Horiz. % 0.00% 43.35% 52.30% 0.00% 112.57% 63.60% 100.00%
Equity 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,438,456 1,629,990 1,629,990 1,610,281 1,605,358 1,598,405 1,586,896 -6.32% QoQ % -11.75% 0.00% 1.22% 0.31% 0.43% 0.73% - Horiz. % 90.65% 102.72% 102.72% 101.47% 101.16% 100.73% 100.00%
NOSH 390,885 390,885 390,885 390,845 390,598 390,808 390,861 0.00% QoQ % 0.00% 0.00% 0.01% 0.06% -0.05% -0.01% - Horiz. % 100.01% 100.01% 100.01% 100.00% 99.93% 99.99% 100.00%
Ratio Analysis 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -9.01 % 3.74 % 4.76 % 5.03 % 4.54 % 5.39 % 5.29 % - QoQ % -340.91% -21.43% -5.37% 10.79% -15.77% 1.89% - Horiz. % -170.32% 70.70% 89.98% 95.09% 85.82% 101.89% 100.00%
ROE -10.35 % 2.63 % 2.18 % 1.21 % 4.12 % 3.66 % 2.34 % - QoQ % -493.54% 20.64% 80.17% -70.63% 12.57% 56.41% - Horiz. % -442.31% 112.39% 93.16% 51.71% 176.07% 156.41% 100.00%
Per Share 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 443.24 329.71 210.29 106.97 427.60 315.49 204.94 67.01% QoQ % 34.43% 56.79% 96.59% -74.98% 35.54% 53.94% - Horiz. % 216.28% 160.88% 102.61% 52.20% 208.65% 153.94% 100.00%
EPS -38.08 10.98 9.10 4.97 16.91 14.97 9.52 - QoQ % -446.81% 20.66% 83.10% -70.61% 12.96% 57.25% - Horiz. % -400.00% 115.34% 95.59% 52.21% 177.63% 157.25% 100.00%
DPS 3.00 1.50 1.50 0.00 6.00 3.00 3.00 - QoQ % 100.00% 0.00% 0.00% 0.00% 100.00% 0.00% - Horiz. % 100.00% 50.00% 50.00% 0.00% 200.00% 100.00% 100.00%
NAPS 3.6800 4.1700 4.1700 4.1200 4.1100 4.0900 4.0600 -6.32% QoQ % -11.75% 0.00% 1.21% 0.24% 0.49% 0.74% - Horiz. % 90.64% 102.71% 102.71% 101.48% 101.23% 100.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 443.24 329.71 210.29 106.95 427.28 315.43 204.93 67.01% QoQ % 34.43% 56.79% 96.62% -74.97% 35.46% 53.92% - Horiz. % 216.29% 160.89% 102.62% 52.19% 208.50% 153.92% 100.00%
EPS -38.07 10.98 9.10 4.97 16.90 14.97 9.52 - QoQ % -446.72% 20.66% 83.10% -70.59% 12.89% 57.25% - Horiz. % -399.89% 115.34% 95.59% 52.21% 177.52% 157.25% 100.00%
DPS 3.00 1.50 1.50 0.00 6.00 3.00 3.00 - QoQ % 100.00% 0.00% 0.00% 0.00% 100.00% 0.00% - Horiz. % 100.00% 50.00% 50.00% 0.00% 200.00% 100.00% 100.00%
NAPS 3.6800 4.1700 4.1700 4.1196 4.1070 4.0892 4.0597 -6.32% QoQ % -11.75% 0.00% 1.22% 0.31% 0.44% 0.73% - Horiz. % 90.65% 102.72% 102.72% 101.48% 101.17% 100.73% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.2000 2.0400 2.2500 2.5200 2.1400 2.5000 2.0100 -
P/RPS 0.50 0.62 1.07 2.36 0.50 0.79 0.98 -36.07% QoQ % -19.35% -42.06% -54.66% 372.00% -36.71% -19.39% - Horiz. % 51.02% 63.27% 109.18% 240.82% 51.02% 80.61% 100.00%
P/EPS -5.78 18.58 24.72 50.70 12.65 16.70 21.11 - QoQ % -131.11% -24.84% -51.24% 300.79% -24.25% -20.89% - Horiz. % -27.38% 88.02% 117.10% 240.17% 59.92% 79.11% 100.00%
EY -17.31 5.38 4.05 1.97 7.90 5.99 4.74 - QoQ % -421.75% 32.84% 105.58% -75.06% 31.89% 26.37% - Horiz. % -365.19% 113.50% 85.44% 41.56% 166.67% 126.37% 100.00%
DY 1.36 0.74 0.67 0.00 2.80 1.20 1.49 -5.89% QoQ % 83.78% 10.45% 0.00% 0.00% 133.33% -19.46% - Horiz. % 91.28% 49.66% 44.97% 0.00% 187.92% 80.54% 100.00%
P/NAPS 0.60 0.49 0.54 0.61 0.52 0.61 0.50 12.89% QoQ % 22.45% -9.26% -11.48% 17.31% -14.75% 22.00% - Horiz. % 120.00% 98.00% 108.00% 122.00% 104.00% 122.00% 100.00%
Price Multiplier on Announcement Date 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 22/11/17 23/08/17 24/05/17 22/02/17 23/11/16 25/08/16 -
Price 2.2900 2.1200 2.1800 2.4200 2.4200 2.4300 2.4400 -
P/RPS 0.52 0.64 1.04 2.26 0.57 0.77 1.19 -42.33% QoQ % -18.75% -38.46% -53.98% 296.49% -25.97% -35.29% - Horiz. % 43.70% 53.78% 87.39% 189.92% 47.90% 64.71% 100.00%
P/EPS -6.01 19.31 23.95 48.69 14.31 16.23 25.63 - QoQ % -131.12% -19.37% -50.81% 240.25% -11.83% -36.68% - Horiz. % -23.45% 75.34% 93.45% 189.97% 55.83% 63.32% 100.00%
EY -16.63 5.18 4.18 2.05 6.99 6.16 3.90 - QoQ % -421.04% 23.92% 103.90% -70.67% 13.47% 57.95% - Horiz. % -426.41% 132.82% 107.18% 52.56% 179.23% 157.95% 100.00%
DY 1.31 0.71 0.69 0.00 2.48 1.23 1.23 4.28% QoQ % 84.51% 2.90% 0.00% 0.00% 101.63% 0.00% - Horiz. % 106.50% 57.72% 56.10% 0.00% 201.63% 100.00% 100.00%
P/NAPS 0.62 0.51 0.52 0.59 0.59 0.59 0.60 2.20% QoQ % 21.57% -1.92% -11.86% 0.00% 0.00% -1.67% - Horiz. % 103.33% 85.00% 86.67% 98.33% 98.33% 98.33% 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
MBMR 1stQtr2017_24 May 2017.pdf 
