[MEDIA] QoQ Quarter Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 265,545 296,767 239,102 290,899 271,800 342,372 280,666 -3.62% QoQ % -10.52% 24.12% -17.81% 7.03% -20.61% 21.99% - Horiz. % 94.61% 105.74% 85.19% 103.65% 96.84% 121.99% 100.00%
PBT -25,243 -7,235 -40,861 82,386 -31,428 32,227 -22,545 7.82% QoQ % -248.90% 82.29% -149.60% 362.14% -197.52% 242.95% - Horiz. % 111.97% 32.09% 181.24% -365.43% 139.40% -142.95% 100.00%
Tax -314 -3,548 -1,960 -1,251 582 -526 -454 -21.77% QoQ % 91.15% -81.02% -56.67% -314.95% 210.65% -15.86% - Horiz. % 69.16% 781.50% 431.72% 275.55% -128.19% 115.86% 100.00%
NP -25,557 -10,783 -42,821 81,135 -30,846 31,701 -22,999 7.28% QoQ % -137.01% 74.82% -152.78% 363.03% -197.30% 237.84% - Horiz. % 111.12% 46.88% 186.19% -352.78% 134.12% -137.84% 100.00%
NP to SH -24,161 -8,825 -40,409 79,203 -30,706 31,952 -21,826 7.00% QoQ % -173.78% 78.16% -151.02% 357.94% -196.10% 246.39% - Horiz. % 110.70% 40.43% 185.14% -362.88% 140.69% -146.39% 100.00%
Tax Rate - % - % - % 1.52 % - % 1.63 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 93.25% 0.00% 100.00% -
Total Cost 291,102 307,550 281,923 209,764 302,646 310,671 303,665 -2.77% QoQ % -5.35% 9.09% 34.40% -30.69% -2.58% 2.31% - Horiz. % 95.86% 101.28% 92.84% 69.08% 99.66% 102.31% 100.00%
Net Worth 711,101 730,296 739,053 808,599 746,041 776,765 744,821 -3.04% QoQ % -2.63% -1.18% -8.60% 8.39% -3.96% 4.29% - Horiz. % 95.47% 98.05% 99.23% 108.56% 100.16% 104.29% 100.00%
Dividend 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 711,101 730,296 739,053 808,599 746,041 776,765 744,821 -3.04% QoQ % -2.63% -1.18% -8.60% 8.39% -3.96% 4.29% - Horiz. % 95.47% 98.05% 99.23% 108.56% 100.16% 104.29% 100.00%
NOSH 1,109,190 1,109,199 1,109,190 1,109,190 1,109,190 1,109,190 1,109,190 - QoQ % -0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -9.62 % -3.63 % -17.91 % 27.89 % -11.35 % 9.26 % -8.19 % 11.31% QoQ % -165.01% 79.73% -164.22% 345.73% -222.57% 213.06% - Horiz. % 117.46% 44.32% 218.68% -340.54% 138.58% -113.06% 100.00%
ROE -3.40 % -1.21 % -5.47 % 9.80 % -4.12 % 4.11 % -2.93 % 10.42% QoQ % -180.99% 77.88% -155.82% 337.86% -200.24% 240.27% - Horiz. % 116.04% 41.30% 186.69% -334.47% 140.61% -140.27% 100.00%
Per Share 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 23.94 26.76 21.56 26.23 24.50 30.87 25.30 -3.61% QoQ % -10.54% 24.12% -17.80% 7.06% -20.63% 22.02% - Horiz. % 94.62% 105.77% 85.22% 103.68% 96.84% 122.02% 100.00%
EPS -2.18 -0.80 -3.64 7.14 -2.77 2.88 -1.97 6.98% QoQ % -172.50% 78.02% -150.98% 357.76% -196.18% 246.19% - Horiz. % 110.66% 40.61% 184.77% -362.44% 140.61% -146.19% 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 0.6411 0.6584 0.6663 0.7290 0.6726 0.7003 0.6715 -3.04% QoQ % -2.63% -1.19% -8.60% 8.39% -3.96% 4.29% - Horiz. % 95.47% 98.05% 99.23% 108.56% 100.16% 104.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 23.94 26.76 21.56 26.23 24.50 30.87 25.30 -3.61% QoQ % -10.54% 24.12% -17.80% 7.06% -20.63% 22.02% - Horiz. % 94.62% 105.77% 85.22% 103.68% 96.84% 122.02% 100.00%
EPS -2.18 -0.80 -3.64 7.14 -2.77 2.88 -1.97 6.98% QoQ % -172.50% 78.02% -150.98% 357.76% -196.18% 246.19% - Horiz. % 110.66% 40.61% 184.77% -362.44% 140.61% -146.19% 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 0.6411 0.6584 0.6663 0.7290 0.6726 0.7003 0.6715 -3.04% QoQ % -2.63% -1.19% -8.60% 8.39% -3.96% 4.29% - Horiz. % 95.47% 98.05% 99.23% 108.56% 100.16% 104.29% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.4700 0.4800 0.4800 0.3450 0.4900 0.4800 0.3800 -
P/RPS 1.96 1.79 2.23 1.32 2.00 1.56 1.50 19.50% QoQ % 9.50% -19.73% 68.94% -34.00% 28.21% 4.00% - Horiz. % 130.67% 119.33% 148.67% 88.00% 133.33% 104.00% 100.00%
P/EPS -21.58 -60.33 -13.18 4.83 -17.70 16.66 -19.31 7.68% QoQ % 64.23% -357.74% -372.88% 127.29% -206.24% 186.28% - Horiz. % 111.76% 312.43% 68.25% -25.01% 91.66% -86.28% 100.00%
EY -4.63 -1.66 -7.59 20.70 -5.65 6.00 -5.18 -7.20% QoQ % -178.92% 78.13% -136.67% 466.37% -194.17% 215.83% - Horiz. % 89.38% 32.05% 146.53% -399.61% 109.07% -115.83% 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 0.73 0.73 0.72 0.47 0.73 0.69 0.57 17.91% QoQ % 0.00% 1.39% 53.19% -35.62% 5.80% 21.05% - Horiz. % 128.07% 128.07% 126.32% 82.46% 128.07% 121.05% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 22/08/19 30/05/19 27/02/19 21/11/18 30/08/18 24/05/18 -
Price 0.2750 0.4850 0.3800 0.4750 0.4100 0.4100 0.3600 -
P/RPS 1.15 1.81 1.76 1.81 1.67 1.33 1.42 -13.10% QoQ % -36.46% 2.84% -2.76% 8.38% 25.56% -6.34% - Horiz. % 80.99% 127.46% 123.94% 127.46% 117.61% 93.66% 100.00%
P/EPS -12.62 -60.96 -10.43 6.65 -14.81 14.23 -18.30 -21.93% QoQ % 79.30% -484.47% -256.84% 144.90% -204.08% 177.76% - Horiz. % 68.96% 333.11% 56.99% -36.34% 80.93% -77.76% 100.00%
EY -7.92 -1.64 -9.59 15.03 -6.75 7.03 -5.47 27.96% QoQ % -382.93% 82.90% -163.81% 322.67% -196.02% 228.52% - Horiz. % 144.79% 29.98% 175.32% -274.77% 123.40% -128.52% 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 0.43 0.74 0.57 0.65 0.61 0.59 0.54 -14.08% QoQ % -41.89% 29.82% -12.31% 6.56% 3.39% 9.26% - Horiz. % 79.63% 137.04% 105.56% 120.37% 112.96% 109.26% 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 Q4FY18 270219_10am.pdf 
