[MBG] QoQ TTM Result on 2017-01-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 51,698 51,251 50,850 48,154 47,865 49,425 49,988 2.26% QoQ % 0.87% 0.79% 5.60% 0.60% -3.16% -1.13% - Horiz. % 103.42% 102.53% 101.72% 96.33% 95.75% 98.87% 100.00%
PBT 4,777 4,925 5,522 3,521 1,447 3,725 4,247 8.13% QoQ % -3.01% -10.81% 56.83% 143.33% -61.15% -12.29% - Horiz. % 112.48% 115.96% 130.02% 82.91% 34.07% 87.71% 100.00%
Tax -1,087 -1,278 -1,482 -1,073 -702 -1,124 -1,204 -6.57% QoQ % 14.95% 13.77% -38.12% -52.85% 37.54% 6.64% - Horiz. % 90.28% 106.15% 123.09% 89.12% 58.31% 93.36% 100.00%
NP 3,690 3,647 4,040 2,448 745 2,601 3,043 13.67% QoQ % 1.18% -9.73% 65.03% 228.59% -71.36% -14.53% - Horiz. % 121.26% 119.85% 132.76% 80.45% 24.48% 85.47% 100.00%
NP to SH 3,731 3,668 4,028 2,455 770 2,605 3,060 14.09% QoQ % 1.72% -8.94% 64.07% 218.83% -70.44% -14.87% - Horiz. % 121.93% 119.87% 131.63% 80.23% 25.16% 85.13% 100.00%
Tax Rate 22.75 % 25.95 % 26.84 % 30.47 % 48.51 % 30.17 % 28.35 % -13.61% QoQ % -12.33% -3.32% -11.91% -37.19% 60.79% 6.42% - Horiz. % 80.25% 91.53% 94.67% 107.48% 171.11% 106.42% 100.00%
Total Cost 48,008 47,604 46,810 45,706 47,120 46,824 46,945 1.50% QoQ % 0.85% 1.70% 2.42% -3.00% 0.63% -0.26% - Horiz. % 102.26% 101.40% 99.71% 97.36% 100.37% 99.74% 100.00%
Net Worth 110,047 109,439 111,264 109,439 107,615 107,007 108,831 0.74% QoQ % 0.56% -1.64% 1.67% 1.69% 0.57% -1.68% - Horiz. % 101.12% 100.56% 102.23% 100.56% 98.88% 98.32% 100.00%
Dividend 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div 0 0 0 0 0 0 0 - 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 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 110,047 109,439 111,264 109,439 107,615 107,007 108,831 0.74% QoQ % 0.56% -1.64% 1.67% 1.69% 0.57% -1.68% - Horiz. % 101.12% 100.56% 102.23% 100.56% 98.88% 98.32% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,800 60,800 60,800 - 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 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 7.14 % 7.12 % 7.94 % 5.08 % 1.56 % 5.26 % 6.09 % 11.15% QoQ % 0.28% -10.33% 56.30% 225.64% -70.34% -13.63% - Horiz. % 117.24% 116.91% 130.38% 83.42% 25.62% 86.37% 100.00%
ROE 3.39 % 3.35 % 3.62 % 2.24 % 0.72 % 2.43 % 2.81 % 13.29% QoQ % 1.19% -7.46% 61.61% 211.11% -70.37% -13.52% - Horiz. % 120.64% 119.22% 128.83% 79.72% 25.62% 86.48% 100.00%
Per Share 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 85.03 84.29 83.63 79.20 78.73 81.29 82.22 2.26% QoQ % 0.88% 0.79% 5.59% 0.60% -3.15% -1.13% - Horiz. % 103.42% 102.52% 101.71% 96.33% 95.76% 98.87% 100.00%
EPS 6.14 6.03 6.63 4.04 1.27 4.28 5.03 14.18% QoQ % 1.82% -9.05% 64.11% 218.11% -70.33% -14.91% - Horiz. % 122.07% 119.88% 131.81% 80.32% 25.25% 85.09% 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 1.8100 1.8000 1.8300 1.8000 1.7700 1.7600 1.7900 0.74% QoQ % 0.56% -1.64% 1.67% 1.69% 0.57% -1.68% - Horiz. % 101.12% 100.56% 102.23% 100.56% 98.88% 98.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 85.03 84.29 83.63 79.20 78.73 81.29 82.22 2.26% QoQ % 0.88% 0.79% 5.59% 0.60% -3.15% -1.13% - Horiz. % 103.42% 102.52% 101.71% 96.33% 95.76% 98.87% 100.00%
EPS 6.14 6.03 6.63 4.04 1.27 4.28 5.03 14.18% QoQ % 1.82% -9.05% 64.11% 218.11% -70.33% -14.91% - Horiz. % 122.07% 119.88% 131.81% 80.32% 25.25% 85.09% 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 1.8100 1.8000 1.8300 1.8000 1.7700 1.7600 1.7900 0.74% QoQ % 0.56% -1.64% 1.67% 1.69% 0.57% -1.68% - Horiz. % 101.12% 100.56% 102.23% 100.56% 98.88% 98.32% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 1.0500 1.0700 1.3000 1.0000 1.0400 1.0800 1.2000 -
P/RPS 1.23 1.27 1.55 1.26 1.32 1.33 1.46 -10.77% QoQ % -3.15% -18.06% 23.02% -4.55% -0.75% -8.90% - Horiz. % 84.25% 86.99% 106.16% 86.30% 90.41% 91.10% 100.00%
P/EPS 17.11 17.74 19.62 24.77 82.12 25.21 23.84 -19.79% QoQ % -3.55% -9.58% -20.79% -69.84% 225.74% 5.75% - Horiz. % 71.77% 74.41% 82.30% 103.90% 344.46% 105.75% 100.00%
EY 5.84 5.64 5.10 4.04 1.22 3.97 4.19 24.70% QoQ % 3.55% 10.59% 26.24% 231.15% -69.27% -5.25% - Horiz. % 139.38% 134.61% 121.72% 96.42% 29.12% 94.75% 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 0.58 0.59 0.71 0.56 0.59 0.61 0.67 -9.14% QoQ % -1.69% -16.90% 26.79% -5.08% -3.28% -8.96% - Horiz. % 86.57% 88.06% 105.97% 83.58% 88.06% 91.04% 100.00%
Price Multiplier on Announcement Date 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 20/12/17 21/09/17 30/06/17 31/03/17 27/12/16 30/09/16 24/06/16 -
Price 1.0400 1.0500 1.1400 1.0600 1.0100 1.0500 1.1700 -
P/RPS 1.22 1.25 1.36 1.34 1.28 1.29 1.42 -9.60% QoQ % -2.40% -8.09% 1.49% 4.69% -0.78% -9.15% - Horiz. % 85.92% 88.03% 95.77% 94.37% 90.14% 90.85% 100.00%
P/EPS 16.95 17.40 17.21 26.25 79.75 24.51 23.25 -18.95% QoQ % -2.59% 1.10% -34.44% -67.08% 225.38% 5.42% - Horiz. % 72.90% 74.84% 74.02% 112.90% 343.01% 105.42% 100.00%
EY 5.90 5.75 5.81 3.81 1.25 4.08 4.30 23.41% QoQ % 2.61% -1.03% 52.49% 204.80% -69.36% -5.12% - Horiz. % 137.21% 133.72% 135.12% 88.60% 29.07% 94.88% 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 0.57 0.58 0.62 0.59 0.57 0.60 0.65 -8.36% QoQ % -1.72% -6.45% 5.08% 3.51% -5.00% -7.69% - Horiz. % 87.69% 89.23% 95.38% 90.77% 87.69% 92.31% 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
MBG (report) 4th Quarter 2017 - Annoucement.pdf 
