[MBMR] QoQ TTM Result on 2016-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,714,342 1,670,206 1,670,708 1,649,950 1,597,263 1,815,068 1,788,863 -2.79% QoQ % 2.64% -0.03% 1.26% 3.30% -12.00% 1.46% - Horiz. % 95.83% 93.37% 93.39% 92.23% 89.29% 101.46% 100.00%
PBT 83,440 82,759 90,294 76,664 86,995 130,234 151,325 -32.73% QoQ % 0.82% -8.34% 17.78% -11.88% -33.20% -13.94% - Horiz. % 55.14% 54.69% 59.67% 50.66% 57.49% 86.06% 100.00%
Tax -7,389 -6,864 -12,657 -11,821 -11,157 -25,264 -23,337 -53.51% QoQ % -7.65% 45.77% -7.07% -5.95% 55.84% -8.26% - Horiz. % 31.66% 29.41% 54.24% 50.65% 47.81% 108.26% 100.00%
NP 76,051 75,895 77,637 64,843 75,838 104,970 127,988 -29.30% QoQ % 0.21% -2.24% 19.73% -14.50% -27.75% -17.98% - Horiz. % 59.42% 59.30% 60.66% 50.66% 59.25% 82.02% 100.00%
NP to SH 67,102 66,074 69,521 56,846 67,257 84,000 104,537 -25.57% QoQ % 1.56% -4.96% 22.30% -15.48% -19.93% -19.65% - Horiz. % 64.19% 63.21% 66.50% 54.38% 64.34% 80.35% 100.00%
Tax Rate 8.86 % 8.29 % 14.02 % 15.42 % 12.82 % 19.40 % 15.42 % -30.86% QoQ % 6.88% -40.87% -9.08% 20.28% -33.92% 25.81% - Horiz. % 57.46% 53.76% 90.92% 100.00% 83.14% 125.81% 100.00%
Total Cost 1,638,291 1,594,311 1,593,071 1,585,107 1,521,425 1,710,098 1,660,875 -0.91% QoQ % 2.76% 0.08% 0.50% 4.19% -11.03% 2.96% - Horiz. % 98.64% 95.99% 95.92% 95.44% 91.60% 102.96% 100.00%
Net Worth 1,610,281 1,608,836 1,598,327 1,587,704 1,570,189 1,559,789 1,588,036 0.93% QoQ % 0.09% 0.66% 0.67% 1.12% 0.67% -1.78% - Horiz. % 101.40% 101.31% 100.65% 99.98% 98.88% 98.22% 100.00%
Dividend 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 23,475 23,475 23,430 39,037 54,654 54,654 58,590 -45.62% QoQ % 0.00% 0.19% -39.98% -28.57% 0.00% -6.72% - Horiz. % 40.07% 40.07% 39.99% 66.63% 93.28% 93.28% 100.00%
Div Payout % 34.98 % 35.53 % 33.70 % 68.67 % 81.26 % 65.06 % 56.05 % -26.95% QoQ % -1.55% 5.43% -50.92% -15.49% 24.90% 16.07% - Horiz. % 62.41% 63.39% 60.12% 122.52% 144.98% 116.07% 100.00%
Equity 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,610,281 1,608,836 1,598,327 1,587,704 1,570,189 1,559,789 1,588,036 0.93% QoQ % 0.09% 0.66% 0.67% 1.12% 0.67% -1.78% - Horiz. % 101.40% 101.31% 100.65% 99.98% 98.88% 98.22% 100.00%
NOSH 390,845 391,444 390,789 391,060 390,594 389,947 390,180 0.11% QoQ % -0.15% 0.17% -0.07% 0.12% 0.17% -0.06% - Horiz. % 100.17% 100.32% 100.16% 100.23% 100.11% 99.94% 100.00%
Ratio Analysis 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 4.44 % 4.54 % 4.65 % 3.93 % 4.75 % 5.78 % 7.15 % -27.19% QoQ % -2.20% -2.37% 18.32% -17.26% -17.82% -19.16% - Horiz. % 62.10% 63.50% 65.03% 54.97% 66.43% 80.84% 100.00%
ROE 4.17 % 4.11 % 4.35 % 3.58 % 4.28 % 5.39 % 6.58 % -26.20% QoQ % 1.46% -5.52% 21.51% -16.36% -20.59% -18.09% - Horiz. % 63.37% 62.46% 66.11% 54.41% 65.05% 81.91% 100.00%
Per Share 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 438.62 426.68 427.52 421.92 408.93 465.46 458.47 -2.91% QoQ % 2.80% -0.20% 1.33% 3.18% -12.14% 1.52% - Horiz. % 95.67% 93.07% 93.25% 92.03% 89.19% 101.52% 100.00%
EPS 17.17 16.88 17.79 14.54 17.22 21.54 26.79 -25.64% QoQ % 1.72% -5.12% 22.35% -15.56% -20.06% -19.60% - Horiz. % 64.09% 63.01% 66.41% 54.27% 64.28% 80.40% 100.00%
DPS 6.00 6.00 6.00 10.00 14.00 14.00 15.00 -45.68% QoQ % 0.00% 0.00% -40.00% -28.57% 0.00% -6.67% - Horiz. % 40.00% 40.00% 40.00% 66.67% 93.33% 93.33% 100.00%
NAPS 4.1200 4.1100 4.0900 4.0600 4.0200 4.0000 4.0700 0.82% QoQ % 0.24% 0.49% 0.74% 1.00% 0.50% -1.72% - Horiz. % 101.23% 100.98% 100.49% 99.75% 98.77% 98.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 438.58 427.29 427.41 422.10 408.62 464.35 457.64 -2.79% QoQ % 2.64% -0.03% 1.26% 3.30% -12.00% 1.47% - Horiz. % 95.84% 93.37% 93.39% 92.23% 89.29% 101.47% 100.00%
EPS 17.17 16.90 17.79 14.54 17.21 21.49 26.74 -25.55% QoQ % 1.60% -5.00% 22.35% -15.51% -19.92% -19.63% - Horiz. % 64.21% 63.20% 66.53% 54.38% 64.36% 80.37% 100.00%
DPS 6.01 6.01 5.99 9.99 13.98 13.98 14.99 -45.60% QoQ % 0.00% 0.33% -40.04% -28.54% 0.00% -6.74% - Horiz. % 40.09% 40.09% 39.96% 66.64% 93.26% 93.26% 100.00%
NAPS 4.1196 4.1159 4.0890 4.0618 4.0170 3.9904 4.0626 0.93% QoQ % 0.09% 0.66% 0.67% 1.12% 0.67% -1.78% - Horiz. % 101.40% 101.31% 100.65% 99.98% 98.88% 98.22% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.5200 2.1400 2.5000 2.0100 2.2000 2.4000 2.8900 -
P/RPS 0.57 0.50 0.58 0.48 0.54 0.52 0.63 -6.45% QoQ % 14.00% -13.79% 20.83% -11.11% 3.85% -17.46% - Horiz. % 90.48% 79.37% 92.06% 76.19% 85.71% 82.54% 100.00%
P/EPS 14.68 12.68 14.05 13.83 12.78 11.14 10.79 22.76% QoQ % 15.77% -9.75% 1.59% 8.22% 14.72% 3.24% - Horiz. % 136.05% 117.52% 130.21% 128.17% 118.44% 103.24% 100.00%
EY 6.81 7.89 7.12 7.23 7.83 8.98 9.27 -18.57% QoQ % -13.69% 10.81% -1.52% -7.66% -12.81% -3.13% - Horiz. % 73.46% 85.11% 76.81% 77.99% 84.47% 96.87% 100.00%
DY 2.38 2.80 2.40 4.98 6.36 5.83 5.19 -40.51% QoQ % -15.00% 16.67% -51.81% -21.70% 9.09% 12.33% - Horiz. % 45.86% 53.95% 46.24% 95.95% 122.54% 112.33% 100.00%
P/NAPS 0.61 0.52 0.61 0.50 0.55 0.60 0.71 -9.62% QoQ % 17.31% -14.75% 22.00% -9.09% -8.33% -15.49% - Horiz. % 85.92% 73.24% 85.92% 70.42% 77.46% 84.51% 100.00%
Price Multiplier on Announcement Date 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 22/02/17 23/11/16 25/08/16 18/05/16 24/02/16 18/11/15 -
Price 2.4200 2.4200 2.4300 2.4400 2.2000 2.4300 2.8300 -
P/RPS 0.55 0.57 0.57 0.58 0.54 0.52 0.62 -7.67% QoQ % -3.51% 0.00% -1.72% 7.41% 3.85% -16.13% - Horiz. % 88.71% 91.94% 91.94% 93.55% 87.10% 83.87% 100.00%
P/EPS 14.10 14.34 13.66 16.79 12.78 11.28 10.56 21.23% QoQ % -1.67% 4.98% -18.64% 31.38% 13.30% 6.82% - Horiz. % 133.52% 135.80% 129.36% 159.00% 121.02% 106.82% 100.00%
EY 7.09 6.98 7.32 5.96 7.83 8.86 9.47 -17.53% QoQ % 1.58% -4.64% 22.82% -23.88% -11.63% -6.44% - Horiz. % 74.87% 73.71% 77.30% 62.94% 82.68% 93.56% 100.00%
DY 2.48 2.48 2.47 4.10 6.36 5.76 5.30 -39.70% QoQ % 0.00% 0.40% -39.76% -35.53% 10.42% 8.68% - Horiz. % 46.79% 46.79% 46.60% 77.36% 120.00% 108.68% 100.00%
P/NAPS 0.59 0.59 0.59 0.60 0.55 0.61 0.70 -10.76% QoQ % 0.00% 0.00% -1.67% 9.09% -9.84% -12.86% - Horiz. % 84.29% 84.29% 84.29% 85.71% 78.57% 87.14% 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 2ndQtr2016_25 Aug 2016_Final.pdf 
