[MBG] YoY Annual (Unaudited) Result on 2014-01-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 48,154 50,515 50,308 47,392 50,814 56,333 50,579 -0.81% YoY % -4.67% 0.41% 6.15% -6.73% -9.80% 11.38% - Horiz. % 95.21% 99.87% 99.46% 93.70% 100.46% 111.38% 100.00%
PBT 3,521 5,953 5,276 5,199 5,548 9,133 7,137 -11.10% YoY % -40.85% 12.83% 1.48% -6.29% -39.25% 27.97% - Horiz. % 49.33% 83.41% 73.92% 72.85% 77.74% 127.97% 100.00%
Tax -1,073 -1,551 -1,330 -1,042 -1,354 -2,645 -2,553 -13.44% YoY % 30.82% -16.62% -27.64% 23.04% 48.81% -3.60% - Horiz. % 42.03% 60.75% 52.10% 40.81% 53.04% 103.60% 100.00%
NP 2,448 4,402 3,946 4,157 4,194 6,488 4,584 -9.92% YoY % -44.39% 11.56% -5.08% -0.88% -35.36% 41.54% - Horiz. % 53.40% 96.03% 86.08% 90.68% 91.49% 141.54% 100.00%
NP to SH 2,455 4,400 3,950 4,150 4,179 6,460 4,459 -9.46% YoY % -44.20% 11.39% -4.82% -0.69% -35.31% 44.88% - Horiz. % 55.06% 98.68% 88.58% 93.07% 93.72% 144.88% 100.00%
Tax Rate 30.47 % 26.05 % 25.21 % 20.04 % 24.41 % 28.96 % 35.77 % -2.64% YoY % 16.97% 3.33% 25.80% -17.90% -15.71% -19.04% - Horiz. % 85.18% 72.83% 70.48% 56.02% 68.24% 80.96% 100.00%
Total Cost 45,706 46,113 46,362 43,235 46,620 49,845 45,995 -0.10% YoY % -0.88% -0.54% 7.23% -7.26% -6.47% 8.37% - Horiz. % 99.37% 100.26% 100.80% 94.00% 101.36% 108.37% 100.00%
Net Worth 109,439 108,784 107,586 106,381 105,109 106,366 104,528 0.77% YoY % 0.60% 1.11% 1.13% 1.21% -1.18% 1.76% - Horiz. % 104.70% 104.07% 102.93% 101.77% 100.56% 101.76% 100.00%
Dividend 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Div 3,040 1,823 1,823 3,647 7,594 7,597 6,077 -10.89% YoY % 66.74% -0.02% -50.00% -51.97% -0.04% 25.02% - Horiz. % 50.02% 30.00% 30.01% 60.02% 124.97% 125.02% 100.00%
Div Payout % 123.83 % 41.44 % 46.16 % 87.89 % 181.73 % 117.61 % 136.29 % -1.58% YoY % 198.82% -10.23% -47.48% -51.64% 54.52% -13.71% - Horiz. % 90.86% 30.41% 33.87% 64.49% 133.34% 86.29% 100.00%
Equity 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 109,439 108,784 107,586 106,381 105,109 106,366 104,528 0.77% YoY % 0.60% 1.11% 1.13% 1.21% -1.18% 1.76% - Horiz. % 104.70% 104.07% 102.93% 101.77% 100.56% 101.76% 100.00%
NOSH 60,800 60,773 60,783 60,789 60,756 60,780 60,772 0.01% YoY % 0.04% -0.02% -0.01% 0.05% -0.04% 0.01% - Horiz. % 100.05% 100.00% 100.02% 100.03% 99.97% 100.01% 100.00%
Ratio Analysis 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 5.08 % 8.71 % 7.84 % 8.77 % 8.25 % 11.52 % 9.06 % -9.18% YoY % -41.68% 11.10% -10.60% 6.30% -28.39% 27.15% - Horiz. % 56.07% 96.14% 86.53% 96.80% 91.06% 127.15% 100.00%
ROE 2.24 % 4.04 % 3.67 % 3.90 % 3.98 % 6.07 % 4.27 % -10.19% YoY % -44.55% 10.08% -5.90% -2.01% -34.43% 42.15% - Horiz. % 52.46% 94.61% 85.95% 91.33% 93.21% 142.15% 100.00%
Per Share 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 79.20 83.12 82.77 77.96 83.63 92.68 83.23 -0.82% YoY % -4.72% 0.42% 6.17% -6.78% -9.76% 11.35% - Horiz. % 95.16% 99.87% 99.45% 93.67% 100.48% 111.35% 100.00%
EPS 4.04 7.24 6.50 6.83 6.87 10.63 7.33 -9.44% YoY % -44.20% 11.38% -4.83% -0.58% -35.37% 45.02% - Horiz. % 55.12% 98.77% 88.68% 93.18% 93.72% 145.02% 100.00%
DPS 5.00 3.00 3.00 6.00 12.50 12.50 10.00 -10.90% YoY % 66.67% 0.00% -50.00% -52.00% 0.00% 25.00% - Horiz. % 50.00% 30.00% 30.00% 60.00% 125.00% 125.00% 100.00%
NAPS 1.8000 1.7900 1.7700 1.7500 1.7300 1.7500 1.7200 0.76% YoY % 0.56% 1.13% 1.14% 1.16% -1.14% 1.74% - Horiz. % 104.65% 104.07% 102.91% 101.74% 100.58% 101.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 79.20 83.08 82.74 77.95 83.58 92.65 83.19 -0.82% YoY % -4.67% 0.41% 6.14% -6.74% -9.79% 11.37% - Horiz. % 95.20% 99.87% 99.46% 93.70% 100.47% 111.37% 100.00%
EPS 4.04 7.24 6.50 6.83 6.87 10.63 7.33 -9.44% YoY % -44.20% 11.38% -4.83% -0.58% -35.37% 45.02% - Horiz. % 55.12% 98.77% 88.68% 93.18% 93.72% 145.02% 100.00%
DPS 5.00 3.00 3.00 6.00 12.49 12.50 10.00 -10.90% YoY % 66.67% 0.00% -50.00% -51.96% -0.08% 25.00% - Horiz. % 50.00% 30.00% 30.00% 60.00% 124.90% 125.00% 100.00%
NAPS 1.8000 1.7892 1.7695 1.7497 1.7288 1.7494 1.7192 0.77% YoY % 0.60% 1.11% 1.13% 1.21% -1.18% 1.76% - Horiz. % 104.70% 104.07% 102.93% 101.77% 100.56% 101.76% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 1.0000 1.2500 1.1800 1.4000 1.4600 1.5000 1.1900 -
P/RPS 1.26 1.50 1.43 1.80 1.75 1.62 1.43 -2.09% YoY % -16.00% 4.90% -20.56% 2.86% 8.02% 13.29% - Horiz. % 88.11% 104.90% 100.00% 125.87% 122.38% 113.29% 100.00%
P/EPS 24.77 17.27 18.16 20.51 21.23 14.11 16.22 7.30% YoY % 43.43% -4.90% -11.46% -3.39% 50.46% -13.01% - Horiz. % 152.71% 106.47% 111.96% 126.45% 130.89% 86.99% 100.00%
EY 4.04 5.79 5.51 4.88 4.71 7.09 6.17 -6.81% YoY % -30.22% 5.08% 12.91% 3.61% -33.57% 14.91% - Horiz. % 65.48% 93.84% 89.30% 79.09% 76.34% 114.91% 100.00%
DY 5.00 2.40 2.54 4.29 8.56 8.33 8.40 -8.28% YoY % 108.33% -5.51% -40.79% -49.88% 2.76% -0.83% - Horiz. % 59.52% 28.57% 30.24% 51.07% 101.90% 99.17% 100.00%
P/NAPS 0.56 0.70 0.67 0.80 0.84 0.86 0.69 -3.42% YoY % -20.00% 4.48% -16.25% -4.76% -2.33% 24.64% - Horiz. % 81.16% 101.45% 97.10% 115.94% 121.74% 124.64% 100.00%
Price Multiplier on Announcement Date 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/03/17 30/03/16 27/03/15 28/03/14 28/03/13 30/03/12 30/03/11 -
Price 1.0600 1.2000 1.2300 1.3500 1.4800 1.3000 1.0300 -
P/RPS 1.34 1.44 1.49 1.73 1.77 1.40 1.24 1.30% YoY % -6.94% -3.36% -13.87% -2.26% 26.43% 12.90% - Horiz. % 108.06% 116.13% 120.16% 139.52% 142.74% 112.90% 100.00%
P/EPS 26.25 16.57 18.93 19.77 21.52 12.23 14.04 10.98% YoY % 58.42% -12.47% -4.25% -8.13% 75.96% -12.89% - Horiz. % 186.97% 118.02% 134.83% 140.81% 153.28% 87.11% 100.00%
EY 3.81 6.03 5.28 5.06 4.65 8.18 7.12 -9.89% YoY % -36.82% 14.20% 4.35% 8.82% -43.15% 14.89% - Horiz. % 53.51% 84.69% 74.16% 71.07% 65.31% 114.89% 100.00%
DY 4.72 2.50 2.44 4.44 8.45 9.62 9.71 -11.32% YoY % 88.80% 2.46% -45.05% -47.46% -12.16% -0.93% - Horiz. % 48.61% 25.75% 25.13% 45.73% 87.02% 99.07% 100.00%
P/NAPS 0.59 0.67 0.69 0.77 0.86 0.74 0.60 -0.28% YoY % -11.94% -2.90% -10.39% -10.47% 16.22% 23.33% - Horiz. % 98.33% 111.67% 115.00% 128.33% 143.33% 123.33% 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
MIB (report) 4th Quarter 2014-Annoucement (Final).xls 
