[MEDIA] YoY Annualized Quarter Result on 2010-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,664,220 1,565,814 1,551,722 1,437,238 638,358 716,256 560,046 19.88% YoY % 6.28% 0.91% 7.97% 125.15% -10.88% 27.89% - Horiz. % 297.16% 279.59% 277.07% 256.63% 113.98% 127.89% 100.00%
PBT 235,778 211,758 216,218 243,182 29,156 119,798 86,126 18.26% YoY % 11.34% -2.06% -11.09% 734.07% -75.66% 39.10% - Horiz. % 273.76% 245.87% 251.05% 282.36% 33.85% 139.10% 100.00%
Tax -58,970 -54,198 -55,678 -69,618 -78,252 -24,238 -18,954 20.80% YoY % -8.80% 2.66% 20.02% 11.03% -222.85% -27.88% - Horiz. % 311.12% 285.94% 293.75% 367.30% 412.85% 127.88% 100.00%
NP 176,808 157,560 160,540 173,564 -49,096 95,560 67,172 17.49% YoY % 12.22% -1.86% -7.50% 453.52% -151.38% 42.26% - Horiz. % 263.22% 234.56% 239.00% 258.39% -73.09% 142.26% 100.00%
NP to SH 174,420 155,054 158,464 164,450 -29,550 95,560 67,172 17.22% YoY % 12.49% -2.15% -3.64% 656.51% -130.92% 42.26% - Horiz. % 259.66% 230.83% 235.91% 244.82% -43.99% 142.26% 100.00%
Tax Rate 25.01 % 25.59 % 25.75 % 28.63 % 268.39 % 20.23 % 22.01 % 2.15% YoY % -2.27% -0.62% -10.06% -89.33% 1,226.69% -8.09% - Horiz. % 113.63% 116.27% 116.99% 130.08% 1,219.40% 91.91% 100.00%
Total Cost 1,487,412 1,408,254 1,391,182 1,263,674 687,454 620,696 492,874 20.19% YoY % 5.62% 1.23% 10.09% 83.82% 10.76% 25.93% - Horiz. % 301.78% 285.72% 282.26% 256.39% 139.48% 125.93% 100.00%
Net Worth 1,578,283 145,648,110 1,378,406 1,061,405 530,704 559,502 449,697 23.25% YoY % -98.92% 10,466.41% 29.87% 100.00% -5.15% 24.42% - Horiz. % 350.97% 32,388.04% 306.52% 236.03% 118.01% 124.42% 100.00%
Dividend 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 65,407 64,560 - - - - - - YoY % 1.31% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 101.31% 100.00% - - - - -
Div Payout % 37.50 % 41.64 % - % - % - % - % - % - YoY % -9.94% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 90.06% 100.00% - - - - -
Equity 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,578,283 145,648,110 1,378,406 1,061,405 530,704 559,502 449,697 23.25% YoY % -98.92% 10,466.41% 29.87% 100.00% -5.15% 24.42% - Horiz. % 350.97% 32,388.04% 306.52% 236.03% 118.01% 124.42% 100.00%
NOSH 1,090,125 1,076,005 1,045,277 976,543 854,046 850,177 807,355 5.13% YoY % 1.31% 2.94% 7.04% 14.34% 0.45% 5.30% - Horiz. % 135.02% 133.28% 129.47% 120.96% 105.78% 105.30% 100.00%
Ratio Analysis 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 10.62 % 10.06 % 10.35 % 12.08 % -7.69 % 13.34 % 11.99 % -2.00% YoY % 5.57% -2.80% -14.32% 257.09% -157.65% 11.26% - Horiz. % 88.57% 83.90% 86.32% 100.75% -64.14% 111.26% 100.00%
ROE 11.05 % 0.11 % 11.50 % 15.49 % -5.57 % 17.08 % 14.94 % -4.90% YoY % 9,945.46% -99.04% -25.76% 378.10% -132.61% 14.32% - Horiz. % 73.96% 0.74% 76.97% 103.68% -37.28% 114.32% 100.00%
Per Share 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 152.66 145.52 148.45 147.18 74.75 84.25 69.37 14.04% YoY % 4.91% -1.97% 0.86% 96.90% -11.28% 21.45% - Horiz. % 220.07% 209.77% 214.00% 212.17% 107.76% 121.45% 100.00%
EPS 16.00 14.40 15.16 16.84 -3.46 11.24 8.32 11.50% YoY % 11.11% -5.01% -9.98% 586.71% -130.78% 35.10% - Horiz. % 192.31% 173.08% 182.21% 202.40% -41.59% 135.10% 100.00%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% - - - - -
NAPS 1.4478 135.3600 1.3187 1.0869 0.6214 0.6581 0.5570 17.24% YoY % -98.93% 10,164.66% 21.33% 74.91% -5.58% 18.15% - Horiz. % 259.93% 24,301.62% 236.75% 195.13% 111.56% 118.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 150.04 141.17 139.90 129.58 57.55 64.57 50.49 19.88% YoY % 6.28% 0.91% 7.96% 125.16% -10.87% 27.89% - Horiz. % 297.17% 279.60% 277.08% 256.64% 113.98% 127.89% 100.00%
EPS 15.72 13.98 14.29 14.83 -2.66 8.62 6.06 17.20% YoY % 12.45% -2.17% -3.64% 657.52% -130.86% 42.24% - Horiz. % 259.41% 230.69% 235.81% 244.72% -43.89% 142.24% 100.00%
DPS 5.90 5.82 0.00 0.00 0.00 0.00 0.00 - YoY % 1.37% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 101.37% 100.00% - - - - -
NAPS 1.4229 131.3103 1.2427 0.9569 0.4785 0.5044 0.4054 23.25% YoY % -98.92% 10,466.53% 29.87% 99.98% -5.13% 24.42% - Horiz. % 350.99% 32,390.30% 306.54% 236.04% 118.03% 124.42% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.8000 2.2100 2.9000 2.1100 1.2100 1.8100 3.0200 -
P/RPS 1.83 1.52 1.95 1.43 1.62 2.15 4.35 -13.43% YoY % 20.39% -22.05% 36.36% -11.73% -24.65% -50.57% - Horiz. % 42.07% 34.94% 44.83% 32.87% 37.24% 49.43% 100.00%
P/EPS 17.50 15.34 19.13 12.53 -34.97 16.10 36.30 -11.44% YoY % 14.08% -19.81% 52.67% 135.83% -317.20% -55.65% - Horiz. % 48.21% 42.26% 52.70% 34.52% -96.34% 44.35% 100.00%
EY 5.71 6.52 5.23 7.98 -2.86 6.21 2.75 12.94% YoY % -12.42% 24.67% -34.46% 379.02% -146.05% 125.82% - Horiz. % 207.64% 237.09% 190.18% 290.18% -104.00% 225.82% 100.00%
DY 2.14 2.71 0.00 0.00 0.00 0.00 0.00 - YoY % -21.03% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 78.97% 100.00% - - - - -
P/NAPS 1.93 0.02 2.20 1.94 1.95 2.75 5.42 -15.80% YoY % 9,550.00% -99.09% 13.40% -0.51% -29.09% -49.26% - Horiz. % 35.61% 0.37% 40.59% 35.79% 35.98% 50.74% 100.00%
Price Multiplier on Announcement Date 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 14/08/12 24/08/11 24/08/10 28/08/09 28/08/08 24/08/07 -
Price 2.5500 2.4500 2.7600 2.1200 1.4800 1.6000 2.6800 -
P/RPS 1.67 1.68 1.86 1.44 1.98 1.90 3.86 -13.02% YoY % -0.60% -9.68% 29.17% -27.27% 4.21% -50.78% - Horiz. % 43.26% 43.52% 48.19% 37.31% 51.30% 49.22% 100.00%
P/EPS 15.94 17.00 18.21 12.59 -42.77 14.23 32.21 -11.05% YoY % -6.24% -6.64% 44.64% 129.44% -400.56% -55.82% - Horiz. % 49.49% 52.78% 56.54% 39.09% -132.78% 44.18% 100.00%
EY 6.27 5.88 5.49 7.94 -2.34 7.02 3.10 12.44% YoY % 6.63% 7.10% -30.86% 439.32% -133.33% 126.45% - Horiz. % 202.26% 189.68% 177.10% 256.13% -75.48% 226.45% 100.00%
DY 2.35 2.45 0.00 0.00 0.00 0.00 0.00 - YoY % -4.08% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 95.92% 100.00% - - - - -
P/NAPS 1.76 0.02 2.09 1.95 2.38 2.43 4.81 -15.41% YoY % 8,700.00% -99.04% 7.18% -18.07% -2.06% -49.48% - Horiz. % 36.59% 0.42% 43.45% 40.54% 49.48% 50.52% 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 Q2 2010 result.pdf 
