[MEDIA] YoY Annualized Quarter Result on 2012-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,427,693 1,506,981 1,722,943 1,697,845 1,622,133 1,546,643 744,029 11.47% YoY % -5.26% -12.53% 1.48% 4.67% 4.88% 107.87% - Horiz. % 191.89% 202.54% 231.57% 228.20% 218.02% 207.87% 100.00%
PBT 200,068 101,441 289,981 282,945 277,742 295,311 275,844 -5.21% YoY % 97.23% -65.02% 2.49% 1.87% -5.95% 7.06% - Horiz. % 72.53% 36.77% 105.12% 102.57% 100.69% 107.06% 100.00%
Tax -61,360 -24,819 -73,565 -71,633 -69,164 -46,285 -23,988 16.94% YoY % -147.23% 66.26% -2.70% -3.57% -49.43% -92.95% - Horiz. % 255.79% 103.46% 306.67% 298.62% 288.33% 192.95% 100.00%
NP 138,708 76,622 216,416 211,312 208,578 249,026 251,856 -9.46% YoY % 81.03% -64.60% 2.42% 1.31% -16.24% -1.12% - Horiz. % 55.07% 30.42% 85.93% 83.90% 82.82% 98.88% 100.00%
NP to SH 138,717 75,528 214,165 209,312 206,585 242,294 194,800 -5.50% YoY % 83.66% -64.73% 2.32% 1.32% -14.74% 24.38% - Horiz. % 71.21% 38.77% 109.94% 107.45% 106.05% 124.38% 100.00%
Tax Rate 30.67 % 24.47 % 25.37 % 25.32 % 24.90 % 15.67 % 8.70 % 23.36% YoY % 25.34% -3.55% 0.20% 1.69% 58.90% 80.11% - Horiz. % 352.53% 281.26% 291.61% 291.03% 286.21% 180.11% 100.00%
Total Cost 1,288,985 1,430,359 1,506,527 1,486,533 1,413,555 1,297,617 492,173 17.40% YoY % -9.88% -5.06% 1.35% 5.16% 8.93% 163.65% - Horiz. % 261.90% 290.62% 306.10% 302.03% 287.21% 263.65% 100.00%
Net Worth 1,620,637 1,587,857 1,642,914 1,542,236 1,418,696 1,201,839 869,351 10.93% YoY % 2.06% -3.35% 6.53% 8.71% 18.04% 38.25% - Horiz. % 186.42% 182.65% 188.98% 177.40% 163.19% 138.25% 100.00%
Dividend 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 110,919 121,640 152,819 139,900 167,967 59,155 85,862 4.36% YoY % -8.81% -20.40% 9.23% -16.71% 183.94% -31.10% - Horiz. % 129.18% 141.67% 177.98% 162.93% 195.62% 68.90% 100.00%
Div Payout % 79.96 % 161.05 % 71.36 % 66.84 % 81.31 % 24.41 % 44.08 % 10.43% YoY % -50.35% 125.69% 6.76% -17.80% 233.10% -44.62% - Horiz. % 181.40% 365.36% 161.89% 151.63% 184.46% 55.38% 100.00%
Equity 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,620,637 1,587,857 1,642,914 1,542,236 1,418,696 1,201,839 869,351 10.93% YoY % 2.06% -3.35% 6.53% 8.71% 18.04% 38.25% - Horiz. % 186.42% 182.65% 188.98% 177.40% 163.19% 138.25% 100.00%
NOSH 1,109,190 1,105,827 1,091,564 1,076,154 1,049,797 985,922 857,771 4.38% YoY % 0.30% 1.31% 1.43% 2.51% 6.48% 14.94% - Horiz. % 129.31% 128.92% 127.26% 125.46% 122.39% 114.94% 100.00%
Ratio Analysis 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.72 % 5.08 % 12.56 % 12.45 % 12.86 % 16.10 % 33.85 % -18.77% YoY % 91.34% -59.55% 0.88% -3.19% -20.12% -52.44% - Horiz. % 28.71% 15.01% 37.10% 36.78% 37.99% 47.56% 100.00%
ROE 8.56 % 4.76 % 13.04 % 13.57 % 14.56 % 20.16 % 22.41 % -14.81% YoY % 79.83% -63.50% -3.91% -6.80% -27.78% -10.04% - Horiz. % 38.20% 21.24% 58.19% 60.55% 64.97% 89.96% 100.00%
Per Share 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 128.71 136.28 157.84 157.77 154.52 156.87 86.74 6.80% YoY % -5.55% -13.66% 0.04% 2.10% -1.50% 80.85% - Horiz. % 148.39% 157.11% 181.97% 181.89% 178.14% 180.85% 100.00%
EPS 12.51 6.83 19.62 19.45 19.68 24.58 22.71 -9.46% YoY % 83.16% -65.19% 0.87% -1.17% -19.93% 8.23% - Horiz. % 55.09% 30.07% 86.39% 85.65% 86.66% 108.23% 100.00%
DPS 10.00 11.00 14.00 13.00 16.00 6.00 10.01 -0.02% YoY % -9.09% -21.43% 7.69% -18.75% 166.67% -40.06% - Horiz. % 99.90% 109.89% 139.86% 129.87% 159.84% 59.94% 100.00%
NAPS 1.4611 1.4359 1.5051 1.4331 1.3514 1.2190 1.0135 6.28% YoY % 1.75% -4.60% 5.02% 6.05% 10.86% 20.28% - Horiz. % 144.16% 141.68% 148.51% 141.40% 133.34% 120.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 128.71 135.86 155.33 153.07 146.24 139.44 67.08 11.47% YoY % -5.26% -12.53% 1.48% 4.67% 4.88% 107.87% - Horiz. % 191.88% 202.53% 231.56% 228.19% 218.01% 207.87% 100.00%
EPS 12.51 6.81 19.31 18.87 18.62 21.84 17.56 -5.49% YoY % 83.70% -64.73% 2.33% 1.34% -14.74% 24.37% - Horiz. % 71.24% 38.78% 109.97% 107.46% 106.04% 124.37% 100.00%
DPS 10.00 10.97 13.78 12.61 15.14 5.33 7.74 4.36% YoY % -8.84% -20.39% 9.28% -16.71% 184.05% -31.14% - Horiz. % 129.20% 141.73% 178.04% 162.92% 195.61% 68.86% 100.00%
NAPS 1.4611 1.4315 1.4812 1.3904 1.2790 1.0835 0.7838 10.93% YoY % 2.07% -3.36% 6.53% 8.71% 18.04% 38.24% - Horiz. % 186.41% 182.64% 188.98% 177.39% 163.18% 138.24% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.2700 1.7600 2.6200 2.3400 2.6000 2.6000 1.6700 -
P/RPS 0.99 1.29 1.66 1.48 1.68 1.66 1.93 -10.52% YoY % -23.26% -22.29% 12.16% -11.90% 1.20% -13.99% - Horiz. % 51.30% 66.84% 86.01% 76.68% 87.05% 86.01% 100.00%
P/EPS 10.16 25.77 13.35 12.03 13.21 10.58 7.35 5.54% YoY % -60.57% 93.03% 10.97% -8.93% 24.86% 43.95% - Horiz. % 138.23% 350.61% 181.63% 163.67% 179.73% 143.95% 100.00%
EY 9.85 3.88 7.49 8.31 7.57 9.45 13.60 -5.23% YoY % 153.87% -48.20% -9.87% 9.78% -19.89% -30.51% - Horiz. % 72.43% 28.53% 55.07% 61.10% 55.66% 69.49% 100.00%
DY 7.87 6.25 5.34 5.56 6.15 2.31 5.99 4.65% YoY % 25.92% 17.04% -3.96% -9.59% 166.23% -61.44% - Horiz. % 131.39% 104.34% 89.15% 92.82% 102.67% 38.56% 100.00%
P/NAPS 0.87 1.23 1.74 1.63 1.92 2.13 1.65 -10.11% YoY % -29.27% -29.31% 6.75% -15.10% -9.86% 29.09% - Horiz. % 52.73% 74.55% 105.45% 98.79% 116.36% 129.09% 100.00%
Price Multiplier on Announcement Date 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 25/02/15 20/02/14 20/02/13 23/02/12 23/02/11 24/02/10 -
Price 1.3200 1.7800 2.5800 2.1400 2.7100 2.3900 1.9100 -
P/RPS 1.03 1.31 1.63 1.36 1.75 1.52 2.20 -11.88% YoY % -21.37% -19.63% 19.85% -22.29% 15.13% -30.91% - Horiz. % 46.82% 59.55% 74.09% 61.82% 79.55% 69.09% 100.00%
P/EPS 10.55 26.06 13.15 11.00 13.77 9.73 8.41 3.85% YoY % -59.52% 98.17% 19.55% -20.12% 41.52% 15.70% - Horiz. % 125.45% 309.87% 156.36% 130.80% 163.73% 115.70% 100.00%
EY 9.47 3.84 7.60 9.09 7.26 10.28 11.89 -3.72% YoY % 146.61% -49.47% -16.39% 25.21% -29.38% -13.54% - Horiz. % 79.65% 32.30% 63.92% 76.45% 61.06% 86.46% 100.00%
DY 7.58 6.18 5.43 6.07 5.90 2.51 5.24 6.34% YoY % 22.65% 13.81% -10.54% 2.88% 135.06% -52.10% - Horiz. % 144.66% 117.94% 103.63% 115.84% 112.60% 47.90% 100.00%
P/NAPS 0.90 1.24 1.71 1.49 2.01 1.96 1.88 -11.55% YoY % -27.42% -27.49% 14.77% -25.87% 2.55% 4.26% - Horiz. % 47.87% 65.96% 90.96% 79.26% 106.91% 104.26% 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 Q4 2012.pdf 
