[MEDIA] YoY Annualized Quarter Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,106,039 1,185,737 1,195,672 1,289,008 1,427,693 1,506,981 1,722,943 -7.12% YoY % -6.72% -0.83% -7.24% -9.71% -5.26% -12.53% - Horiz. % 64.19% 68.82% 69.40% 74.81% 82.86% 87.47% 100.00%
PBT -173,001 60,640 -605,528 -65,909 200,068 101,441 289,981 - YoY % -385.29% 110.01% -818.73% -132.94% 97.23% -65.02% - Horiz. % -59.66% 20.91% -208.82% -22.73% 68.99% 34.98% 100.00%
Tax -12,487 -1,649 -64,137 -3,874 -61,360 -24,819 -73,565 -25.58% YoY % -657.25% 97.43% -1,555.58% 93.69% -147.23% 66.26% - Horiz. % 16.97% 2.24% 87.18% 5.27% 83.41% 33.74% 100.00%
NP -185,488 58,991 -669,665 -69,783 138,708 76,622 216,416 - YoY % -414.43% 108.81% -859.64% -150.31% 81.03% -64.60% - Horiz. % -85.71% 27.26% -309.43% -32.24% 64.09% 35.40% 100.00%
NP to SH -177,850 58,623 -650,611 -59,198 138,717 75,528 214,165 - YoY % -403.38% 109.01% -999.04% -142.68% 83.66% -64.73% - Horiz. % -83.04% 27.37% -303.79% -27.64% 64.77% 35.27% 100.00%
Tax Rate - % 2.72 % - % - % 30.67 % 24.47 % 25.37 % - YoY % 0.00% 0.00% 0.00% 0.00% 25.34% -3.55% - Horiz. % 0.00% 10.72% 0.00% 0.00% 120.89% 96.45% 100.00%
Total Cost 1,291,527 1,126,746 1,865,337 1,358,791 1,288,985 1,430,359 1,506,527 -2.53% YoY % 14.62% -39.60% 37.28% 5.42% -9.88% -5.06% - Horiz. % 85.73% 74.79% 123.82% 90.19% 85.56% 94.94% 100.00%
Net Worth 598,080 808,599 766,672 1,461,580 1,620,637 1,587,857 1,642,914 -15.49% YoY % -26.04% 5.47% -47.54% -9.81% 2.06% -3.35% - Horiz. % 36.40% 49.22% 46.67% 88.96% 98.64% 96.65% 100.00%
Dividend 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - 88,735 110,919 121,640 152,819 - YoY % 0.00% 0.00% 0.00% -20.00% -8.81% -20.40% - Horiz. % 0.00% 0.00% 0.00% 58.07% 72.58% 79.60% 100.00%
Div Payout % - % - % - % - % 79.96 % 161.05 % 71.36 % - YoY % 0.00% 0.00% 0.00% 0.00% -50.35% 125.69% - Horiz. % 0.00% 0.00% 0.00% 0.00% 112.05% 225.69% 100.00%
Equity 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 598,080 808,599 766,672 1,461,580 1,620,637 1,587,857 1,642,914 -15.49% YoY % -26.04% 5.47% -47.54% -9.81% 2.06% -3.35% - Horiz. % 36.40% 49.22% 46.67% 88.96% 98.64% 96.65% 100.00%
NOSH 1,109,199 1,109,190 1,109,190 1,109,190 1,109,190 1,105,827 1,091,564 0.27% YoY % 0.00% 0.00% 0.00% 0.00% 0.30% 1.31% - Horiz. % 101.62% 101.61% 101.61% 101.61% 101.61% 101.31% 100.00%
Ratio Analysis 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -16.77 % 4.98 % -56.01 % -5.41 % 9.72 % 5.08 % 12.56 % - YoY % -436.75% 108.89% -935.31% -155.66% 91.34% -59.55% - Horiz. % -133.52% 39.65% -445.94% -43.07% 77.39% 40.45% 100.00%
ROE -29.74 % 7.25 % -84.86 % -4.05 % 8.56 % 4.76 % 13.04 % - YoY % -510.21% 108.54% -1,995.31% -147.31% 79.83% -63.50% - Horiz. % -228.07% 55.60% -650.77% -31.06% 65.64% 36.50% 100.00%
Per Share 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 99.72 106.90 107.80 116.21 128.71 136.28 157.84 -7.36% YoY % -6.72% -0.83% -7.24% -9.71% -5.55% -13.66% - Horiz. % 63.18% 67.73% 68.30% 73.63% 81.54% 86.34% 100.00%
EPS -16.03 5.29 -58.66 -5.34 12.51 6.83 19.62 - YoY % -403.02% 109.02% -998.50% -142.69% 83.16% -65.19% - Horiz. % -81.70% 26.96% -298.98% -27.22% 63.76% 34.81% 100.00%
DPS 0.00 0.00 0.00 8.00 10.00 11.00 14.00 - YoY % 0.00% 0.00% 0.00% -20.00% -9.09% -21.43% - Horiz. % 0.00% 0.00% 0.00% 57.14% 71.43% 78.57% 100.00%
NAPS 0.5392 0.7290 0.6912 1.3177 1.4611 1.4359 1.5051 -15.72% YoY % -26.04% 5.47% -47.54% -9.81% 1.75% -4.60% - Horiz. % 35.82% 48.44% 45.92% 87.55% 97.08% 95.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 99.72 106.90 107.80 116.21 128.71 135.86 155.33 -7.12% YoY % -6.72% -0.83% -7.24% -9.71% -5.26% -12.53% - Horiz. % 64.20% 68.82% 69.40% 74.81% 82.86% 87.47% 100.00%
EPS -16.03 5.29 -58.66 -5.34 12.51 6.81 19.31 - YoY % -403.02% 109.02% -998.50% -142.69% 83.70% -64.73% - Horiz. % -83.01% 27.40% -303.78% -27.65% 64.79% 35.27% 100.00%
DPS 0.00 0.00 0.00 8.00 10.00 10.97 13.78 - YoY % 0.00% 0.00% 0.00% -20.00% -8.84% -20.39% - Horiz. % 0.00% 0.00% 0.00% 58.06% 72.57% 79.61% 100.00%
NAPS 0.5392 0.7290 0.6912 1.3177 1.4611 1.4315 1.4812 -15.49% YoY % -26.04% 5.47% -47.54% -9.81% 2.07% -3.36% - Horiz. % 36.40% 49.22% 46.66% 88.96% 98.64% 96.64% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.2800 0.3450 0.7600 1.1500 1.2700 1.7600 2.6200 -
P/RPS 0.28 0.32 0.71 0.99 0.99 1.29 1.66 -25.66% YoY % -12.50% -54.93% -28.28% 0.00% -23.26% -22.29% - Horiz. % 16.87% 19.28% 42.77% 59.64% 59.64% 77.71% 100.00%
P/EPS -1.75 6.53 -1.30 -21.55 10.16 25.77 13.35 - YoY % -126.80% 602.31% 93.97% -312.11% -60.57% 93.03% - Horiz. % -13.11% 48.91% -9.74% -161.42% 76.10% 193.03% 100.00%
EY -57.26 15.32 -77.18 -4.64 9.85 3.88 7.49 - YoY % -473.76% 119.85% -1,563.36% -147.11% 153.87% -48.20% - Horiz. % -764.49% 204.54% -1,030.44% -61.95% 131.51% 51.80% 100.00%
DY 0.00 0.00 0.00 6.96 7.87 6.25 5.34 - YoY % 0.00% 0.00% 0.00% -11.56% 25.92% 17.04% - Horiz. % 0.00% 0.00% 0.00% 130.34% 147.38% 117.04% 100.00%
P/NAPS 0.52 0.47 1.10 0.87 0.87 1.23 1.74 -18.23% YoY % 10.64% -57.27% 26.44% 0.00% -29.27% -29.31% - Horiz. % 29.89% 27.01% 63.22% 50.00% 50.00% 70.69% 100.00%
Price Multiplier on Announcement Date 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 27/02/19 22/02/18 23/02/17 26/02/16 25/02/15 20/02/14 -
Price 0.1800 0.4750 0.6200 1.0500 1.3200 1.7800 2.5800 -
P/RPS 0.18 0.44 0.58 0.90 1.03 1.31 1.63 -30.72% YoY % -59.09% -24.14% -35.56% -12.62% -21.37% -19.63% - Horiz. % 11.04% 26.99% 35.58% 55.21% 63.19% 80.37% 100.00%
P/EPS -1.12 8.99 -1.06 -19.67 10.55 26.06 13.15 - YoY % -112.46% 948.11% 94.61% -286.45% -59.52% 98.17% - Horiz. % -8.52% 68.37% -8.06% -149.58% 80.23% 198.17% 100.00%
EY -89.08 11.13 -94.61 -5.08 9.47 3.84 7.60 - YoY % -900.36% 111.76% -1,762.40% -153.64% 146.61% -49.47% - Horiz. % -1,172.11% 146.45% -1,244.87% -66.84% 124.61% 50.53% 100.00%
DY 0.00 0.00 0.00 7.62 7.58 6.18 5.43 - YoY % 0.00% 0.00% 0.00% 0.53% 22.65% 13.81% - Horiz. % 0.00% 0.00% 0.00% 140.33% 139.59% 113.81% 100.00%
P/NAPS 0.33 0.65 0.90 0.80 0.90 1.24 1.71 -23.97% YoY % -49.23% -27.78% 12.50% -11.11% -27.42% -27.49% - Horiz. % 19.30% 38.01% 52.63% 46.78% 52.63% 72.51% 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 Q4FY18 270219_10am.pdf 
