[MENANG] YoY Cumulative Quarter Result on 2019-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative 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 82 21,122 46,286 54,592 90,378 100,261 129,345 -70.67% YoY % -99.61% -54.37% -15.21% -39.60% -9.86% -22.49% - Horiz. % 0.06% 16.33% 35.78% 42.21% 69.87% 77.51% 100.00%
PBT -8,041 743 1,874 9,567 22,701 39,989 26,058 - YoY % -1,182.23% -60.35% -80.41% -57.86% -43.23% 53.46% - Horiz. % -30.86% 2.85% 7.19% 36.71% 87.12% 153.46% 100.00%
Tax 13,850 3,086 3,602 -3,927 -6,309 -4,122 -7,889 - YoY % 348.80% -14.33% 191.72% 37.76% -53.06% 47.75% - Horiz. % -175.56% -39.12% -45.66% 49.78% 79.97% 52.25% 100.00%
NP 5,809 3,829 5,476 5,640 16,392 35,867 18,169 -17.30% YoY % 51.71% -30.08% -2.91% -65.59% -54.30% 97.41% - Horiz. % 31.97% 21.07% 30.14% 31.04% 90.22% 197.41% 100.00%
NP to SH 1,168 458 2,626 9,126 9,113 31,321 10,064 -30.15% YoY % 155.02% -82.56% -71.23% 0.14% -70.90% 211.22% - Horiz. % 11.61% 4.55% 26.09% 90.68% 90.55% 311.22% 100.00%
Tax Rate - % -415.34 % -192.21 % 41.05 % 27.79 % 10.31 % 30.27 % - YoY % 0.00% -116.09% -568.23% 47.71% 169.54% -65.94% - Horiz. % 0.00% -1,372.12% -634.99% 135.61% 91.81% 34.06% 100.00%
Total Cost -5,727 17,293 40,810 48,952 73,986 64,394 111,176 - YoY % -133.12% -57.63% -16.63% -33.84% 14.90% -42.08% - Horiz. % -5.15% 15.55% 36.71% 44.03% 66.55% 57.92% 100.00%
Net Worth 320,981 317,322 306,826 302,018 269,003 236,096 188,199 9.30% YoY % 1.15% 3.42% 1.59% 12.27% 13.94% 25.45% - Horiz. % 170.55% 168.61% 163.03% 160.48% 142.94% 125.45% 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 - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
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 320,981 317,322 306,826 302,018 269,003 236,096 188,199 9.30% YoY % 1.15% 3.42% 1.59% 12.27% 13.94% 25.45% - Horiz. % 170.55% 168.61% 163.03% 160.48% 142.94% 125.45% 100.00%
NOSH 480,799 480,792 267,107 267,107 267,107 267,107 266,949 10.30% YoY % 0.00% 80.00% 0.00% 0.00% 0.00% 0.06% - Horiz. % 180.11% 180.11% 100.06% 100.06% 100.06% 100.06% 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 7,084.15 % 18.13 % 11.83 % 10.33 % 18.14 % 35.77 % 14.05 % 181.99% YoY % 38,974.19% 53.25% 14.52% -43.05% -49.29% 154.59% - Horiz. % 50,421.00% 129.04% 84.20% 73.52% 129.11% 254.59% 100.00%
ROE 0.36 % 0.14 % 0.86 % 3.02 % 3.39 % 13.27 % 5.35 % -36.21% YoY % 157.14% -83.72% -71.52% -10.91% -74.45% 148.04% - Horiz. % 6.73% 2.62% 16.07% 56.45% 63.36% 248.04% 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 0.02 4.39 17.33 20.44 33.84 37.54 48.45 -72.70% YoY % -99.54% -74.67% -15.22% -39.60% -9.86% -22.52% - Horiz. % 0.04% 9.06% 35.77% 42.19% 69.85% 77.48% 100.00%
EPS 0.24 0.10 0.98 3.42 3.41 11.73 3.77 -36.80% YoY % 140.00% -89.80% -71.35% 0.29% -70.93% 211.14% - Horiz. % 6.37% 2.65% 25.99% 90.72% 90.45% 311.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.6676 0.6600 1.1487 1.1307 1.0071 0.8839 0.7050 -0.90% YoY % 1.15% -42.54% 1.59% 12.27% 13.94% 25.38% - Horiz. % 94.70% 93.62% 162.94% 160.38% 142.85% 125.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 0.02 4.39 9.63 11.35 18.80 20.85 26.90 -69.88% YoY % -99.54% -54.41% -15.15% -39.63% -9.83% -22.49% - Horiz. % 0.07% 16.32% 35.80% 42.19% 69.89% 77.51% 100.00%
EPS 0.24 0.10 0.55 1.90 1.90 6.51 2.09 -30.27% YoY % 140.00% -81.82% -71.05% 0.00% -70.81% 211.48% - Horiz. % 11.48% 4.78% 26.32% 90.91% 90.91% 311.48% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.6676 0.6600 0.6382 0.6282 0.5595 0.4910 0.3914 9.30% YoY % 1.15% 3.42% 1.59% 12.28% 13.95% 25.45% - Horiz. % 170.57% 168.63% 163.06% 160.50% 142.95% 125.45% 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 0.3200 0.3700 0.8750 0.8000 0.7500 0.6500 0.6400 -
P/RPS 1,876.29 8.42 5.05 3.91 2.22 1.73 1.32 235.13% YoY % 22,183.73% 66.73% 29.16% 76.13% 28.32% 31.06% - Horiz. % 142,143.17% 637.88% 382.58% 296.21% 168.18% 131.06% 100.00%
P/EPS 131.73 388.41 89.00 23.42 21.98 5.54 16.98 40.68% YoY % -66.08% 336.42% 280.02% 6.55% 296.75% -67.37% - Horiz. % 775.80% 2,287.46% 524.15% 137.93% 129.45% 32.63% 100.00%
EY 0.76 0.26 1.12 4.27 4.55 18.04 5.89 -28.90% YoY % 192.31% -76.79% -73.77% -6.15% -74.78% 206.28% - Horiz. % 12.90% 4.41% 19.02% 72.50% 77.25% 306.28% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.48 0.56 0.76 0.71 0.74 0.74 0.91 -10.11% YoY % -14.29% -26.32% 7.04% -4.05% 0.00% -18.68% - Horiz. % 52.75% 61.54% 83.52% 78.02% 81.32% 81.32% 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 26/02/19 27/02/18 27/02/17 18/02/16 26/02/15 25/02/14 -
Price 0.2900 0.3900 0.4500 0.7950 0.6800 0.8500 0.9000 -
P/RPS 1,700.39 8.88 2.60 3.89 2.01 2.26 1.86 211.37% YoY % 19,048.54% 241.54% -33.16% 93.53% -11.06% 21.51% - Horiz. % 91,418.82% 477.42% 139.78% 209.14% 108.06% 121.51% 100.00%
P/EPS 119.38 409.41 45.77 23.27 19.93 7.25 23.87 30.76% YoY % -70.84% 794.49% 96.69% 16.76% 174.90% -69.63% - Horiz. % 500.13% 1,715.17% 191.75% 97.49% 83.49% 30.37% 100.00%
EY 0.84 0.24 2.18 4.30 5.02 13.80 4.19 -23.49% YoY % 250.00% -88.99% -49.30% -14.34% -63.62% 229.36% - Horiz. % 20.05% 5.73% 52.03% 102.63% 119.81% 329.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.43 0.59 0.39 0.70 0.68 0.96 1.28 -16.62% YoY % -27.12% 51.28% -44.29% 2.94% -29.17% -25.00% - Horiz. % 33.59% 46.09% 30.47% 54.69% 53.12% 75.00% 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
MCB_2NDQTR_2020.pdf 
