[MEDIA] YoY Cumulative Quarter Result on 2015-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 894,838 889,483 970,374 1,060,576 1,122,282 1,271,387 1,220,118 -5.03% YoY % 0.60% -8.34% -8.51% -5.50% -11.73% 4.20% - Horiz. % 73.34% 72.90% 79.53% 86.92% 91.98% 104.20% 100.00%
PBT -21,746 -276,758 -61,070 144,302 142,197 203,382 184,569 - YoY % 92.14% -353.18% -142.32% 1.48% -30.08% 10.19% - Horiz. % -11.78% -149.95% -33.09% 78.18% 77.04% 110.19% 100.00%
Tax -398 -8,166 -10,579 -37,552 -35,528 -50,898 -46,875 -54.82% YoY % 95.13% 22.81% 71.83% -5.70% 30.20% -8.58% - Horiz. % 0.85% 17.42% 22.57% 80.11% 75.79% 108.58% 100.00%
NP -22,144 -284,924 -71,649 106,750 106,669 152,484 137,694 - YoY % 92.23% -297.67% -167.12% 0.08% -30.05% 10.74% - Horiz. % -16.08% -206.93% -52.03% 77.53% 77.47% 110.74% 100.00%
NP to SH -20,580 -272,459 -64,194 106,989 105,022 150,726 136,148 - YoY % 92.45% -324.43% -160.00% 1.87% -30.32% 10.71% - Horiz. % -15.12% -200.12% -47.15% 78.58% 77.14% 110.71% 100.00%
Tax Rate - % - % - % 26.02 % 24.99 % 25.03 % 25.40 % - YoY % 0.00% 0.00% 0.00% 4.12% -0.16% -1.46% - Horiz. % 0.00% 0.00% 0.00% 102.44% 98.39% 98.54% 100.00%
Total Cost 916,982 1,174,407 1,042,023 953,826 1,015,613 1,118,903 1,082,424 -2.73% YoY % -21.92% 12.70% 9.25% -6.08% -9.23% 3.37% - Horiz. % 84.72% 108.50% 96.27% 88.12% 93.83% 103.37% 100.00%
Net Worth 746,041 1,144,795 1,478,772 1,610,987 1,649,176 1,611,709 143,034,777 -58.34% YoY % -34.83% -22.58% -8.21% -2.32% 2.32% -98.87% - Horiz. % 0.52% 0.80% 1.03% 1.13% 1.15% 1.13% 100.00%
Dividend 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 44,367 55,459 66,329 65,485 64,594 - YoY % 0.00% 0.00% -20.00% -16.39% 1.29% 1.38% - Horiz. % 0.00% 0.00% 68.69% 85.86% 102.69% 101.38% 100.00%
Div Payout % - % - % - % 51.84 % 63.16 % 43.45 % 47.44 % - YoY % 0.00% 0.00% 0.00% -17.92% 45.36% -8.41% - Horiz. % 0.00% 0.00% 0.00% 109.27% 133.14% 91.59% 100.00%
Equity 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 746,041 1,144,795 1,478,772 1,610,987 1,649,176 1,611,709 143,034,777 -58.34% YoY % -34.83% -22.58% -8.21% -2.32% 2.32% -98.87% - Horiz. % 0.52% 0.80% 1.03% 1.13% 1.15% 1.13% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,105,494 1,091,426 1,076,582 0.50% YoY % 0.00% 0.00% 0.00% 0.33% 1.29% 1.38% - Horiz. % 103.03% 103.03% 103.03% 103.03% 102.69% 101.38% 100.00%
Ratio Analysis 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -2.47 % -32.03 % -7.38 % 10.07 % 9.50 % 11.99 % 11.29 % - YoY % 92.29% -334.01% -173.29% 6.00% -20.77% 6.20% - Horiz. % -21.88% -283.70% -65.37% 89.19% 84.15% 106.20% 100.00%
ROE -2.76 % -23.80 % -4.34 % 6.64 % 6.37 % 9.35 % 0.10 % - YoY % 88.40% -448.39% -165.36% 4.24% -31.87% 9,250.00% - Horiz. % -2,760.00% -23,800.00% -4,340.00% 6,640.00% 6,370.00% 9,350.00% 100.00%
Per Share 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 80.67 80.19 87.48 95.62 101.52 116.49 113.33 -5.51% YoY % 0.60% -8.33% -8.51% -5.81% -12.85% 2.79% - Horiz. % 71.18% 70.76% 77.19% 84.37% 89.58% 102.79% 100.00%
EPS -1.86 -24.56 -5.79 9.65 9.50 13.81 12.65 - YoY % 92.43% -324.18% -160.00% 1.58% -31.21% 9.17% - Horiz. % -14.70% -194.15% -45.77% 76.28% 75.10% 109.17% 100.00%
DPS 0.00 0.00 4.00 5.00 6.00 6.00 6.00 - YoY % 0.00% 0.00% -20.00% -16.67% 0.00% 0.00% - Horiz. % 0.00% 0.00% 66.67% 83.33% 100.00% 100.00% 100.00%
NAPS 0.6726 1.0321 1.3332 1.4524 1.4918 1.4767 132.8600 -58.55% YoY % -34.83% -22.58% -8.21% -2.64% 1.02% -98.89% - Horiz. % 0.51% 0.78% 1.00% 1.09% 1.12% 1.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 80.67 80.19 87.48 95.62 101.18 114.62 110.00 -5.04% YoY % 0.60% -8.33% -8.51% -5.50% -11.73% 4.20% - Horiz. % 73.34% 72.90% 79.53% 86.93% 91.98% 104.20% 100.00%
EPS -1.86 -24.56 -5.79 9.65 9.47 13.59 12.27 - YoY % 92.43% -324.18% -160.00% 1.90% -30.32% 10.76% - Horiz. % -15.16% -200.16% -47.19% 78.65% 77.18% 110.76% 100.00%
DPS 0.00 0.00 4.00 5.00 5.98 5.90 5.82 - YoY % 0.00% 0.00% -20.00% -16.39% 1.36% 1.37% - Horiz. % 0.00% 0.00% 68.73% 85.91% 102.75% 101.37% 100.00%
NAPS 0.6726 1.0321 1.3332 1.4524 1.4868 1.4531 128.9542 -58.34% YoY % -34.83% -22.58% -8.21% -2.31% 2.32% -98.87% - Horiz. % 0.52% 0.80% 1.03% 1.13% 1.15% 1.13% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.4900 0.8050 1.3200 1.2000 2.2300 2.7100 2.3300 -
P/RPS 0.61 1.00 1.51 1.26 2.20 2.33 2.06 -18.35% YoY % -39.00% -33.77% 19.84% -42.73% -5.58% 13.11% - Horiz. % 29.61% 48.54% 73.30% 61.17% 106.80% 113.11% 100.00%
P/EPS -26.41 -3.28 -22.81 12.44 23.47 19.62 18.42 - YoY % -705.18% 85.62% -283.36% -47.00% 19.62% 6.51% - Horiz. % -143.38% -17.81% -123.83% 67.54% 127.42% 106.51% 100.00%
EY -3.79 -30.51 -4.38 8.04 4.26 5.10 5.43 - YoY % 87.58% -596.58% -154.48% 88.73% -16.47% -6.08% - Horiz. % -69.80% -561.88% -80.66% 148.07% 78.45% 93.92% 100.00%
DY 0.00 0.00 3.03 4.17 2.69 2.21 2.58 - YoY % 0.00% 0.00% -27.34% 55.02% 21.72% -14.34% - Horiz. % 0.00% 0.00% 117.44% 161.63% 104.26% 85.66% 100.00%
P/NAPS 0.73 0.78 0.99 0.83 1.49 1.84 0.02 82.08% YoY % -6.41% -21.21% 19.28% -44.30% -19.02% 9,100.00% - Horiz. % 3,650.00% 3,900.00% 4,950.00% 4,150.00% 7,450.00% 9,200.00% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 21/11/18 29/11/17 29/11/16 19/11/15 06/11/14 18/11/13 22/11/12 -
Price 0.4100 0.6950 1.2100 1.3400 1.9100 2.6700 2.4400 -
P/RPS 0.51 0.87 1.38 1.40 1.88 2.29 2.15 -21.31% YoY % -41.38% -36.96% -1.43% -25.53% -17.90% 6.51% - Horiz. % 23.72% 40.47% 64.19% 65.12% 87.44% 106.51% 100.00%
P/EPS -22.10 -2.83 -20.91 13.89 20.11 19.33 19.29 - YoY % -680.92% 86.47% -250.54% -30.93% 4.04% 0.21% - Horiz. % -114.57% -14.67% -108.40% 72.01% 104.25% 100.21% 100.00%
EY -4.53 -35.34 -4.78 7.20 4.97 5.17 5.18 - YoY % 87.18% -639.33% -166.39% 44.87% -3.87% -0.19% - Horiz. % -87.45% -682.24% -92.28% 139.00% 95.95% 99.81% 100.00%
DY 0.00 0.00 3.31 3.73 3.14 2.25 2.46 - YoY % 0.00% 0.00% -11.26% 18.79% 39.56% -8.54% - Horiz. % 0.00% 0.00% 134.55% 151.63% 127.64% 91.46% 100.00%
P/NAPS 0.61 0.67 0.91 0.92 1.28 1.81 0.02 76.71% YoY % -8.96% -26.37% -1.09% -28.12% -29.28% 8,950.00% - Horiz. % 3,050.00% 3,350.00% 4,550.00% 4,600.00% 6,400.00% 9,050.00% 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
MPB Bursa Q3 2015 Final.pdf 
