[MBMR] YoY Cumulative Quarter Result on 2013-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,232,976 1,377,338 1,362,619 1,732,864 1,742,899 1,213,311 1,157,355 1.06% YoY % -10.48% 1.08% -21.37% -0.58% 43.65% 4.83% - Horiz. % 106.53% 119.01% 117.74% 149.73% 150.59% 104.83% 100.00%
PBT 71,621 111,565 92,422 149,200 150,412 119,038 139,371 -10.49% YoY % -35.80% 20.71% -38.05% -0.81% 26.36% -14.59% - Horiz. % 51.39% 80.05% 66.31% 107.05% 107.92% 85.41% 100.00%
Tax -5,142 -17,749 -2,970 -14,370 -13,165 -11,204 -11,702 -12.80% YoY % 71.03% -497.61% 79.33% -9.15% -17.50% 4.26% - Horiz. % 43.94% 151.67% 25.38% 122.80% 112.50% 95.74% 100.00%
NP 66,479 93,816 89,452 134,830 137,247 107,834 127,669 -10.30% YoY % -29.14% 4.88% -33.66% -1.76% 27.28% -15.54% - Horiz. % 52.07% 73.48% 70.07% 105.61% 107.50% 84.46% 100.00%
NP to SH 58,504 72,989 80,672 105,031 105,940 94,831 113,016 -10.38% YoY % -19.85% -9.52% -23.19% -0.86% 11.71% -16.09% - Horiz. % 51.77% 64.58% 71.38% 92.93% 93.74% 83.91% 100.00%
Tax Rate 7.18 % 15.91 % 3.21 % 9.63 % 8.75 % 9.41 % 8.40 % -2.58% YoY % -54.87% 395.64% -66.67% 10.06% -7.01% 12.02% - Horiz. % 85.48% 189.40% 38.21% 114.64% 104.17% 112.02% 100.00%
Total Cost 1,166,497 1,283,522 1,273,167 1,598,034 1,605,652 1,105,477 1,029,686 2.10% YoY % -9.12% 0.81% -20.33% -0.47% 45.25% 7.36% - Horiz. % 113.29% 124.65% 123.65% 155.20% 155.94% 107.36% 100.00%
Net Worth 1,598,405 1,590,284 1,496,725 1,410,047 1,025,719 1,077,956 986,221 8.37% YoY % 0.51% 6.25% 6.15% 37.47% -4.85% 9.30% - Horiz. % 162.07% 161.25% 151.76% 142.97% 104.01% 109.30% 100.00%
Dividend 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 11,724 42,980 27,355 11,717 9,185 14,566 12,086 -0.50% YoY % -72.72% 57.12% 133.45% 27.57% -36.94% 20.53% - Horiz. % 97.01% 355.62% 226.34% 96.95% 76.00% 120.53% 100.00%
Div Payout % 20.04 % 58.89 % 33.91 % 11.16 % 8.67 % 15.36 % 10.69 % 11.03% YoY % -65.97% 73.67% 203.85% 28.72% -43.55% 43.69% - Horiz. % 187.46% 550.89% 317.21% 104.40% 81.10% 143.69% 100.00%
Equity 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,598,405 1,590,284 1,496,725 1,410,047 1,025,719 1,077,956 986,221 8.37% YoY % 0.51% 6.25% 6.15% 37.47% -4.85% 9.30% - Horiz. % 162.07% 161.25% 151.76% 142.97% 104.01% 109.30% 100.00%
NOSH 390,808 390,733 390,789 390,595 306,184 242,782 241,720 8.33% YoY % 0.02% -0.01% 0.05% 27.57% 26.11% 0.44% - Horiz. % 161.68% 161.65% 161.67% 161.59% 126.67% 100.44% 100.00%
Ratio Analysis 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.39 % 6.81 % 6.56 % 7.78 % 7.87 % 8.89 % 11.03 % -11.24% YoY % -20.85% 3.81% -15.68% -1.14% -11.47% -19.40% - Horiz. % 48.87% 61.74% 59.47% 70.53% 71.35% 80.60% 100.00%
ROE 3.66 % 4.59 % 5.39 % 7.45 % 10.33 % 8.80 % 11.46 % -17.31% YoY % -20.26% -14.84% -27.65% -27.88% 17.39% -23.21% - Horiz. % 31.94% 40.05% 47.03% 65.01% 90.14% 76.79% 100.00%
Per Share 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 315.49 352.50 348.68 443.65 569.23 499.75 478.80 -6.71% YoY % -10.50% 1.10% -21.41% -22.06% 13.90% 4.38% - Horiz. % 65.89% 73.62% 72.82% 92.66% 118.89% 104.38% 100.00%
EPS 14.97 18.68 20.65 26.88 34.60 39.06 46.66 -17.25% YoY % -19.86% -9.54% -23.18% -22.31% -11.42% -16.29% - Horiz. % 32.08% 40.03% 44.26% 57.61% 74.15% 83.71% 100.00%
DPS 3.00 11.00 7.00 3.00 3.00 6.00 5.00 -8.15% YoY % -72.73% 57.14% 133.33% 0.00% -50.00% 20.00% - Horiz. % 60.00% 220.00% 140.00% 60.00% 60.00% 120.00% 100.00%
NAPS 4.0900 4.0700 3.8300 3.6100 3.3500 4.4400 4.0800 0.04% YoY % 0.49% 6.27% 6.09% 7.76% -24.55% 8.82% - Horiz. % 100.25% 99.75% 93.87% 88.48% 82.11% 108.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 315.43 352.36 348.60 443.32 445.88 310.40 296.08 1.06% YoY % -10.48% 1.08% -21.37% -0.57% 43.65% 4.84% - Horiz. % 106.54% 119.01% 117.74% 149.73% 150.59% 104.84% 100.00%
EPS 14.97 18.67 20.64 26.87 27.10 24.26 28.91 -10.38% YoY % -19.82% -9.54% -23.19% -0.85% 11.71% -16.08% - Horiz. % 51.78% 64.58% 71.39% 92.94% 93.74% 83.92% 100.00%
DPS 3.00 11.00 7.00 3.00 2.35 3.73 3.09 -0.49% YoY % -72.73% 57.14% 133.33% 27.66% -37.00% 20.71% - Horiz. % 97.09% 355.99% 226.54% 97.09% 76.05% 120.71% 100.00%
NAPS 4.0892 4.0684 3.8290 3.6073 2.6241 2.7577 2.5230 8.37% YoY % 0.51% 6.25% 6.15% 37.47% -4.84% 9.30% - Horiz. % 162.08% 161.25% 151.76% 142.98% 104.01% 109.30% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 2.5000 2.8900 2.8500 3.6000 3.3600 2.2900 2.4400 -
P/RPS 0.79 0.82 0.82 0.81 0.59 0.46 0.51 7.56% YoY % -3.66% 0.00% 1.23% 37.29% 28.26% -9.80% - Horiz. % 154.90% 160.78% 160.78% 158.82% 115.69% 90.20% 100.00%
P/EPS 16.70 15.47 13.81 13.39 9.71 5.86 5.22 21.37% YoY % 7.95% 12.02% 3.14% 37.90% 65.70% 12.26% - Horiz. % 319.92% 296.36% 264.56% 256.51% 186.02% 112.26% 100.00%
EY 5.99 6.46 7.24 7.47 10.30 17.06 19.16 -17.60% YoY % -7.28% -10.77% -3.08% -27.48% -39.62% -10.96% - Horiz. % 31.26% 33.72% 37.79% 38.99% 53.76% 89.04% 100.00%
DY 1.20 3.81 2.46 0.83 0.89 2.62 2.05 -8.53% YoY % -68.50% 54.88% 196.39% -6.74% -66.03% 27.80% - Horiz. % 58.54% 185.85% 120.00% 40.49% 43.41% 127.80% 100.00%
P/NAPS 0.61 0.71 0.74 1.00 1.00 0.52 0.60 0.28% YoY % -14.08% -4.05% -26.00% 0.00% 92.31% -13.33% - Horiz. % 101.67% 118.33% 123.33% 166.67% 166.67% 86.67% 100.00%
Price Multiplier on Announcement Date 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/11/16 18/11/15 18/11/14 20/11/13 08/11/12 10/11/11 11/11/10 -
Price 2.4300 2.8300 2.8200 3.5800 3.3800 2.4000 2.3200 -
P/RPS 0.77 0.80 0.81 0.81 0.59 0.48 0.48 8.19% YoY % -3.75% -1.23% 0.00% 37.29% 22.92% 0.00% - Horiz. % 160.42% 166.67% 168.75% 168.75% 122.92% 100.00% 100.00%
P/EPS 16.23 15.15 13.66 13.31 9.77 6.14 4.96 21.82% YoY % 7.13% 10.91% 2.63% 36.23% 59.12% 23.79% - Horiz. % 327.22% 305.44% 275.40% 268.35% 196.98% 123.79% 100.00%
EY 6.16 6.60 7.32 7.51 10.24 16.28 20.15 -17.91% YoY % -6.67% -9.84% -2.53% -26.66% -37.10% -19.21% - Horiz. % 30.57% 32.75% 36.33% 37.27% 50.82% 80.79% 100.00%
DY 1.23 3.89 2.48 0.84 0.89 2.50 2.16 -8.95% YoY % -68.38% 56.85% 195.24% -5.62% -64.40% 15.74% - Horiz. % 56.94% 180.09% 114.81% 38.89% 41.20% 115.74% 100.00%
P/NAPS 0.59 0.70 0.74 0.99 1.01 0.54 0.57 0.58% YoY % -15.71% -5.41% -25.25% -1.98% 87.04% -5.26% - Horiz. % 103.51% 122.81% 129.82% 173.68% 177.19% 94.74% 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
MBMR-3rdQtr2013 (final).pdf 
