[MENANG] YoY Quarter Result on 2017-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 10,505 22,968 30,158 49,124 30,030 66,754 74,485 -27.84% YoY % -54.26% -23.84% -38.61% 63.58% -55.01% -10.38% - Horiz. % 14.10% 30.84% 40.49% 65.95% 40.32% 89.62% 100.00%
PBT -1,109 280 5,465 13,192 29,160 10,401 14,373 - YoY % -496.07% -94.88% -58.57% -54.76% 180.36% -27.64% - Horiz. % -7.72% 1.95% 38.02% 91.78% 202.88% 72.36% 100.00%
Tax 2,851 4,442 -1,699 -3,576 745 -3,610 -4,751 - YoY % -35.82% 361.45% 52.49% -580.00% 120.64% 24.02% - Horiz. % -60.01% -93.50% 35.76% 75.27% -15.68% 75.98% 100.00%
NP 1,742 4,722 3,766 9,616 29,905 6,791 9,622 -24.78% YoY % -63.11% 25.39% -60.84% -67.84% 340.36% -29.42% - Horiz. % 18.10% 49.08% 39.14% 99.94% 310.80% 70.58% 100.00%
NP to SH -512 2,464 8,510 5,010 29,620 2,606 4,840 - YoY % -120.78% -71.05% 69.86% -83.09% 1,036.61% -46.16% - Horiz. % -10.58% 50.91% 175.83% 103.51% 611.98% 53.84% 100.00%
Tax Rate - % -1,586.43 % 31.09 % 27.11 % -2.55 % 34.71 % 33.06 % - YoY % 0.00% -5,202.70% 14.68% 1,163.14% -107.35% 4.99% - Horiz. % 0.00% -4,798.64% 94.04% 82.00% -7.71% 104.99% 100.00%
Total Cost 8,763 18,246 26,392 39,508 125 59,963 64,863 -28.36% YoY % -51.97% -30.87% -33.20% 31,506.40% -99.79% -7.55% - Horiz. % 13.51% 28.13% 40.69% 60.91% 0.19% 92.45% 100.00%
Net Worth 317,322 306,826 302,018 269,003 236,096 188,310 170,975 10.85% YoY % 3.42% 1.59% 12.27% 13.94% 25.38% 10.14% - Horiz. % 185.60% 179.46% 176.64% 157.34% 138.09% 110.14% 100.00%
Dividend 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 317,322 306,826 302,018 269,003 236,096 188,310 170,975 10.85% YoY % 3.42% 1.59% 12.27% 13.94% 25.38% 10.14% - Horiz. % 185.60% 179.46% 176.64% 157.34% 138.09% 110.14% 100.00%
NOSH 480,792 267,107 267,107 267,107 267,107 267,107 267,107 10.29% YoY % 80.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 180.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 16.58 % 20.56 % 12.49 % 19.57 % 99.58 % 10.17 % 12.92 % 4.24% YoY % -19.36% 64.61% -36.18% -80.35% 879.15% -21.28% - Horiz. % 128.33% 159.13% 96.67% 151.47% 770.74% 78.72% 100.00%
ROE -0.16 % 0.80 % 2.82 % 1.86 % 12.55 % 1.38 % 2.83 % - YoY % -120.00% -71.63% 51.61% -85.18% 809.42% -51.24% - Horiz. % -5.65% 28.27% 99.65% 65.72% 443.46% 48.76% 100.00%
Per Share 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.18 8.60 11.29 18.39 11.24 24.99 27.89 -34.60% YoY % -74.65% -23.83% -38.61% 63.61% -55.02% -10.40% - Horiz. % 7.82% 30.84% 40.48% 65.94% 40.30% 89.60% 100.00%
EPS -0.11 0.92 3.19 1.88 11.09 0.98 1.81 - YoY % -111.96% -71.16% 69.68% -83.05% 1,031.63% -45.86% - Horiz. % -6.08% 50.83% 176.24% 103.87% 612.71% 54.14% 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 0.6600 1.1487 1.1307 1.0071 0.8839 0.7050 0.6401 0.51% YoY % -42.54% 1.59% 12.27% 13.94% 25.38% 10.14% - Horiz. % 103.11% 179.46% 176.64% 157.33% 138.09% 110.14% 100.00%
Adjusted Per Share Value based on latest NOSH - 480,799 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 2.18 4.78 6.27 10.22 6.25 13.88 15.49 -27.87% YoY % -54.39% -23.76% -38.65% 63.52% -54.97% -10.39% - Horiz. % 14.07% 30.86% 40.48% 65.98% 40.35% 89.61% 100.00%
EPS -0.11 0.51 1.77 1.04 6.16 0.54 1.01 - YoY % -121.57% -71.19% 70.19% -83.12% 1,040.74% -46.53% - Horiz. % -10.89% 50.50% 175.25% 102.97% 609.90% 53.47% 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 0.6600 0.6382 0.6282 0.5595 0.4910 0.3917 0.3556 10.85% YoY % 3.42% 1.59% 12.28% 13.95% 25.35% 10.15% - Horiz. % 185.60% 179.47% 176.66% 157.34% 138.08% 110.15% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.3700 0.8750 0.8000 0.7500 0.6500 0.6400 0.3100 -
P/RPS 16.93 10.18 7.09 4.08 5.78 2.56 1.11 57.45% YoY % 66.31% 43.58% 73.77% -29.41% 125.78% 130.63% - Horiz. % 1,525.23% 917.12% 638.74% 367.57% 520.72% 230.63% 100.00%
P/EPS -347.45 94.85 25.11 39.99 5.86 65.60 17.11 - YoY % -466.32% 277.74% -37.21% 582.42% -91.07% 283.40% - Horiz. % -2,030.68% 554.35% 146.76% 233.72% 34.25% 383.40% 100.00%
EY -0.29 1.05 3.98 2.50 17.06 1.52 5.85 - YoY % -127.62% -73.62% 59.20% -85.35% 1,022.37% -74.02% - Horiz. % -4.96% 17.95% 68.03% 42.74% 291.62% 25.98% 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 0.56 0.76 0.71 0.74 0.74 0.91 0.48 2.60% YoY % -26.32% 7.04% -4.05% 0.00% -18.68% 89.58% - Horiz. % 116.67% 158.33% 147.92% 154.17% 154.17% 189.58% 100.00%
Price Multiplier on Announcement Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 27/02/17 18/02/16 26/02/15 25/02/14 26/02/13 -
Price 0.3900 0.4500 0.7950 0.6800 0.8500 0.9000 0.3400 -
P/RPS 17.85 5.23 7.04 3.70 7.56 3.60 1.22 56.36% YoY % 241.30% -25.71% 90.27% -51.06% 110.00% 195.08% - Horiz. % 1,463.11% 428.69% 577.05% 303.28% 619.67% 295.08% 100.00%
P/EPS -366.23 48.78 24.95 36.25 7.67 92.25 18.76 - YoY % -850.78% 95.51% -31.17% 372.62% -91.69% 391.74% - Horiz. % -1,952.19% 260.02% 133.00% 193.23% 40.88% 491.74% 100.00%
EY -0.27 2.05 4.01 2.76 13.05 1.08 5.33 - YoY % -113.17% -48.88% 45.29% -78.85% 1,108.33% -79.74% - Horiz. % -5.07% 38.46% 75.23% 51.78% 244.84% 20.26% 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 0.59 0.39 0.70 0.68 0.96 1.28 0.53 1.80% YoY % 51.28% -44.29% 2.94% -29.17% -25.00% 141.51% - Horiz. % 111.32% 73.58% 132.08% 128.30% 181.13% 241.51% 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
MCB -2NDQ-DEC-17.pdf 
