[E&O] YoY Quarter Result on 2018-12-31 [#3] 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 256,952 331,896 243,316 117,585 99,419 97,788 144,608 10.05% YoY % -22.58% 36.41% 106.93% 18.27% 1.67% -32.38% - Horiz. % 177.69% 229.51% 168.26% 81.31% 68.75% 67.62% 100.00%
PBT 35,251 67,339 49,287 3,791 16,853 28,468 35,628 -0.18% YoY % -47.65% 36.63% 1,200.11% -77.51% -40.80% -20.10% - Horiz. % 98.94% 189.01% 138.34% 10.64% 47.30% 79.90% 100.00%
Tax -34,214 -33,707 -16,339 596 -4,591 -8,381 -7,777 27.99% YoY % -1.50% -106.30% -2,841.44% 112.98% 45.22% -7.77% - Horiz. % 439.94% 433.42% 210.09% -7.66% 59.03% 107.77% 100.00%
NP 1,037 33,632 32,948 4,387 12,262 20,087 27,851 -42.20% YoY % -96.92% 2.08% 651.04% -64.22% -38.96% -27.88% - Horiz. % 3.72% 120.76% 118.30% 15.75% 44.03% 72.12% 100.00%
NP to SH -8,795 21,977 31,074 3,881 11,390 19,063 26,417 - YoY % -140.02% -29.28% 700.67% -65.93% -40.25% -27.84% - Horiz. % -33.29% 83.19% 117.63% 14.69% 43.12% 72.16% 100.00%
Tax Rate 97.06 % 50.06 % 33.15 % -15.72 % 27.24 % 29.44 % 21.83 % 28.22% YoY % 93.89% 51.01% 310.88% -157.71% -7.47% 34.86% - Horiz. % 444.62% 229.32% 151.86% -72.01% 124.78% 134.86% 100.00%
Total Cost 255,915 298,264 210,368 113,198 87,157 77,701 116,757 13.97% YoY % -14.20% 41.78% 85.84% 29.88% 12.17% -33.45% - Horiz. % 219.19% 255.46% 180.18% 96.95% 74.65% 66.55% 100.00%
Net Worth 1,856,008 1,833,084 1,646,938 1,652,554 1,507,500 1,429,724 1,348,482 5.47% YoY % 1.25% 11.30% -0.34% 9.62% 5.44% 6.02% - Horiz. % 137.64% 135.94% 122.13% 122.55% 111.79% 106.02% 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 1,856,008 1,833,084 1,646,938 1,652,554 1,507,500 1,429,724 1,348,482 5.47% YoY % 1.25% 11.30% -0.34% 9.62% 5.44% 6.02% - Horiz. % 137.64% 135.94% 122.13% 122.55% 111.79% 106.02% 100.00%
NOSH 1,316,318 1,309,346 1,257,205 1,251,935 1,116,666 1,108,313 1,105,313 2.95% YoY % 0.53% 4.15% 0.42% 12.11% 0.75% 0.27% - Horiz. % 119.09% 118.46% 113.74% 113.27% 101.03% 100.27% 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 0.40 % 10.13 % 13.54 % 3.73 % 12.33 % 20.54 % 19.26 % -47.56% YoY % -96.05% -25.18% 263.00% -69.75% -39.97% 6.65% - Horiz. % 2.08% 52.60% 70.30% 19.37% 64.02% 106.65% 100.00%
ROE -0.47 % 1.20 % 1.89 % 0.23 % 0.76 % 1.33 % 1.96 % - YoY % -139.17% -36.51% 721.74% -69.74% -42.86% -32.14% - Horiz. % -23.98% 61.22% 96.43% 11.73% 38.78% 67.86% 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 19.52 25.35 19.35 9.39 8.90 8.82 13.08 6.90% YoY % -23.00% 31.01% 106.07% 5.51% 0.91% -32.57% - Horiz. % 149.24% 193.81% 147.94% 71.79% 68.04% 67.43% 100.00%
EPS -0.67 1.68 2.47 0.31 1.02 1.72 2.39 - YoY % -139.88% -31.98% 696.77% -69.61% -40.70% -28.03% - Horiz. % -28.03% 70.29% 103.35% 12.97% 42.68% 71.97% 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 1.4100 1.4000 1.3100 1.3200 1.3500 1.2900 1.2200 2.44% YoY % 0.71% 6.87% -0.76% -2.22% 4.65% 5.74% - Horiz. % 115.57% 114.75% 107.38% 108.20% 110.66% 105.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,456,936 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 17.64 22.78 16.70 8.07 6.82 6.71 9.93 10.05% YoY % -22.56% 36.41% 106.94% 18.33% 1.64% -32.43% - Horiz. % 177.64% 229.41% 168.18% 81.27% 68.68% 67.57% 100.00%
EPS -0.60 1.51 2.13 0.27 0.78 1.31 1.81 - YoY % -139.74% -29.11% 688.89% -65.38% -40.46% -27.62% - Horiz. % -33.15% 83.43% 117.68% 14.92% 43.09% 72.38% 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 1.2739 1.2582 1.1304 1.1343 1.0347 0.9813 0.9256 5.46% YoY % 1.25% 11.31% -0.34% 9.63% 5.44% 6.02% - Horiz. % 137.63% 135.93% 122.13% 122.55% 111.79% 106.02% 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 1.1200 1.4300 1.4500 1.4300 2.2500 1.8900 1.5600 -
P/RPS 5.74 5.64 7.49 15.23 25.27 21.42 11.92 -11.46% YoY % 1.77% -24.70% -50.82% -39.73% 17.97% 79.70% - Horiz. % 48.15% 47.32% 62.84% 127.77% 212.00% 179.70% 100.00%
P/EPS -167.63 85.20 58.66 461.29 220.59 109.88 65.27 - YoY % -296.75% 45.24% -87.28% 109.12% 100.76% 68.35% - Horiz. % -256.83% 130.53% 89.87% 706.74% 337.97% 168.35% 100.00%
EY -0.60 1.17 1.70 0.22 0.45 0.91 1.53 - YoY % -151.28% -31.18% 672.73% -51.11% -50.55% -40.52% - Horiz. % -39.22% 76.47% 111.11% 14.38% 29.41% 59.48% 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 0.79 1.02 1.11 1.08 1.67 1.47 1.28 -7.72% YoY % -22.55% -8.11% 2.78% -35.33% 13.61% 14.84% - Horiz. % 61.72% 79.69% 86.72% 84.38% 130.47% 114.84% 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 22/02/19 13/02/18 23/02/17 25/02/16 27/02/15 26/02/14 25/02/13 -
Price 0.8800 1.4500 1.9400 1.5700 2.2500 1.9800 1.5500 -
P/RPS 4.51 5.72 10.02 16.72 25.27 22.44 11.85 -14.86% YoY % -21.15% -42.91% -40.07% -33.83% 12.61% 89.37% - Horiz. % 38.06% 48.27% 84.56% 141.10% 213.25% 189.37% 100.00%
P/EPS -131.71 86.39 78.49 506.45 220.59 115.12 64.85 - YoY % -252.46% 10.06% -84.50% 129.59% 91.62% 77.52% - Horiz. % -203.10% 133.22% 121.03% 780.96% 340.15% 177.52% 100.00%
EY -0.76 1.16 1.27 0.20 0.45 0.87 1.54 - YoY % -165.52% -8.66% 535.00% -55.56% -48.28% -43.51% - Horiz. % -49.35% 75.32% 82.47% 12.99% 29.22% 56.49% 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 0.62 1.04 1.48 1.19 1.67 1.53 1.27 -11.26% YoY % -40.38% -29.73% 24.37% -28.74% 9.15% 20.47% - Horiz. % 48.82% 81.89% 116.54% 93.70% 131.50% 120.47% 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
Bursa 3Q2019.pdf 
