[MEDIA] YoY Quarter Result on 2016-12-31 [#4] 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 290,899 306,189 318,634 367,117 384,699 451,556 477,727 -7.93% YoY % -4.99% -3.91% -13.21% -4.57% -14.81% -5.48% - Horiz. % 60.89% 64.09% 66.70% 76.85% 80.53% 94.52% 100.00%
PBT 82,386 -328,770 -4,839 55,766 -40,756 86,599 98,376 -2.91% YoY % 125.06% -6,694.17% -108.68% 236.83% -147.06% -11.97% - Horiz. % 83.75% -334.20% -4.92% 56.69% -41.43% 88.03% 100.00%
Tax -1,251 -55,971 6,705 -23,808 10,709 -22,667 -24,758 -39.18% YoY % 97.76% -934.77% 128.16% -322.32% 147.24% 8.45% - Horiz. % 5.05% 226.07% -27.08% 96.16% -43.25% 91.55% 100.00%
NP 81,135 -384,741 1,866 31,958 -30,047 63,932 73,618 1.63% YoY % 121.09% -20,718.49% -94.16% 206.36% -147.00% -13.16% - Horiz. % 110.21% -522.62% 2.53% 43.41% -40.81% 86.84% 100.00%
NP to SH 79,203 -378,152 4,996 31,728 -29,494 63,439 73,164 1.33% YoY % 120.94% -7,669.10% -84.25% 207.57% -146.49% -13.29% - Horiz. % 108.25% -516.86% 6.83% 43.37% -40.31% 86.71% 100.00%
Tax Rate 1.52 % - % - % 42.69 % - % 26.17 % 25.17 % -37.35% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 3.97% - Horiz. % 6.04% 0.00% 0.00% 169.61% 0.00% 103.97% 100.00%
Total Cost 209,764 690,930 316,768 335,159 414,746 387,624 404,109 -10.35% YoY % -69.64% 118.12% -5.49% -19.19% 7.00% -4.08% - Horiz. % 51.91% 170.98% 78.39% 82.94% 102.63% 95.92% 100.00%
Net Worth 808,599 766,672 1,461,580 1,620,637 1,586,158 1,643,408 1,541,530 -10.19% YoY % 5.47% -47.54% -9.81% 2.17% -3.48% 6.61% - Horiz. % 52.45% 49.73% 94.81% 105.13% 102.90% 106.61% 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 - - 44,367 55,459 55,232 87,351 75,296 - YoY % 0.00% 0.00% -20.00% 0.41% -36.77% 16.01% - Horiz. % 0.00% 0.00% 58.92% 73.66% 73.35% 116.01% 100.00%
Div Payout % - % - % 888.06 % 174.80 % - % 137.69 % 102.91 % - YoY % 0.00% 0.00% 408.04% 0.00% 0.00% 33.80% - Horiz. % 0.00% 0.00% 862.95% 169.86% 0.00% 133.80% 100.00%
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 808,599 766,672 1,461,580 1,620,637 1,586,158 1,643,408 1,541,530 -10.19% YoY % 5.47% -47.54% -9.81% 2.17% -3.48% 6.61% - Horiz. % 52.45% 49.73% 94.81% 105.13% 102.90% 106.61% 100.00%
NOSH 1,109,190 1,109,190 1,109,190 1,109,190 1,104,644 1,091,893 1,075,661 0.51% YoY % 0.00% 0.00% 0.00% 0.41% 1.17% 1.51% - Horiz. % 103.12% 103.12% 103.12% 103.12% 102.69% 101.51% 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 27.89 % -125.65 % 0.59 % 8.71 % -7.81 % 14.16 % 15.41 % 10.39% YoY % 122.20% -21,396.61% -93.23% 211.52% -155.16% -8.11% - Horiz. % 180.99% -815.38% 3.83% 56.52% -50.68% 91.89% 100.00%
ROE 9.80 % -49.32 % 0.34 % 1.96 % -1.86 % 3.86 % 4.75 % 12.82% YoY % 119.87% -14,605.88% -82.65% 205.38% -148.19% -18.74% - Horiz. % 206.32% -1,038.32% 7.16% 41.26% -39.16% 81.26% 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 26.23 27.60 28.73 33.10 34.83 41.36 44.41 -8.40% YoY % -4.96% -3.93% -13.20% -4.97% -15.79% -6.87% - Horiz. % 59.06% 62.15% 64.69% 74.53% 78.43% 93.13% 100.00%
EPS 7.14 -34.09 0.45 2.86 -2.67 5.81 6.80 0.82% YoY % 120.94% -7,675.56% -84.27% 207.12% -145.96% -14.56% - Horiz. % 105.00% -501.32% 6.62% 42.06% -39.26% 85.44% 100.00%
DPS 0.00 0.00 4.00 5.00 5.00 8.00 7.00 - YoY % 0.00% 0.00% -20.00% 0.00% -37.50% 14.29% - Horiz. % 0.00% 0.00% 57.14% 71.43% 71.43% 114.29% 100.00%
NAPS 0.7290 0.6912 1.3177 1.4611 1.4359 1.5051 1.4331 -10.65% YoY % 5.47% -47.54% -9.81% 1.75% -4.60% 5.02% - Horiz. % 50.87% 48.23% 91.95% 101.95% 100.20% 105.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,109,190 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 26.23 27.60 28.73 33.10 34.68 40.71 43.07 -7.93% YoY % -4.96% -3.93% -13.20% -4.56% -14.81% -5.48% - Horiz. % 60.90% 64.08% 66.71% 76.85% 80.52% 94.52% 100.00%
EPS 7.14 -34.09 0.45 2.86 -2.66 5.72 6.60 1.32% YoY % 120.94% -7,675.56% -84.27% 207.52% -146.50% -13.33% - Horiz. % 108.18% -516.52% 6.82% 43.33% -40.30% 86.67% 100.00%
DPS 0.00 0.00 4.00 5.00 4.98 7.88 6.79 - YoY % 0.00% 0.00% -20.00% 0.40% -36.80% 16.05% - Horiz. % 0.00% 0.00% 58.91% 73.64% 73.34% 116.05% 100.00%
NAPS 0.7290 0.6912 1.3177 1.4611 1.4300 1.4816 1.3898 -10.19% YoY % 5.47% -47.54% -9.81% 2.17% -3.48% 6.61% - Horiz. % 52.45% 49.73% 94.81% 105.13% 102.89% 106.61% 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 0.3450 0.7600 1.1500 1.2700 1.7600 2.6200 2.3400 -
P/RPS 1.32 2.75 4.00 3.84 5.05 6.34 5.27 -20.60% YoY % -52.00% -31.25% 4.17% -23.96% -20.35% 20.30% - Horiz. % 25.05% 52.18% 75.90% 72.87% 95.83% 120.30% 100.00%
P/EPS 4.83 -2.23 255.32 44.40 -65.92 45.09 34.40 -27.90% YoY % 316.59% -100.87% 475.05% 167.35% -246.20% 31.08% - Horiz. % 14.04% -6.48% 742.21% 129.07% -191.63% 131.08% 100.00%
EY 20.70 -44.86 0.39 2.25 -1.52 2.22 2.91 38.66% YoY % 146.14% -11,602.56% -82.67% 248.03% -168.47% -23.71% - Horiz. % 711.34% -1,541.58% 13.40% 77.32% -52.23% 76.29% 100.00%
DY 0.00 0.00 3.48 3.94 2.84 3.05 2.99 - YoY % 0.00% 0.00% -11.68% 38.73% -6.89% 2.01% - Horiz. % 0.00% 0.00% 116.39% 131.77% 94.98% 102.01% 100.00%
P/NAPS 0.47 1.10 0.87 0.87 1.23 1.74 1.63 -18.71% YoY % -57.27% 26.44% 0.00% -29.27% -29.31% 6.75% - Horiz. % 28.83% 67.48% 53.37% 53.37% 75.46% 106.75% 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 27/02/19 22/02/18 23/02/17 26/02/16 25/02/15 20/02/14 20/02/13 -
Price 0.4750 0.6200 1.0500 1.3200 1.7800 2.5800 2.1400 -
P/RPS 1.81 2.25 3.66 3.99 5.11 6.24 4.82 -15.06% YoY % -19.56% -38.52% -8.27% -21.92% -18.11% 29.46% - Horiz. % 37.55% 46.68% 75.93% 82.78% 106.02% 129.46% 100.00%
P/EPS 6.65 -1.82 233.12 46.15 -66.67 44.41 31.46 -22.81% YoY % 465.38% -100.78% 405.14% 169.22% -250.12% 41.16% - Horiz. % 21.14% -5.79% 741.00% 146.69% -211.92% 141.16% 100.00%
EY 15.03 -54.99 0.43 2.17 -1.50 2.25 3.18 29.53% YoY % 127.33% -12,888.37% -80.18% 244.67% -166.67% -29.25% - Horiz. % 472.64% -1,729.25% 13.52% 68.24% -47.17% 70.75% 100.00%
DY 0.00 0.00 3.81 3.79 2.81 3.10 3.27 - YoY % 0.00% 0.00% 0.53% 34.88% -9.35% -5.20% - Horiz. % 0.00% 0.00% 116.51% 115.90% 85.93% 94.80% 100.00%
P/NAPS 0.65 0.90 0.80 0.90 1.24 1.71 1.49 -12.91% YoY % -27.78% 12.50% -11.11% -27.42% -27.49% 14.77% - Horiz. % 43.62% 60.40% 53.69% 60.40% 83.22% 114.77% 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 Q4FY16 Final.pdf 
