[MBG] YoY Quarter Result on 2012-10-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 13,354 11,478 12,304 10,984 15,073 12,489 13,008 0.44% YoY % 16.34% -6.71% 12.02% -27.13% 20.69% -3.99% - Horiz. % 102.66% 88.24% 94.59% 84.44% 115.87% 96.01% 100.00%
PBT 2,886 746 1,215 208 2,280 1,596 1,747 8.72% YoY % 286.86% -38.60% 484.13% -90.88% 42.86% -8.64% - Horiz. % 165.20% 42.70% 69.55% 11.91% 130.51% 91.36% 100.00%
Tax -635 -182 -347 243 -556 -397 -673 -0.96% YoY % -248.90% 47.55% -242.80% 143.71% -40.05% 41.01% - Horiz. % 94.35% 27.04% 51.56% -36.11% 82.62% 58.99% 100.00%
NP 2,251 564 868 451 1,724 1,199 1,074 13.12% YoY % 299.11% -35.02% 92.46% -73.84% 43.79% 11.64% - Horiz. % 209.59% 52.51% 80.82% 41.99% 160.52% 111.64% 100.00%
NP to SH 2,246 574 873 446 1,724 1,202 1,085 12.89% YoY % 291.29% -34.25% 95.74% -74.13% 43.43% 10.78% - Horiz. % 207.00% 52.90% 80.46% 41.11% 158.89% 110.78% 100.00%
Tax Rate 22.00 % 24.40 % 28.56 % -116.83 % 24.39 % 24.87 % 38.52 % -8.91% YoY % -9.84% -14.57% 124.45% -579.01% -1.93% -35.44% - Horiz. % 57.11% 63.34% 74.14% -303.30% 63.32% 64.56% 100.00%
Total Cost 11,103 10,914 11,436 10,533 13,349 11,290 11,934 -1.20% YoY % 1.73% -4.56% 8.57% -21.10% 18.24% -5.40% - Horiz. % 93.04% 91.45% 95.83% 88.26% 111.86% 94.60% 100.00%
Net Worth 108,831 106,400 105,184 105,184 104,780 103,809 101,794 1.12% YoY % 2.29% 1.16% 0.00% 0.39% 0.94% 1.98% - Horiz. % 106.91% 104.52% 103.33% 103.33% 102.93% 101.98% 100.00%
Dividend 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - 7,614 - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 441.70 % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 108,831 106,400 105,184 105,184 104,780 103,809 101,794 1.12% YoY % 2.29% 1.16% 0.00% 0.39% 0.94% 1.98% - Horiz. % 106.91% 104.52% 103.33% 103.33% 102.93% 101.98% 100.00%
NOSH 60,800 60,800 60,800 60,800 60,918 60,707 60,955 -0.04% YoY % 0.00% 0.00% 0.00% -0.19% 0.35% -0.41% - Horiz. % 99.75% 99.75% 99.75% 99.75% 99.94% 99.59% 100.00%
Ratio Analysis 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 16.86 % 4.91 % 7.05 % 4.11 % 11.44 % 9.60 % 8.26 % 12.62% YoY % 243.38% -30.35% 71.53% -64.07% 19.17% 16.22% - Horiz. % 204.12% 59.44% 85.35% 49.76% 138.50% 116.22% 100.00%
ROE 2.06 % 0.54 % 0.83 % 0.42 % 1.65 % 1.16 % 1.07 % 11.53% YoY % 281.48% -34.94% 97.62% -74.55% 42.24% 8.41% - Horiz. % 192.52% 50.47% 77.57% 39.25% 154.21% 108.41% 100.00%
Per Share 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 21.96 18.88 20.24 18.07 24.74 20.57 21.34 0.48% YoY % 16.31% -6.72% 12.01% -26.96% 20.27% -3.61% - Horiz. % 102.91% 88.47% 94.85% 84.68% 115.93% 96.39% 100.00%
EPS 3.69 0.94 1.44 0.73 2.83 1.98 1.78 12.91% YoY % 292.55% -34.72% 97.26% -74.20% 42.93% 11.24% - Horiz. % 207.30% 52.81% 80.90% 41.01% 158.99% 111.24% 100.00%
DPS 0.00 0.00 0.00 0.00 12.50 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7900 1.7500 1.7300 1.7300 1.7200 1.7100 1.6700 1.16% YoY % 2.29% 1.16% 0.00% 0.58% 0.58% 2.40% - Horiz. % 107.19% 104.79% 103.59% 103.59% 102.99% 102.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 60,800 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 21.96 18.88 20.24 18.07 24.79 20.54 21.39 0.44% YoY % 16.31% -6.72% 12.01% -27.11% 20.69% -3.97% - Horiz. % 102.66% 88.27% 94.62% 84.48% 115.90% 96.03% 100.00%
EPS 3.69 0.94 1.44 0.73 2.84 1.98 1.78 12.91% YoY % 292.55% -34.72% 97.26% -74.30% 43.43% 11.24% - Horiz. % 207.30% 52.81% 80.90% 41.01% 159.55% 111.24% 100.00%
DPS 0.00 0.00 0.00 0.00 12.52 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.7900 1.7500 1.7300 1.7300 1.7234 1.7074 1.6743 1.12% YoY % 2.29% 1.16% 0.00% 0.38% 0.94% 1.98% - Horiz. % 106.91% 104.52% 103.33% 103.33% 102.93% 101.98% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 1.2200 1.2500 1.3300 1.4500 1.1600 1.1400 1.0800 -
P/RPS 5.55 6.62 6.57 8.03 4.69 5.54 5.06 1.55% YoY % -16.16% 0.76% -18.18% 71.22% -15.34% 9.49% - Horiz. % 109.68% 130.83% 129.84% 158.70% 92.69% 109.49% 100.00%
P/EPS 33.03 132.40 92.63 197.67 40.99 57.58 60.67 -9.63% YoY % -75.05% 42.93% -53.14% 382.24% -28.81% -5.09% - Horiz. % 54.44% 218.23% 152.68% 325.81% 67.56% 94.91% 100.00%
EY 3.03 0.76 1.08 0.51 2.44 1.74 1.65 10.66% YoY % 298.68% -29.63% 111.76% -79.10% 40.23% 5.45% - Horiz. % 183.64% 46.06% 65.45% 30.91% 147.88% 105.45% 100.00%
DY 0.00 0.00 0.00 0.00 10.78 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.68 0.71 0.77 0.84 0.67 0.67 0.65 0.75% YoY % -4.23% -7.79% -8.33% 25.37% 0.00% 3.08% - Horiz. % 104.62% 109.23% 118.46% 129.23% 103.08% 103.08% 100.00%
Price Multiplier on Announcement Date 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 18/12/15 24/12/14 20/12/13 21/12/12 28/12/11 20/12/10 15/12/09 -
Price 1.2500 1.1500 1.3800 1.4000 1.1800 1.1700 1.0400 -
P/RPS 5.69 6.09 6.82 7.75 4.77 5.69 4.87 2.63% YoY % -6.57% -10.70% -12.00% 62.47% -16.17% 16.84% - Horiz. % 116.84% 125.05% 140.04% 159.14% 97.95% 116.84% 100.00%
P/EPS 33.84 121.81 96.11 190.85 41.70 59.09 58.43 -8.70% YoY % -72.22% 26.74% -49.64% 357.67% -29.43% 1.13% - Horiz. % 57.92% 208.47% 164.49% 326.63% 71.37% 101.13% 100.00%
EY 2.96 0.82 1.04 0.52 2.40 1.69 1.71 9.57% YoY % 260.98% -21.15% 100.00% -78.33% 42.01% -1.17% - Horiz. % 173.10% 47.95% 60.82% 30.41% 140.35% 98.83% 100.00%
DY 0.00 0.00 0.00 0.00 10.59 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.70 0.66 0.80 0.81 0.69 0.68 0.62 2.04% YoY % 6.06% -17.50% -1.23% 17.39% 1.47% 9.68% - Horiz. % 112.90% 106.45% 129.03% 130.65% 111.29% 109.68% 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
Copy of MIB (report) 3rd Quarter 2013 final-1.xls 
