[MEDIA] YoY TTM Result on 2015-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,185,737 1,195,672 1,289,008 1,427,693 1,503,907 1,722,943 1,697,845 -5.81% YoY % -0.83% -7.24% -9.71% -5.07% -12.71% 1.48% - Horiz. % 69.84% 70.42% 75.92% 84.09% 88.58% 101.48% 100.00%
PBT 60,640 -605,528 -65,909 200,069 101,441 289,981 282,945 -22.63% YoY % 110.01% -818.73% -132.94% 97.23% -65.02% 2.49% - Horiz. % 21.43% -214.01% -23.29% 70.71% 35.85% 102.49% 100.00%
Tax -1,649 -64,137 -3,874 -61,360 -24,819 -73,565 -71,633 -46.65% YoY % 97.43% -1,555.58% 93.69% -147.23% 66.26% -2.70% - Horiz. % 2.30% 89.54% 5.41% 85.66% 34.65% 102.70% 100.00%
NP 58,991 -669,665 -69,783 138,709 76,622 216,416 211,312 -19.15% YoY % 108.81% -859.64% -150.31% 81.03% -64.60% 2.42% - Horiz. % 27.92% -316.91% -33.02% 65.64% 36.26% 102.42% 100.00%
NP to SH 58,623 -650,611 -59,198 138,718 75,528 214,165 209,312 -19.11% YoY % 109.01% -999.04% -142.68% 83.66% -64.73% 2.32% - Horiz. % 28.01% -310.83% -28.28% 66.27% 36.08% 102.32% 100.00%
Tax Rate 2.72 % - % - % 30.67 % 24.47 % 25.37 % 25.32 % -31.04% YoY % 0.00% 0.00% 0.00% 25.34% -3.55% 0.20% - Horiz. % 10.74% 0.00% 0.00% 121.13% 96.64% 100.20% 100.00%
Total Cost 1,126,746 1,865,337 1,358,791 1,288,984 1,427,285 1,506,527 1,486,533 -4.51% YoY % -39.60% 37.28% 5.42% -9.69% -5.26% 1.35% - Horiz. % 75.80% 125.48% 91.41% 86.71% 96.01% 101.35% 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 0 0 88,735 110,919 121,530 152,756 139,823 - YoY % 0.00% 0.00% -20.00% -8.73% -20.44% 9.25% - Horiz. % 0.00% 0.00% 63.46% 79.33% 86.92% 109.25% 100.00%
Div Payout % - % - % - % 79.96 % 160.91 % 71.33 % 66.80 % - YoY % 0.00% 0.00% 0.00% -50.31% 125.59% 6.78% - Horiz. % 0.00% 0.00% 0.00% 119.70% 240.88% 106.78% 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 4.98 % -56.01 % -5.41 % 9.72 % 5.09 % 12.56 % 12.45 % -14.16% YoY % 108.89% -935.31% -155.66% 90.96% -59.47% 0.88% - Horiz. % 40.00% -449.88% -43.45% 78.07% 40.88% 100.88% 100.00%
ROE 7.25 % -84.86 % -4.05 % 8.56 % 4.76 % 13.03 % 13.58 % -9.93% YoY % 108.54% -1,995.31% -147.31% 79.83% -63.47% -4.05% - Horiz. % 53.39% -624.89% -29.82% 63.03% 35.05% 95.95% 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 106.90 107.80 116.21 128.71 136.14 157.79 157.84 -6.29% YoY % -0.83% -7.24% -9.71% -5.46% -13.72% -0.03% - Horiz. % 67.73% 68.30% 73.63% 81.54% 86.25% 99.97% 100.00%
EPS 5.29 -58.66 -5.34 12.51 6.84 19.61 19.46 -19.51% YoY % 109.02% -998.50% -142.69% 82.89% -65.12% 0.77% - Horiz. % 27.18% -301.44% -27.44% 64.29% 35.15% 100.77% 100.00%
DPS 0.00 0.00 8.00 10.00 11.00 14.00 13.00 - YoY % 0.00% 0.00% -20.00% -9.09% -21.43% 7.69% - Horiz. % 0.00% 0.00% 61.54% 76.92% 84.62% 107.69% 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 106.90 107.80 116.21 128.71 135.59 155.33 153.07 -5.81% YoY % -0.83% -7.24% -9.71% -5.07% -12.71% 1.48% - Horiz. % 69.84% 70.43% 75.92% 84.09% 88.58% 101.48% 100.00%
EPS 5.29 -58.66 -5.34 12.51 6.81 19.31 18.87 -19.09% YoY % 109.02% -998.50% -142.69% 83.70% -64.73% 2.33% - Horiz. % 28.03% -310.86% -28.30% 66.30% 36.09% 102.33% 100.00%
DPS 0.00 0.00 8.00 10.00 10.96 13.77 12.61 - YoY % 0.00% 0.00% -20.00% -8.76% -20.41% 9.20% - Horiz. % 0.00% 0.00% 63.44% 79.30% 86.92% 109.20% 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 0.32 0.71 0.99 0.99 1.29 1.66 1.48 -22.52% YoY % -54.93% -28.28% 0.00% -23.26% -22.29% 12.16% - Horiz. % 21.62% 47.97% 66.89% 66.89% 87.16% 112.16% 100.00%
P/EPS 6.53 -1.30 -21.55 10.15 25.74 13.36 12.03 -9.68% YoY % 602.31% 93.97% -312.32% -60.57% 92.66% 11.06% - Horiz. % 54.28% -10.81% -179.14% 84.37% 213.97% 111.06% 100.00%
EY 15.32 -77.18 -4.64 9.85 3.88 7.49 8.32 10.71% YoY % 119.85% -1,563.36% -147.11% 153.87% -48.20% -9.98% - Horiz. % 184.13% -927.64% -55.77% 118.39% 46.63% 90.02% 100.00%
DY 0.00 0.00 6.96 7.87 6.25 5.34 5.56 - YoY % 0.00% 0.00% -11.56% 25.92% 17.04% -3.96% - Horiz. % 0.00% 0.00% 125.18% 141.55% 112.41% 96.04% 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 0.44 0.58 0.90 1.03 1.31 1.64 1.36 -17.14% YoY % -24.14% -35.56% -12.62% -21.37% -20.12% 20.59% - Horiz. % 32.35% 42.65% 66.18% 75.74% 96.32% 120.59% 100.00%
P/EPS 8.99 -1.06 -19.67 10.55 26.03 13.15 11.00 -3.31% YoY % 948.11% 94.61% -286.45% -59.47% 97.95% 19.55% - Horiz. % 81.73% -9.64% -178.82% 95.91% 236.64% 119.55% 100.00%
EY 11.13 -94.61 -5.08 9.47 3.84 7.60 9.09 3.43% YoY % 111.76% -1,762.40% -153.64% 146.61% -49.47% -16.39% - Horiz. % 122.44% -1,040.81% -55.89% 104.18% 42.24% 83.61% 100.00%
DY 0.00 0.00 7.62 7.58 6.18 5.43 6.07 - YoY % 0.00% 0.00% 0.53% 22.65% 13.81% -10.54% - Horiz. % 0.00% 0.00% 125.54% 124.88% 101.81% 89.46% 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 Q4 2015 Final.pdf 
