[MBMR] YoY TTM Result on 2012-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,918,526 1,991,852 2,333,918 1,839,421 1,574,472 1,219,418 1,138,310 9.09% YoY % -3.68% -14.66% 26.88% 16.83% 29.12% 7.13% - Horiz. % 168.54% 174.98% 205.03% 161.59% 138.32% 107.13% 100.00%
PBT 169,398 163,403 187,889 160,404 173,580 118,753 110,100 7.44% YoY % 3.67% -13.03% 17.13% -7.59% 46.17% 7.86% - Horiz. % 153.86% 148.41% 170.65% 145.69% 157.66% 107.86% 100.00%
Tax -22,564 -7,334 -22,555 -13,511 -13,490 -7,459 -8,939 16.68% YoY % -207.66% 67.48% -66.94% -0.16% -80.86% 16.56% - Horiz. % 252.42% 82.04% 252.32% 151.15% 150.91% 83.44% 100.00%
NP 146,834 156,069 165,334 146,893 160,090 111,294 101,161 6.40% YoY % -5.92% -5.60% 12.55% -8.24% 43.84% 10.02% - Horiz. % 145.15% 154.28% 163.44% 145.21% 158.25% 110.02% 100.00%
NP to SH 123,941 128,559 128,172 123,853 140,604 97,109 83,687 6.76% YoY % -3.59% 0.30% 3.49% -11.91% 44.79% 16.04% - Horiz. % 148.10% 153.62% 153.16% 148.00% 168.01% 116.04% 100.00%
Tax Rate 13.32 % 4.49 % 12.00 % 8.42 % 7.77 % 6.28 % 8.12 % 8.59% YoY % 196.66% -62.58% 42.52% 8.37% 23.73% -22.66% - Horiz. % 164.04% 55.30% 147.78% 103.69% 95.69% 77.34% 100.00%
Total Cost 1,771,692 1,835,783 2,168,584 1,692,528 1,414,382 1,108,124 1,037,149 9.33% YoY % -3.49% -15.35% 28.13% 19.67% 27.64% 6.84% - Horiz. % 170.82% 177.00% 209.09% 163.19% 136.37% 106.84% 100.00%
Net Worth 1,579,240 1,454,526 1,371,790 972,061 1,029,847 928,322 844,093 11.00% YoY % 8.57% 6.03% 41.12% -5.61% 10.94% 9.98% - Horiz. % 187.09% 172.32% 162.52% 115.16% 122.01% 109.98% 100.00%
Dividend 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 46,912 23,436 17,714 38,132 24,186 7,258 0 - YoY % 100.17% 32.30% -53.54% 57.66% 233.22% 0.00% - Horiz. % 646.32% 322.89% 244.06% 525.36% 333.22% 100.00% -
Div Payout % 37.85 % 18.23 % 13.82 % 30.79 % 17.20 % 7.47 % - % - YoY % 107.62% 31.91% -55.12% 79.01% 130.25% 0.00% - Horiz. % 506.69% 244.04% 185.01% 412.18% 230.25% 100.00% -
Equity 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 1,579,240 1,454,526 1,371,790 972,061 1,029,847 928,322 844,093 11.00% YoY % 8.57% 6.03% 41.12% -5.61% 10.94% 9.98% - Horiz. % 187.09% 172.32% 162.52% 115.16% 122.01% 109.98% 100.00%
NOSH 390,901 391,001 390,823 243,015 241,182 242,381 241,860 8.33% YoY % -0.03% 0.05% 60.82% 0.76% -0.49% 0.22% - Horiz. % 161.62% 161.66% 161.59% 100.48% 99.72% 100.22% 100.00%
Ratio Analysis 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.65 % 7.84 % 7.08 % 7.99 % 10.17 % 9.13 % 8.89 % -2.47% YoY % -2.42% 10.73% -11.39% -21.44% 11.39% 2.70% - Horiz. % 86.05% 88.19% 79.64% 89.88% 114.40% 102.70% 100.00%
ROE 7.85 % 8.84 % 9.34 % 12.74 % 13.65 % 10.46 % 9.91 % -3.81% YoY % -11.20% -5.35% -26.69% -6.67% 30.50% 5.55% - Horiz. % 79.21% 89.20% 94.25% 128.56% 137.74% 105.55% 100.00%
Per Share 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 490.80 509.42 597.18 756.92 652.81 503.10 470.65 0.70% YoY % -3.66% -14.70% -21.10% 15.95% 29.76% 6.89% - Horiz. % 104.28% 108.24% 126.88% 160.82% 138.70% 106.89% 100.00%
EPS 31.71 32.88 32.80 50.97 58.30 40.06 34.60 -1.44% YoY % -3.56% 0.24% -35.65% -12.57% 45.53% 15.78% - Horiz. % 91.65% 95.03% 94.80% 147.31% 168.50% 115.78% 100.00%
DPS 12.00 6.00 4.53 15.70 10.00 3.00 0.00 - YoY % 100.00% 32.45% -71.15% 57.00% 233.33% 0.00% - Horiz. % 400.00% 200.00% 151.00% 523.33% 333.33% 100.00% -
NAPS 4.0400 3.7200 3.5100 4.0000 4.2700 3.8300 3.4900 2.47% YoY % 8.60% 5.98% -12.25% -6.32% 11.49% 9.74% - Horiz. % 115.76% 106.59% 100.57% 114.61% 122.35% 109.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 390,887 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 490.81 509.57 597.08 470.58 402.79 311.96 291.21 9.09% YoY % -3.68% -14.66% 26.88% 16.83% 29.12% 7.13% - Horiz. % 168.54% 174.98% 205.03% 161.59% 138.32% 107.13% 100.00%
EPS 31.71 32.89 32.79 31.69 35.97 24.84 21.41 6.76% YoY % -3.59% 0.30% 3.47% -11.90% 44.81% 16.02% - Horiz. % 148.11% 153.62% 153.15% 148.01% 168.01% 116.02% 100.00%
DPS 12.00 6.00 4.53 9.76 6.19 1.86 0.00 - YoY % 100.00% 32.45% -53.59% 57.67% 232.80% 0.00% - Horiz. % 645.16% 322.58% 243.55% 524.73% 332.80% 100.00% -
NAPS 4.0401 3.7211 3.5094 2.4868 2.6346 2.3749 2.1594 11.00% YoY % 8.57% 6.03% 41.12% -5.61% 10.94% 9.98% - Horiz. % 187.09% 172.32% 162.52% 115.16% 122.01% 109.98% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 3.2900 3.2500 3.4700 3.5400 2.3200 2.0900 1.7300 -
P/RPS 0.67 0.64 0.58 0.47 0.36 0.42 0.37 10.40% YoY % 4.69% 10.34% 23.40% 30.56% -14.29% 13.51% - Horiz. % 181.08% 172.97% 156.76% 127.03% 97.30% 113.51% 100.00%
P/EPS 10.38 9.88 10.58 6.95 3.98 5.22 5.00 12.94% YoY % 5.06% -6.62% 52.23% 74.62% -23.75% 4.40% - Horiz. % 207.60% 197.60% 211.60% 139.00% 79.60% 104.40% 100.00%
EY 9.64 10.12 9.45 14.40 25.13 19.17 20.00 -11.45% YoY % -4.74% 7.09% -34.38% -42.70% 31.09% -4.15% - Horiz. % 48.20% 50.60% 47.25% 72.00% 125.65% 95.85% 100.00%
DY 3.65 1.85 1.31 4.44 4.31 1.44 0.00 - YoY % 97.30% 41.22% -70.50% 3.02% 199.31% 0.00% - Horiz. % 253.47% 128.47% 90.97% 308.33% 299.31% 100.00% -
P/NAPS 0.81 0.87 0.99 0.89 0.54 0.55 0.50 8.37% YoY % -6.90% -12.12% 11.24% 64.81% -1.82% 10.00% - Horiz. % 162.00% 174.00% 198.00% 178.00% 108.00% 110.00% 100.00%
Price Multiplier on Announcement Date 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 20/05/14 29/05/13 24/05/12 24/05/11 24/05/10 14/05/09 -
Price 3.4500 3.1700 4.0600 2.8300 2.2800 2.0800 1.7400 -
P/RPS 0.70 0.62 0.68 0.37 0.35 0.41 0.37 11.21% YoY % 12.90% -8.82% 83.78% 5.71% -14.63% 10.81% - Horiz. % 189.19% 167.57% 183.78% 100.00% 94.59% 110.81% 100.00%
P/EPS 10.88 9.64 12.38 5.55 3.91 5.19 5.03 13.72% YoY % 12.86% -22.13% 123.06% 41.94% -24.66% 3.18% - Horiz. % 216.30% 191.65% 246.12% 110.34% 77.73% 103.18% 100.00%
EY 9.19 10.37 8.08 18.01 25.57 19.26 19.89 -12.07% YoY % -11.38% 28.34% -55.14% -29.57% 32.76% -3.17% - Horiz. % 46.20% 52.14% 40.62% 90.55% 128.56% 96.83% 100.00%
DY 3.48 1.89 1.12 5.55 4.39 1.44 0.00 - YoY % 84.13% 68.75% -79.82% 26.42% 204.86% 0.00% - Horiz. % 241.67% 131.25% 77.78% 385.42% 304.86% 100.00% -
P/NAPS 0.85 0.85 1.16 0.71 0.53 0.54 0.50 9.24% YoY % 0.00% -26.72% 63.38% 33.96% -1.85% 8.00% - Horiz. % 170.00% 170.00% 232.00% 142.00% 106.00% 108.00% 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
MBMR-1stQtr2012_final_24052012 v2.pdf 
