[TM] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Annualized Quarter Result
Revenue	11,846,896	11,889,516	11,858,516	12,060,901	11,765,158	11,801,510	11,421,756	2.46%
YoY %	-0.36%	0.26%	-1.68%	2.51%	-0.31%	3.32%	-	-
Horiz. %	103.72%	104.10%	103.82%	105.60%	103.01%	103.32%	100.00%	-
PBT	987,276	1,009,898	1,054,976	918,627	1,077,201	1,178,058	1,572,896	-26.66%
YoY %	-2.24%	-4.27%	14.84%	-14.72%	-8.56%	-25.10%	-	-
Horiz. %	62.77%	64.21%	67.07%	58.40%	68.49%	74.90%	100.00%	-
Tax	-309,534	-328,046	-317,196	-305,224	-399,329	-399,736	-410,816	-17.18%
YoY %	5.64%	-3.42%	-3.92%	23.57%	0.10%	2.70%	-	-
Horiz. %	75.35%	79.85%	77.21%	74.30%	97.20%	97.30%	100.00%	-
NP	677,741	681,852	737,780	613,403	677,872	778,322	1,162,080	-30.17%
YoY %	-0.60%	-7.58%	20.28%	-9.51%	-12.91%	-33.02%	-	-
Horiz. %	58.32%	58.68%	63.49%	52.78%	58.33%	66.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	870,313	881,832	921,736	776,031	828,968	923,770	1,289,740	-23.04%
YoY %	-1.31%	-4.33%	18.78%	-6.39%	-10.26%	-28.38%	-	-
Horiz. %	67.48%	68.37%	71.47%	60.17%	64.27%	71.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.35%	32.48%	30.07%	33.23%	37.07%	33.93%	26.12%	-
YoY %	-3.48%	8.01%	-9.51%	-10.36%	9.25%	29.90%	-	-
Horiz. %	120.02%	124.35%	115.12%	127.22%	141.92%	129.90%	100.00%	-
Total Cost	11,169,154	11,207,664	11,120,736	11,447,498	11,087,286	11,023,188	10,259,676	5.82%
YoY %	-0.34%	0.78%	-2.85%	3.25%	0.58%	7.44%	-	-
Horiz. %	108.86%	109.24%	108.39%	111.58%	108.07%	107.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,530,525	7,675,957	7,466,640	7,692,492	7,521,882	7,693,995	7,541,423	-0.09%
YoY %	-1.89%	2.80%	-2.94%	2.27%	-2.24%	2.02%	-	-
Horiz. %	99.86%	101.78%	99.01%	102.00%	99.74%	102.02%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	470,994	706,491	-	807,955	465,983	698,975	-	-
YoY %	-33.33%	0.00%	-	73.39%	-33.33%	0.00%	-	-
Horiz. %	67.38%	101.08%	-	115.59%	66.67%	100.00%	-	-
Div Payout %	54.12%	80.12%	-	104.11%	56.21%	75.67%	-	-
YoY %	-32.45%	0.00%	-	85.22%	-25.72%	0.00%	-	-
Horiz. %	71.52%	105.88%	-	137.58%	74.28%	100.00%	-	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	7,530,525	7,675,957	7,466,640	7,692,492	7,521,882	7,693,995	7,541,423	-0.09%
YoY %	-1.89%	2.80%	-2.94%	2.27%	-2.24%	2.02%	-	-
Horiz. %	99.86%	101.78%	99.01%	102.00%	99.74%	102.02%	100.00%	-
NOSH	3,757,934	3,757,934	3,757,934	3,757,934	3,757,934	3,757,934	3,757,934	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	5.72%	5.73%	6.22%	5.09%	5.76%	6.60%	10.17%	-
YoY %	-0.17%	-7.88%	22.20%	-11.63%	-12.73%	-35.10%	-	-
Horiz. %	56.24%	56.34%	61.16%	50.05%	56.64%	64.90%	100.00%	-
ROE	11.56%	11.49%	12.34%	10.09%	11.02%	12.01%	17.10%	-
YoY %	0.61%	-6.89%	22.30%	-8.44%	-8.24%	-29.77%	-	-
Horiz. %	67.60%	67.19%	72.16%	59.01%	64.44%	70.23%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	315.25	316.38	315.56	320.94	313.08	314.04	303.94	2.46%
YoY %	-0.36%	0.26%	-1.68%	2.51%	-0.31%	3.32%	-	-
Horiz. %	103.72%	104.09%	103.82%	105.59%	103.01%	103.32%	100.00%	-
EPS	23.16	23.46	24.52	20.65	22.05	24.58	34.32	-23.04%
YoY %	-1.28%	-4.32%	18.74%	-6.35%	-10.29%	-28.38%	-	-
Horiz. %	67.48%	68.36%	71.45%	60.17%	64.25%	71.62%	100.00%	-
DPS	12.53	18.80	0.00	21.50	12.40	18.60	0.00	-
YoY %	-33.35%	0.00%	0.00%	73.39%	-33.33%	0.00%	-	-
Horiz. %	67.37%	101.08%	0.00%	115.59%	66.67%	100.00%	-	-
NAPS	2.0039	2.0426	1.9869	2.047	2.0016	2.0474	2.0068	-0.09%
YoY %	-1.89%	2.80%	-2.94%	2.27%	-2.24%	2.02%	-	-
Horiz. %	99.86%	101.78%	99.01%	102.00%	99.74%	102.02%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 3,757,934
RPS	308.76	309.87	309.06	314.34	306.63	307.57	297.68	2.46%
YoY %	-0.36%	0.26%	-1.68%	2.51%	-0.31%	3.32%	-	-
Horiz. %	103.72%	104.10%	103.82%	105.60%	103.01%	103.32%	100.00%	-
EPS	22.68	22.98	24.02	20.23	21.60	24.08	33.61	-23.04%
YoY %	-1.31%	-4.33%	18.73%	-6.34%	-10.30%	-28.35%	-	-
Horiz. %	67.48%	68.37%	71.47%	60.19%	64.27%	71.65%	100.00%	-
DPS	12.28	18.41	0.00	21.06	12.14	18.22	0.00	-
YoY %	-33.30%	0.00%	0.00%	73.48%	-33.37%	0.00%	-	-
Horiz. %	67.40%	101.04%	0.00%	115.59%	66.63%	100.00%	-	-
NAPS	1.9626	2.0005	1.946	2.0048	1.9604	2.0052	1.9655	-0.09%
YoY %	-1.89%	2.80%	-2.93%	2.26%	-2.23%	2.02%	-	-
Horiz. %	99.85%	101.78%	99.01%	102.00%	99.74%	102.02%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	6.50	6.65	6.42	5.95	6.78	6.77	6.60	-
P/RPS	2.06	2.10	2.03	1.85	2.17	2.16	2.17	-3.40%
YoY %	-1.90%	3.45%	9.73%	-14.75%	0.46%	-0.46%	-	-
Horiz. %	94.93%	96.77%	93.55%	85.25%	100.00%	99.54%	100.00%	-
P/EPS	28.07	28.34	26.17	28.81	30.74	27.54	19.23	28.64%
YoY %	-0.95%	8.29%	-9.16%	-6.28%	11.62%	43.21%	-	-
Horiz. %	145.97%	147.37%	136.09%	149.82%	159.85%	143.21%	100.00%	-
EY	3.56	3.53	3.82	3.47	3.25	3.63	5.20	-22.30%
YoY %	0.85%	-7.59%	10.09%	6.77%	-10.47%	-30.19%	-	-
Horiz. %	68.46%	67.88%	73.46%	66.73%	62.50%	69.81%	100.00%	-
DY	1.93	2.83	0.00	3.61	1.83	2.75	0.00	-
YoY %	-31.80%	0.00%	0.00%	97.27%	-33.45%	0.00%	-	-
Horiz. %	70.18%	102.91%	0.00%	131.27%	66.55%	100.00%	-	-
P/NAPS	3.24	3.26	3.23	2.91	3.39	3.31	3.29	-1.01%
YoY %	-0.61%	0.93%	11.00%	-14.16%	2.42%	0.61%	-	-
Horiz. %	98.48%	99.09%	98.18%	88.45%	103.04%	100.61%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	22/11/17	29/08/17	23/05/17	22/02/17	05/12/16	30/08/16	25/05/16	-
Price	6.00	6.42	6.44	6.14	6.14	6.84	6.67	-
P/RPS	1.90	2.03	2.04	1.91	1.96	2.18	2.19	-9.02%
YoY %	-6.40%	-0.49%	6.81%	-2.55%	-10.09%	-0.46%	-	-
Horiz. %	86.76%	92.69%	93.15%	87.21%	89.50%	99.54%	100.00%	-
P/EPS	25.91	27.36	26.26	29.73	27.83	27.83	19.43	21.13%
YoY %	-5.30%	4.19%	-11.67%	6.83%	0.00%	43.23%	-	-
Horiz. %	133.35%	140.81%	135.15%	153.01%	143.23%	143.23%	100.00%	-
EY	3.86	3.66	3.81	3.36	3.59	3.59	5.15	-17.47%
YoY %	5.46%	-3.94%	13.39%	-6.41%	0.00%	-30.29%	-	-
Horiz. %	74.95%	71.07%	73.98%	65.24%	69.71%	69.71%	100.00%	-
DY	2.09	2.93	0.00	3.50	2.02	2.72	0.00	-
YoY %	-28.67%	0.00%	0.00%	73.27%	-25.74%	0.00%	-	-
Horiz. %	76.84%	107.72%	0.00%	128.68%	74.26%	100.00%	-	-
P/NAPS	2.99	3.14	3.24	3.00	3.07	3.34	3.32	-6.73%
YoY %	-4.78%	-3.09%	8.00%	-2.28%	-8.08%	0.60%	-	-
Horiz. %	90.06%	94.58%	97.59%	90.36%	92.47%	100.60%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos