[TM] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Cumulative Result
Revenue	12,060,901	8,823,869	5,900,755	2,855,439	11,721,640	8,537,210	5,614,662	66.09%
YoY %	36.68%	49.54%	106.65%	-75.64%	37.30%	52.05%	-	-
Horiz. %	214.81%	157.16%	105.10%	50.86%	208.77%	152.05%	100.00%	-
PBT	918,627	807,901	589,029	393,224	911,878	687,182	428,155	65.96%
YoY %	13.71%	37.16%	49.79%	-56.88%	32.70%	60.50%	-	-
Horiz. %	214.55%	188.69%	137.57%	91.84%	212.98%	160.50%	100.00%	-
Tax	-305,224	-299,497	-199,868	-102,704	-320,061	-254,065	-130,297	75.92%
YoY %	-1.91%	-49.85%	-94.61%	67.91%	-25.98%	-94.99%	-	-
Horiz. %	234.25%	229.86%	153.39%	78.82%	245.64%	194.99%	100.00%	-
NP	613,403	508,404	389,161	290,520	591,817	433,117	297,858	61.51%
YoY %	20.65%	30.64%	33.95%	-50.91%	36.64%	45.41%	-	-
Horiz. %	205.94%	170.69%	130.65%	97.54%	198.69%	145.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	776,031	621,726	461,885	322,435	700,278	507,851	340,981	72.59%
YoY %	24.82%	34.61%	43.25%	-53.96%	37.89%	48.94%	-	-
Horiz. %	227.59%	182.33%	135.46%	94.56%	205.37%	148.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.23%	37.07%	33.93%	26.12%	35.10%	36.97%	30.43%	-
YoY %	-10.36%	9.25%	29.90%	-25.58%	-5.06%	21.49%	-	-
Horiz. %	109.20%	121.82%	111.50%	85.84%	115.35%	121.49%	100.00%	-
Total Cost	11,447,498	8,315,465	5,511,594	2,564,919	11,129,823	8,104,093	5,316,804	66.35%
YoY %	37.67%	50.87%	114.88%	-76.95%	37.34%	52.42%	-	-
Horiz. %	215.31%	156.40%	103.66%	48.24%	209.33%	152.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,692,492	7,521,882	7,693,995	7,541,423	7,780,428	7,504,244	7,695,499	-0.02%
YoY %	2.27%	-2.24%	2.02%	-3.07%	3.68%	-2.49%	-	-
Horiz. %	99.96%	97.74%	99.98%	98.00%	101.10%	97.51%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	807,955	349,487	349,487	-	804,198	347,280	349,487	74.39%
YoY %	131.18%	0.00%	0.00%	-	131.57%	-0.63%	-	-
Horiz. %	231.18%	100.00%	100.00%	-	230.11%	99.37%	100.00%	-
Div Payout %	104.11%	56.21%	75.67%	-	114.84%	68.38%	102.49%	-
YoY %	85.22%	-25.72%	0.00%	-	67.94%	-33.28%	-	-
Horiz. %	101.58%	54.84%	73.83%	-	112.05%	66.72%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	7,692,492	7,521,882	7,693,995	7,541,423	7,780,428	7,504,244	7,695,499	-0.02%
YoY %	2.27%	-2.24%	2.02%	-3.07%	3.68%	-2.49%	-	-
Horiz. %	99.96%	97.74%	99.98%	98.00%	101.10%	97.51%	100.00%	-
NOSH	3,757,934	3,757,934	3,757,934	3,757,934	3,757,934	3,734,198	3,757,934	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.64%	-0.63%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	99.37%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	5.09%	5.76%	6.60%	10.17%	5.05%	5.07%	5.31%	-
YoY %	-11.63%	-12.73%	-35.10%	101.39%	-0.39%	-4.52%	-	-
Horiz. %	95.86%	108.47%	124.29%	191.53%	95.10%	95.48%	100.00%	-
ROE	10.09%	8.27%	6.00%	4.28%	9.00%	6.77%	4.43%	-
YoY %	22.01%	37.83%	40.19%	-52.44%	32.94%	52.82%	-	-
Horiz. %	227.77%	186.68%	135.44%	96.61%	203.16%	152.82%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	320.94	234.81	157.02	75.98	311.92	228.62	149.41	66.09%
YoY %	36.68%	49.54%	106.66%	-75.64%	36.44%	53.02%	-	-
Horiz. %	214.80%	157.16%	105.09%	50.85%	208.77%	153.02%	100.00%	-
EPS	20.65	16.54	12.29	8.58	18.72	13.60	9.16	71.50%
YoY %	24.85%	34.58%	43.24%	-54.17%	37.65%	48.47%	-	-
Horiz. %	225.44%	180.57%	134.17%	93.67%	204.37%	148.47%	100.00%	-
DPS	21.50	9.30	9.30	0.00	21.40	9.30	9.30	74.39%
YoY %	131.18%	0.00%	0.00%	0.00%	130.11%	0.00%	-	-
Horiz. %	231.18%	100.00%	100.00%	0.00%	230.11%	100.00%	100.00%	-
NAPS	2.047	2.0016	2.0474	2.0068	2.0704	2.0096	2.0478	-0.02%
YoY %	2.27%	-2.24%	2.02%	-3.07%	3.03%	-1.87%	-	-
Horiz. %	99.96%	97.74%	99.98%	98.00%	101.10%	98.13%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,757,934
RPS	314.27	229.93	153.76	74.40	305.43	222.46	146.30	66.09%
YoY %	36.68%	49.54%	106.67%	-75.64%	37.30%	52.06%	-	-
Horiz. %	214.81%	157.16%	105.10%	50.85%	208.77%	152.06%	100.00%	-
EPS	20.22	16.20	12.04	8.40	18.25	13.23	8.89	72.51%
YoY %	24.81%	34.55%	43.33%	-53.97%	37.94%	48.82%	-	-
Horiz. %	227.45%	182.23%	135.43%	94.49%	205.29%	148.82%	100.00%	-
DPS	21.05	9.11	9.11	0.00	20.96	9.05	9.11	74.33%
YoY %	131.06%	0.00%	0.00%	0.00%	131.60%	-0.66%	-	-
Horiz. %	231.06%	100.00%	100.00%	0.00%	230.08%	99.34%	100.00%	-
NAPS	2.0045	1.96	2.0048	1.9651	2.0274	1.9554	2.0052	-0.02%
YoY %	2.27%	-2.23%	2.02%	-3.07%	3.68%	-2.48%	-	-
Horiz. %	99.97%	97.75%	99.98%	98.00%	101.11%	97.52%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	5.95	6.78	6.77	6.60	6.78	6.68	6.54	-
P/RPS	1.85	2.89	4.31	8.69	2.17	2.92	4.38	-43.55%
YoY %	-35.99%	-32.95%	-50.40%	300.46%	-25.68%	-33.33%	-	-
Horiz. %	42.24%	65.98%	98.40%	198.40%	49.54%	66.67%	100.00%	-
P/EPS	28.81	40.98	55.08	76.92	36.38	49.12	72.08	-45.58%
YoY %	-29.70%	-25.60%	-28.39%	111.43%	-25.94%	-31.85%	-	-
Horiz. %	39.97%	56.85%	76.42%	106.71%	50.47%	68.15%	100.00%	-
EY	3.47	2.44	1.82	1.30	2.75	2.04	1.39	83.51%
YoY %	42.21%	34.07%	40.00%	-52.73%	34.80%	46.76%	-	-
Horiz. %	249.64%	175.54%	130.94%	93.53%	197.84%	146.76%	100.00%	-
DY	3.61	1.37	1.37	0.00	3.16	1.39	1.42	85.74%
YoY %	163.50%	0.00%	0.00%	0.00%	127.34%	-2.11%	-	-
Horiz. %	254.23%	96.48%	96.48%	0.00%	222.54%	97.89%	100.00%	-
P/NAPS	2.91	3.39	3.31	3.29	3.27	3.32	3.19	-5.91%
YoY %	-14.16%	2.42%	0.61%	0.61%	-1.51%	4.08%	-	-
Horiz. %	91.22%	106.27%	103.76%	103.13%	102.51%	104.08%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	22/02/17	05/12/16	30/08/16	25/05/16	24/02/16	26/11/15	25/08/15	-
Price	6.14	6.14	6.84	6.67	6.62	6.59	6.48	-
P/RPS	1.91	2.61	4.36	8.78	2.12	2.88	4.34	-41.99%
YoY %	-26.82%	-40.14%	-50.34%	314.15%	-26.39%	-33.64%	-	-
Horiz. %	44.01%	60.14%	100.46%	202.30%	48.85%	66.36%	100.00%	-
P/EPS	29.73	37.11	55.65	77.74	35.53	48.46	71.42	-44.10%
YoY %	-19.89%	-33.32%	-28.42%	118.80%	-26.68%	-32.15%	-	-
Horiz. %	41.63%	51.96%	77.92%	108.85%	49.75%	67.85%	100.00%	-
EY	3.36	2.69	1.80	1.29	2.81	2.06	1.40	78.78%
YoY %	24.91%	49.44%	39.53%	-54.09%	36.41%	47.14%	-	-
Horiz. %	240.00%	192.14%	128.57%	92.14%	200.71%	147.14%	100.00%	-
DY	3.50	1.51	1.36	0.00	3.23	1.41	1.44	80.28%
YoY %	131.79%	11.03%	0.00%	0.00%	129.08%	-2.08%	-	-
Horiz. %	243.06%	104.86%	94.44%	0.00%	224.31%	97.92%	100.00%	-
P/NAPS	3.00	3.07	3.34	3.32	3.20	3.28	3.16	-3.38%
YoY %	-2.28%	-8.08%	0.60%	3.75%	-2.44%	3.80%	-	-
Horiz. %	94.94%	97.15%	105.70%	105.06%	101.27%	103.80%	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