[TM] QoQ TTM Result on 31-Mar-2020 [#1]

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
TTM Result
Revenue	10,840,308	10,873,087	11,035,764	11,212,389	11,434,196	11,488,947	11,582,419	-4.29%
YoY %	-0.30%	-1.47%	-1.58%	-1.94%	-0.48%	-0.81%	-	-
Horiz. %	93.59%	93.88%	95.28%	96.81%	98.72%	99.19%	100.00%	-
PBT	1,278,591	958,583	845,701	647,985	925,065	1,032,606	299,550	161.97%
YoY %	33.38%	13.35%	30.51%	-29.95%	-10.41%	244.72%	-	-
Horiz. %	426.84%	320.01%	282.32%	216.32%	308.82%	344.72%	100.00%	-
Tax	-282,559	-289,270	-260,506	-250,839	-367,665	-391,705	-324,528	-8.78%
YoY %	2.32%	-11.04%	-3.85%	31.78%	6.14%	-20.70%	-	-
Horiz. %	87.07%	89.14%	80.27%	77.29%	113.29%	120.70%	100.00%	-
NP	996,032	669,313	585,195	397,146	557,400	640,901	-24,978	-
YoY %	48.81%	14.37%	47.35%	-28.75%	-13.03%	2,665.86%	-	-
Horiz. %	-3,987.64%	-2,679.61%	-2,342.84%	-1,589.98%	-2,231.56%	-2,565.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,016,105	705,576	637,481	476,920	632,676	753,428	316,529	116.84%
YoY %	44.01%	10.68%	33.67%	-24.62%	-16.03%	138.03%	-	-
Horiz. %	321.01%	222.91%	201.40%	150.67%	199.88%	238.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.10%	30.18%	30.80%	38.71%	39.74%	37.93%	108.34%	-
YoY %	-26.77%	-2.01%	-20.43%	-2.59%	4.77%	-64.99%	-	-
Horiz. %	20.40%	27.86%	28.43%	35.73%	36.68%	35.01%	100.00%	-
Total Cost	9,844,276	10,203,774	10,450,569	10,815,243	10,876,796	10,848,046	11,607,397	-10.35%
YoY %	-3.52%	-2.36%	-3.37%	-0.57%	0.27%	-6.54%	-	-
Horiz. %	84.81%	87.91%	90.03%	93.18%	93.71%	93.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,124,637	6,868,029	7,426,113	7,139,914	7,408,543	7,400,230	7,121,286	0.03%
YoY %	3.74%	-7.52%	4.01%	-3.63%	0.11%	3.92%	-	-
Horiz. %	100.05%	96.44%	104.28%	100.26%	104.03%	103.92%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	539,096	635,472	635,472	379,400	379,400	75,158	75,158	269.71%
YoY %	-15.17%	0.00%	67.49%	0.00%	404.80%	0.00%	-	-
Horiz. %	717.28%	845.51%	845.51%	504.80%	504.80%	100.00%	100.00%	-
Div Payout %	53.06%	90.06%	99.68%	79.55%	59.97%	9.98%	23.74%	-
YoY %	-41.08%	-9.65%	25.30%	32.65%	500.90%	-57.96%	-	-
Horiz. %	223.50%	379.36%	419.88%	335.09%	252.61%	42.04%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	7,124,637	6,868,029	7,426,113	7,139,914	7,408,543	7,400,230	7,121,286	0.03%
YoY %	3.74%	-7.52%	4.01%	-3.63%	0.11%	3.92%	-	-
Horiz. %	100.05%	96.44%	104.28%	100.26%	104.03%	103.92%	100.00%	-
NOSH	3,773,642	3,773,579	3,765,777	3,765,777	3,765,677	3,765,496	3,757,934	0.27%
YoY %	0.00%	0.21%	0.00%	0.00%	0.00%	0.20%	-	-
Horiz. %	100.42%	100.42%	100.21%	100.21%	100.21%	100.20%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	9.19%	6.16%	5.30%	3.54%	4.87%	5.58%	-0.22%	-
YoY %	49.19%	16.23%	49.72%	-27.31%	-12.72%	2,636.36%	-	-
Horiz. %	-4,177.27%	-2,800.00%	-2,409.09%	-1,609.09%	-2,213.64%	-2,536.36%	100.00%	-
ROE	14.26%	10.27%	8.58%	6.68%	8.54%	10.18%	4.44%	-
YoY %	38.85%	19.70%	28.44%	-21.78%	-16.11%	129.28%	-	-
Horiz. %	321.17%	231.31%	193.24%	150.45%	192.34%	229.28%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	287.26	288.45	293.05	297.74	301.38	305.39	308.21	-4.56%
YoY %	-0.41%	-1.57%	-1.58%	-1.21%	-1.31%	-0.91%	-	-
Horiz. %	93.20%	93.59%	95.08%	96.60%	97.78%	99.09%	100.00%	-
EPS	26.93	18.72	16.93	12.66	16.68	20.03	8.42	116.31%
YoY %	43.86%	10.57%	33.73%	-24.10%	-16.72%	137.89%	-	-
Horiz. %	319.83%	222.33%	201.07%	150.36%	198.10%	237.89%	100.00%	-
DPS	14.30	16.80	16.80	10.00	10.00	2.00	2.00	268.93%
YoY %	-14.88%	0.00%	68.00%	0.00%	400.00%	0.00%	-	-
Horiz. %	715.00%	840.00%	840.00%	500.00%	500.00%	100.00%	100.00%	-
NAPS	1.888	1.822	1.972	1.896	1.9527	1.9671	1.895	-0.24%
YoY %	3.62%	-7.61%	4.01%	-2.90%	-0.73%	3.80%	-	-
Horiz. %	99.63%	96.15%	104.06%	100.05%	103.04%	103.80%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 3,765,777
RPS	282.47	283.32	287.56	292.16	297.94	299.37	301.81	-4.29%
YoY %	-0.30%	-1.47%	-1.57%	-1.94%	-0.48%	-0.81%	-	-
Horiz. %	93.59%	93.87%	95.28%	96.80%	98.72%	99.19%	100.00%	-
EPS	26.48	18.39	16.61	12.43	16.49	19.63	8.25	116.82%
YoY %	43.99%	10.72%	33.63%	-24.62%	-16.00%	137.94%	-	-
Horiz. %	320.97%	222.91%	201.33%	150.67%	199.88%	237.94%	100.00%	-
DPS	14.05	16.56	16.56	9.89	9.89	1.96	1.96	269.56%
YoY %	-15.16%	0.00%	67.44%	0.00%	404.59%	0.00%	-	-
Horiz. %	716.84%	844.90%	844.90%	504.59%	504.59%	100.00%	100.00%	-
NAPS	1.8565	1.7896	1.935	1.8605	1.9305	1.9283	1.8556	0.03%
YoY %	3.74%	-7.51%	4.00%	-3.63%	0.11%	3.92%	-	-
Horiz. %	100.05%	96.44%	104.28%	100.26%	104.04%	103.92%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	5.41	4.13	4.15	3.75	3.82	3.60	4.00	-
P/RPS	1.88	1.43	1.42	1.26	1.27	1.18	1.30	27.73%
YoY %	31.47%	0.70%	12.70%	-0.79%	7.63%	-9.23%	-	-
Horiz. %	144.62%	110.00%	109.23%	96.92%	97.69%	90.77%	100.00%	-
P/EPS	20.09	22.06	24.52	29.61	22.91	17.98	47.49	-43.49%
YoY %	-8.93%	-10.03%	-17.19%	29.24%	27.42%	-62.14%	-	-
Horiz. %	42.30%	46.45%	51.63%	62.35%	48.24%	37.86%	100.00%	-
EY	4.98	4.53	4.08	3.38	4.37	5.56	2.11	76.80%
YoY %	9.93%	11.03%	20.71%	-22.65%	-21.40%	163.51%	-	-
Horiz. %	236.02%	214.69%	193.36%	160.19%	207.11%	263.51%	100.00%	-
DY	2.64	4.07	4.05	2.67	2.62	0.56	0.50	201.69%
YoY %	-35.14%	0.49%	51.69%	1.91%	367.86%	12.00%	-	-
Horiz. %	528.00%	814.00%	810.00%	534.00%	524.00%	112.00%	100.00%	-
P/NAPS	2.87	2.27	2.10	1.98	1.96	1.83	2.11	22.64%
YoY %	26.43%	8.10%	6.06%	1.02%	7.10%	-13.27%	-	-
Horiz. %	136.02%	107.58%	99.53%	93.84%	92.89%	86.73%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	24/02/21	25/11/20	27/08/20	20/05/20	21/02/20	26/11/19	28/08/19	-
Price	6.23	4.84	4.13	4.49	3.82	3.88	4.08	-
P/RPS	2.17	1.68	1.41	1.51	1.27	1.27	1.32	39.08%
YoY %	29.17%	19.15%	-6.62%	18.90%	0.00%	-3.79%	-	-
Horiz. %	164.39%	127.27%	106.82%	114.39%	96.21%	96.21%	100.00%	-
P/EPS	23.14	25.86	24.40	35.45	22.91	19.37	48.44	-38.75%
YoY %	-10.52%	5.98%	-31.17%	54.74%	18.28%	-60.01%	-	-
Horiz. %	47.77%	53.39%	50.37%	73.18%	47.30%	39.99%	100.00%	-
EY	4.32	3.87	4.10	2.82	4.37	5.16	2.06	63.46%
YoY %	11.63%	-5.61%	45.39%	-35.47%	-15.31%	150.49%	-	-
Horiz. %	209.71%	187.86%	199.03%	136.89%	212.14%	250.49%	100.00%	-
DY	2.30	3.47	4.07	2.23	2.62	0.52	0.49	179.03%
YoY %	-33.72%	-14.74%	82.51%	-14.89%	403.85%	6.12%	-	-
Horiz. %	469.39%	708.16%	830.61%	455.10%	534.69%	106.12%	100.00%	-
P/NAPS	3.30	2.66	2.09	2.37	1.96	1.97	2.15	32.88%
YoY %	24.06%	27.27%	-11.81%	20.92%	-0.51%	-8.37%	-	-
Horiz. %	153.49%	123.72%	97.21%	110.23%	91.16%	91.63%	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