[MEDIAC] QoQ TTM Result on 30-Jun-2019 [#1]

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
TTM Result
Revenue	997,548	1,053,466	1,086,230	1,135,157	1,170,270	1,193,946	1,205,368	-11.84%
YoY %	-5.31%	-3.02%	-4.31%	-3.00%	-1.98%	-0.95%	-	-
Horiz. %	82.76%	87.40%	90.12%	94.18%	97.09%	99.05%	100.00%	-
PBT	38,055	-32,020	-39,319	-32,885	-26,558	-27,721	-22,794	-
YoY %	218.85%	18.56%	-19.57%	-23.82%	4.20%	-21.62%	-	-
Horiz. %	-166.95%	140.48%	172.50%	144.27%	116.51%	121.62%	100.00%	-
Tax	-13,158	-10,973	-9,816	-17,590	-21,203	-19,478	-20,926	-26.58%
YoY %	-19.91%	-11.79%	44.20%	17.04%	-8.86%	6.92%	-	-
Horiz. %	62.88%	52.44%	46.91%	84.06%	101.32%	93.08%	100.00%	-
NP	24,897	-42,993	-49,135	-50,475	-47,761	-47,199	-43,720	-
YoY %	157.91%	12.50%	2.65%	-5.68%	-1.19%	-7.96%	-	-
Horiz. %	-56.95%	98.34%	112.39%	115.45%	109.24%	107.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,883	-41,142	-48,007	-48,959	-46,035	-45,375	-41,296	-
YoY %	170.20%	14.30%	1.94%	-6.35%	-1.45%	-9.88%	-	-
Horiz. %	-69.94%	99.63%	116.25%	118.56%	111.48%	109.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.58%	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
Total Cost	972,651	1,096,459	1,135,365	1,185,632	1,218,031	1,241,145	1,249,088	-15.34%
YoY %	-11.29%	-3.43%	-4.24%	-2.66%	-1.86%	-0.64%	-	-
Horiz. %	77.87%	87.78%	90.90%	94.92%	97.51%	99.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	699,359	704,421	702,227	688,392	685,017	765,499	770,560	-6.25%
YoY %	-0.72%	0.31%	2.01%	0.49%	-10.51%	-0.66%	-	-
Horiz. %	90.76%	91.42%	91.13%	89.34%	88.90%	99.34%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Dividend
Div	18,222	18,222	18,222	19,065	19,065	24,633	24,633	-18.19%
YoY %	0.00%	0.00%	-4.42%	0.00%	-22.60%	0.00%	-	-
Horiz. %	73.97%	73.97%	73.97%	77.40%	77.40%	100.00%	100.00%	-
Div Payout %	63.09%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Equity
Net Worth	699,359	704,421	702,227	688,392	685,017	765,499	770,560	-6.25%
YoY %	-0.72%	0.31%	2.01%	0.49%	-10.51%	-0.66%	-	-
Horiz. %	90.76%	91.42%	91.13%	89.34%	88.90%	99.34%	100.00%	-
NOSH	1,687,236	1,687,236	1,687,236	1,687,236	1,687,236	1,687,236	1,687,236	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%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Ratio Analysis
NP Margin	2.50%	-4.08%	-4.52%	-4.45%	-4.08%	-3.95%	-3.63%	-
YoY %	161.27%	9.73%	-1.57%	-9.07%	-3.29%	-8.82%	-	-
Horiz. %	-68.87%	112.40%	124.52%	122.59%	112.40%	108.82%	100.00%	-
ROE	4.13%	-5.84%	-6.84%	-7.11%	-6.72%	-5.93%	-5.36%	-
YoY %	170.72%	14.62%	3.80%	-5.80%	-13.32%	-10.63%	-	-
Horiz. %	-77.05%	108.96%	127.61%	132.65%	125.37%	110.63%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Per Share
RPS	59.12	62.44	64.38	67.28	69.36	70.76	71.44	-11.84%
YoY %	-5.32%	-3.01%	-4.31%	-3.00%	-1.98%	-0.95%	-	-
Horiz. %	82.75%	87.40%	90.12%	94.18%	97.09%	99.05%	100.00%	-
EPS	1.71	-2.44	-2.85	-2.90	-2.73	-2.69	-2.45	-
YoY %	170.08%	14.39%	1.72%	-6.23%	-1.49%	-9.80%	-	-
Horiz. %	-69.80%	99.59%	116.33%	118.37%	111.43%	109.80%	100.00%	-
DPS	1.08	1.08	1.08	1.13	1.13	1.46	1.46	-18.19%
YoY %	0.00%	0.00%	-4.42%	0.00%	-22.60%	0.00%	-	-
Horiz. %	73.97%	73.97%	73.97%	77.40%	77.40%	100.00%	100.00%	-
NAPS	0.4145	0.4175	0.4162	0.408	0.406	0.4537	0.4567	-6.25%
YoY %	-0.72%	0.31%	2.01%	0.49%	-10.51%	-0.66%	-	-
Horiz. %	90.76%	91.42%	91.13%	89.34%	88.90%	99.34%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 1,687,236
RPS	64.92	68.56	70.69	73.88	76.16	77.70	78.45	-11.84%
YoY %	-5.31%	-3.01%	-4.32%	-2.99%	-1.98%	-0.96%	-	-
Horiz. %	82.75%	87.39%	90.11%	94.17%	97.08%	99.04%	100.00%	-
EPS	1.88	-2.68	-3.12	-3.19	-3.00	-2.95	-2.69	-
YoY %	170.15%	14.10%	2.19%	-6.33%	-1.69%	-9.67%	-	-
Horiz. %	-69.89%	99.63%	115.99%	118.59%	111.52%	109.67%	100.00%	-
DPS	1.19	1.19	1.19	1.24	1.24	1.60	1.60	-17.89%
YoY %	0.00%	0.00%	-4.03%	0.00%	-22.50%	0.00%	-	-
Horiz. %	74.37%	74.37%	74.37%	77.50%	77.50%	100.00%	100.00%	-
NAPS	0.4551	0.4584	0.457	0.448	0.4458	0.4982	0.5015	-6.26%
YoY %	-0.72%	0.31%	2.01%	0.49%	-10.52%	-0.66%	-	-
Horiz. %	90.75%	91.41%	91.13%	89.33%	88.89%	99.34%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	-
Price	0.17	0.235	0.18	0.185	0.22	0.195	0.265	-
P/RPS	0.29	0.38	0.28	0.27	0.32	0.28	0.37	-14.97%
YoY %	-23.68%	35.71%	3.70%	-15.62%	14.29%	-24.32%	-	-
Horiz. %	78.38%	102.70%	75.68%	72.97%	86.49%	75.68%	100.00%	-
P/EPS	9.93	-9.64	-6.33	-6.38	-8.06	-7.25	-10.83	-
YoY %	203.01%	-52.29%	0.78%	20.84%	-11.17%	33.06%	-	-
Horiz. %	-91.69%	89.01%	58.45%	58.91%	74.42%	66.94%	100.00%	-
EY	10.07	-10.38	-15.81	-15.69	-12.40	-13.79	-9.24	-
YoY %	197.01%	34.35%	-0.76%	-26.53%	10.08%	-49.24%	-	-
Horiz. %	-108.98%	112.34%	171.10%	169.81%	134.20%	149.24%	100.00%	-
DY	6.35	4.60	6.00	6.11	5.14	7.49	5.51	9.91%
YoY %	38.04%	-23.33%	-1.80%	18.87%	-31.38%	35.93%	-	-
Horiz. %	115.25%	83.48%	108.89%	110.89%	93.28%	135.93%	100.00%	-
P/NAPS	0.41	0.56	0.43	0.45	0.54	0.43	0.58	-20.62%
YoY %	-26.79%	30.23%	-4.44%	-16.67%	25.58%	-25.86%	-	-
Horiz. %	70.69%	96.55%	74.14%	77.59%	93.10%	74.14%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	24/06/20	27/02/20	25/11/19	28/08/19	28/05/19	25/02/19	29/11/18	-
Price	0.195	0.20	0.165	0.17	0.19	0.25	0.205	-
P/RPS	0.33	0.32	0.26	0.25	0.27	0.35	0.29	8.98%
YoY %	3.12%	23.08%	4.00%	-7.41%	-22.86%	20.69%	-	-
Horiz. %	113.79%	110.34%	89.66%	86.21%	93.10%	120.69%	100.00%	-
P/EPS	11.39	-8.20	-5.80	-5.86	-6.96	-9.30	-8.38	-
YoY %	238.90%	-41.38%	1.02%	15.80%	25.16%	-10.98%	-	-
Horiz. %	-135.92%	97.85%	69.21%	69.93%	83.05%	110.98%	100.00%	-
EY	8.78	-12.19	-17.24	-17.07	-14.36	-10.76	-11.94	-
YoY %	172.03%	29.29%	-1.00%	-18.87%	-33.46%	9.88%	-	-
Horiz. %	-73.53%	102.09%	144.39%	142.96%	120.27%	90.12%	100.00%	-
DY	5.54	5.40	6.55	6.65	5.95	5.84	7.12	-15.39%
YoY %	2.59%	-17.56%	-1.50%	11.76%	1.88%	-17.98%	-	-
Horiz. %	77.81%	75.84%	91.99%	93.40%	83.57%	82.02%	100.00%	-
P/NAPS	0.47	0.48	0.40	0.42	0.47	0.55	0.45	2.93%
YoY %	-2.08%	20.00%	-4.76%	-10.64%	-14.55%	22.22%	-	-
Horiz. %	104.44%	106.67%	88.89%	93.33%	104.44%	122.22%	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