[MEDIAC] QoQ TTM Result on 31-Dec-2016 [#3]

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	1,252,688	1,268,897	1,285,889	1,286,568	1,311,387	1,385,655	1,482,170	-10.59%
YoY %	-1.28%	-1.32%	-0.05%	-1.89%	-5.36%	-6.51%	-	-
Horiz. %	84.52%	85.61%	86.76%	86.80%	88.48%	93.49%	100.00%	-
PBT	66,219	74,024	87,327	100,406	117,426	136,270	157,974	-43.96%
YoY %	-10.54%	-15.23%	-13.03%	-14.49%	-13.83%	-13.74%	-	-
Horiz. %	41.92%	46.86%	55.28%	63.56%	74.33%	86.26%	100.00%	-
Tax	-29,377	-29,449	-32,063	-32,827	-36,104	-42,764	-47,590	-27.48%
YoY %	0.24%	8.15%	2.33%	9.08%	15.57%	10.14%	-	-
Horiz. %	61.73%	61.88%	67.37%	68.98%	75.86%	89.86%	100.00%	-
NP	36,842	44,575	55,264	67,579	81,322	93,506	110,384	-51.85%
YoY %	-17.35%	-19.34%	-18.22%	-16.90%	-13.03%	-15.29%	-	-
Horiz. %	33.38%	40.38%	50.07%	61.22%	73.67%	84.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,654	53,678	63,850	70,934	84,229	96,415	112,688	-44.42%
YoY %	-13.09%	-15.93%	-9.99%	-15.78%	-12.64%	-14.44%	-	-
Horiz. %	41.40%	47.63%	56.66%	62.95%	74.75%	85.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	44.36%	39.78%	36.72%	32.69%	30.75%	31.38%	30.13%	-
YoY %	11.51%	8.33%	12.33%	6.31%	-2.01%	4.15%	-	-
Horiz. %	147.23%	132.03%	121.87%	108.50%	102.06%	104.15%	100.00%	-
Total Cost	1,215,846	1,224,322	1,230,625	1,218,989	1,230,065	1,292,149	1,371,786	-7.72%
YoY %	-0.69%	-0.51%	0.95%	-0.90%	-4.80%	-5.81%	-	-
Horiz. %	88.63%	89.25%	89.71%	88.86%	89.67%	94.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	847,667	836,025	856,778	856,103	843,618	817,634	968,179	-8.47%
YoY %	1.39%	-2.42%	0.08%	1.48%	3.18%	-15.55%	-	-
Horiz. %	87.55%	86.35%	88.49%	88.42%	87.13%	84.45%	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	45,049	51,460	51,460	66,582	66,582	74,735	80,914	-32.29%
YoY %	-12.46%	0.00%	-22.71%	0.00%	-10.91%	-7.64%	-	-
Horiz. %	55.68%	63.60%	63.60%	82.29%	82.29%	92.36%	100.00%	-
Div Payout %	96.56%	95.87%	80.60%	93.87%	79.05%	77.51%	71.80%	-
YoY %	0.72%	18.95%	-14.14%	18.75%	1.99%	7.95%	-	-
Horiz. %	134.48%	133.52%	112.26%	130.74%	110.10%	107.95%	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	847,667	836,025	856,778	856,103	843,618	817,634	968,179	-8.47%
YoY %	1.39%	-2.42%	0.08%	1.48%	3.18%	-15.55%	-	-
Horiz. %	87.55%	86.35%	88.49%	88.42%	87.13%	84.45%	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%	-

	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	2.94%	3.51%	4.30%	5.25%	6.20%	6.75%	7.45%	-
YoY %	-16.24%	-18.37%	-18.10%	-15.32%	-8.15%	-9.40%	-	-
Horiz. %	39.46%	47.11%	57.72%	70.47%	83.22%	90.60%	100.00%	-
ROE	5.50%	6.42%	7.45%	8.29%	9.98%	11.79%	11.64%	-
YoY %	-14.33%	-13.83%	-10.13%	-16.93%	-15.35%	1.29%	-	-
Horiz. %	47.25%	55.15%	64.00%	71.22%	85.74%	101.29%	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	74.24	75.21	76.21	76.25	77.72	82.13	85.52	-8.99%
YoY %	-1.29%	-1.31%	-0.05%	-1.89%	-5.37%	-3.96%	-	-
Horiz. %	86.81%	87.94%	89.11%	89.16%	90.88%	96.04%	100.00%	-
EPS	2.77	3.18	3.78	4.20	4.99	5.71	6.50	-43.34%
YoY %	-12.89%	-15.87%	-10.00%	-15.83%	-12.61%	-12.15%	-	-
Horiz. %	42.62%	48.92%	58.15%	64.62%	76.77%	87.85%	100.00%	-
DPS	2.67	3.05	3.05	3.95	3.95	4.43	4.67	-31.09%
YoY %	-12.46%	0.00%	-22.78%	0.00%	-10.84%	-5.14%	-	-
Horiz. %	57.17%	65.31%	65.31%	84.58%	84.58%	94.86%	100.00%	-
NAPS	0.5024	0.4955	0.5078	0.5074	0.50	0.4846	0.5586	-6.81%
YoY %	1.39%	-2.42%	0.08%	1.48%	3.18%	-13.25%	-	-
Horiz. %	89.94%	88.70%	90.91%	90.83%	89.51%	86.75%	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 - 1,687,236
RPS	81.53	82.58	83.69	83.73	85.35	90.18	96.46	-10.59%
YoY %	-1.27%	-1.33%	-0.05%	-1.90%	-5.36%	-6.51%	-	-
Horiz. %	84.52%	85.61%	86.76%	86.80%	88.48%	93.49%	100.00%	-
EPS	3.04	3.49	4.16	4.62	5.48	6.27	7.33	-44.35%
YoY %	-12.89%	-16.11%	-9.96%	-15.69%	-12.60%	-14.46%	-	-
Horiz. %	41.47%	47.61%	56.75%	63.03%	74.76%	85.54%	100.00%	-
DPS	2.93	3.35	3.35	4.33	4.33	4.86	5.27	-32.36%
YoY %	-12.54%	0.00%	-22.63%	0.00%	-10.91%	-7.78%	-	-
Horiz. %	55.60%	63.57%	63.57%	82.16%	82.16%	92.22%	100.00%	-
NAPS	0.5517	0.5441	0.5576	0.5572	0.549	0.5321	0.6301	-8.46%
YoY %	1.40%	-2.42%	0.07%	1.49%	3.18%	-15.55%	-	-
Horiz. %	87.56%	86.35%	88.49%	88.43%	87.13%	84.45%	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	0.465	0.515	0.645	0.60	0.685	0.715	0.715	-
P/RPS	0.63	0.68	0.85	0.79	0.88	0.87	0.84	-17.43%
YoY %	-7.35%	-20.00%	7.59%	-10.23%	1.15%	3.57%	-	-
Horiz. %	75.00%	80.95%	101.19%	94.05%	104.76%	103.57%	100.00%	-
P/EPS	16.82	16.19	17.04	14.27	13.72	12.51	11.00	32.69%
YoY %	3.89%	-4.99%	19.41%	4.01%	9.67%	13.73%	-	-
Horiz. %	152.91%	147.18%	154.91%	129.73%	124.73%	113.73%	100.00%	-
EY	5.95	6.18	5.87	7.01	7.29	7.99	9.09	-24.59%
YoY %	-3.72%	5.28%	-16.26%	-3.84%	-8.76%	-12.10%	-	-
Horiz. %	65.46%	67.99%	64.58%	77.12%	80.20%	87.90%	100.00%	-
DY	5.74	5.92	4.73	6.58	5.76	6.20	6.53	-8.23%
YoY %	-3.04%	25.16%	-28.12%	14.24%	-7.10%	-5.05%	-	-
Horiz. %	87.90%	90.66%	72.43%	100.77%	88.21%	94.95%	100.00%	-
P/NAPS	0.93	1.04	1.27	1.18	1.37	1.48	1.28	-19.16%
YoY %	-10.58%	-18.11%	7.63%	-13.87%	-7.43%	15.62%	-	-
Horiz. %	72.66%	81.25%	99.22%	92.19%	107.03%	115.62%	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	28/11/17	29/08/17	29/05/17	27/02/17	30/11/16	23/08/16	30/05/16	-
Price	0.415	0.50	0.58	0.625	0.64	0.745	0.735	-
P/RPS	0.56	0.66	0.76	0.82	0.82	0.91	0.86	-24.85%
YoY %	-15.15%	-13.16%	-7.32%	0.00%	-9.89%	5.81%	-	-
Horiz. %	65.12%	76.74%	88.37%	95.35%	95.35%	105.81%	100.00%	-
P/EPS	15.01	15.72	15.33	14.87	12.82	13.04	11.30	20.81%
YoY %	-4.52%	2.54%	3.09%	15.99%	-1.69%	15.40%	-	-
Horiz. %	132.83%	139.12%	135.66%	131.59%	113.45%	115.40%	100.00%	-
EY	6.66	6.36	6.52	6.73	7.80	7.67	8.85	-17.25%
YoY %	4.72%	-2.45%	-3.12%	-13.72%	1.69%	-13.33%	-	-
Horiz. %	75.25%	71.86%	73.67%	76.05%	88.14%	86.67%	100.00%	-
DY	6.43	6.10	5.26	6.31	6.17	5.95	6.35	0.83%
YoY %	5.41%	15.97%	-16.64%	2.27%	3.70%	-6.30%	-	-
Horiz. %	101.26%	96.06%	82.83%	99.37%	97.17%	93.70%	100.00%	-
P/NAPS	0.83	1.01	1.14	1.23	1.28	1.54	1.32	-26.58%
YoY %	-17.82%	-11.40%	-7.32%	-3.91%	-16.88%	16.67%	-	-
Horiz. %	62.88%	76.52%	86.36%	93.18%	96.97%	116.67%	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