[FM] YoY Annual (Unaudited) Result on 30-Jun-2017 [#4]

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Annual (Unaudited) Result
Revenue	551,609	545,353	511,585	461,295	413,771	420,271	403,301	5.35%
YoY %	1.15%	6.60%	10.90%	11.49%	-1.55%	4.21%	-	-
Horiz. %	136.77%	135.22%	126.85%	114.38%	102.60%	104.21%	100.00%	-
PBT	20,268	22,602	28,428	28,917	24,761	24,244	30,827	-6.74%
YoY %	-10.33%	-20.49%	-1.69%	16.78%	2.13%	-21.35%	-	-
Horiz. %	65.75%	73.32%	92.22%	93.80%	80.32%	78.65%	100.00%	-
Tax	-7,522	-7,902	-8,311	-7,868	-6,129	-4,255	-5,263	6.12%
YoY %	4.81%	4.92%	-5.63%	-28.37%	-44.04%	19.15%	-	-
Horiz. %	142.92%	150.14%	157.91%	149.50%	116.45%	80.85%	100.00%	-
NP	12,746	14,700	20,117	21,049	18,632	19,989	25,564	-10.94%
YoY %	-13.29%	-26.93%	-4.43%	12.97%	-6.79%	-21.81%	-	-
Horiz. %	49.86%	57.50%	78.69%	82.34%	72.88%	78.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,045	13,600	19,696	21,026	19,874	20,105	24,006	-10.84%
YoY %	-11.43%	-30.95%	-6.33%	5.80%	-1.15%	-16.25%	-	-
Horiz. %	50.17%	56.65%	82.05%	87.59%	82.79%	83.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.11%	34.96%	29.24%	27.21%	24.75%	17.55%	17.07%	-
YoY %	6.15%	19.56%	7.46%	9.94%	41.03%	2.81%	-	-
Horiz. %	217.40%	204.80%	171.29%	159.40%	144.99%	102.81%	100.00%	-
Total Cost	538,863	530,653	491,468	440,246	395,139	400,282	377,737	6.09%
YoY %	1.55%	7.97%	11.63%	11.42%	-1.28%	5.97%	-	-
Horiz. %	142.66%	140.48%	130.11%	116.55%	104.61%	105.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	290,391	287,599	288,530	241,203	218,700	205,327	168,672	9.46%
YoY %	0.97%	-0.32%	19.62%	10.29%	6.51%	21.73%	-	-
Horiz. %	172.16%	170.51%	171.06%	143.00%	129.66%	121.73%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	5,584	9,772	9,307	9,067	8,678	8,555	8,518	-6.78%
YoY %	-42.86%	5.00%	2.65%	4.48%	1.44%	0.43%	-	-
Horiz. %	65.56%	114.72%	109.26%	106.45%	101.88%	100.43%	100.00%	-
Div Payout %	46.36%	71.86%	47.26%	43.13%	43.67%	42.55%	35.49%	-
YoY %	-35.49%	52.05%	9.58%	-1.24%	2.63%	19.89%	-	-
Horiz. %	130.63%	202.48%	133.16%	121.53%	123.05%	119.89%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	290,391	287,599	288,530	241,203	218,700	205,327	168,672	9.46%
YoY %	0.97%	-0.32%	19.62%	10.29%	6.51%	21.73%	-	-
Horiz. %	172.16%	170.51%	171.06%	143.00%	129.66%	121.73%	100.00%	-
NOSH	279,222	279,222	186,148	186,148	173,572	171,106	170,376	8.57%
YoY %	0.00%	50.00%	0.00%	7.25%	1.44%	0.43%	-	-
Horiz. %	163.89%	163.89%	109.26%	109.26%	101.88%	100.43%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	2.31%	2.70%	3.93%	4.56%	4.50%	4.76%	6.34%	-
YoY %	-14.44%	-31.30%	-13.82%	1.33%	-5.46%	-24.92%	-	-
Horiz. %	36.44%	42.59%	61.99%	71.92%	70.98%	75.08%	100.00%	-
ROE	4.15%	4.73%	6.83%	8.72%	9.09%	9.79%	14.23%	-
YoY %	-12.26%	-30.75%	-21.67%	-4.07%	-7.15%	-31.20%	-	-
Horiz. %	29.16%	33.24%	48.00%	61.28%	63.88%	68.80%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	197.55	195.31	274.83	254.36	238.39	245.62	236.71	-2.96%
YoY %	1.15%	-28.93%	8.05%	6.70%	-2.94%	3.76%	-	-
Horiz. %	83.46%	82.51%	116.10%	107.46%	100.71%	103.76%	100.00%	-
EPS	4.31	4.87	10.58	11.50	11.45	11.75	14.09	-17.90%
YoY %	-11.50%	-53.97%	-8.00%	0.44%	-2.55%	-16.61%	-	-
Horiz. %	30.59%	34.56%	75.09%	81.62%	81.26%	83.39%	100.00%	-
DPS	2.00	3.50	5.00	5.00	5.00	5.00	5.00	-14.15%
YoY %	-42.86%	-30.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	40.00%	70.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.04	1.03	1.55	1.33	1.26	1.20	0.99	0.82%
YoY %	0.97%	-33.55%	16.54%	5.56%	5.00%	21.21%	-	-
Horiz. %	105.05%	104.04%	156.57%	134.34%	127.27%	121.21%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 186,148
RPS	98.81	97.69	91.64	82.64	74.12	75.29	72.25	5.35%
YoY %	1.15%	6.60%	10.89%	11.49%	-1.55%	4.21%	-	-
Horiz. %	136.76%	135.21%	126.84%	114.38%	102.59%	104.21%	100.00%	-
EPS	2.16	2.44	3.53	3.77	3.56	3.60	4.30	-10.83%
YoY %	-11.48%	-30.88%	-6.37%	5.90%	-1.11%	-16.28%	-	-
Horiz. %	50.23%	56.74%	82.09%	87.67%	82.79%	83.72%	100.00%	-
DPS	1.00	1.75	1.67	1.62	1.55	1.53	1.53	-6.83%
YoY %	-42.86%	4.79%	3.09%	4.52%	1.31%	0.00%	-	-
Horiz. %	65.36%	114.38%	109.15%	105.88%	101.31%	100.00%	100.00%	-
NAPS	0.5202	0.5152	0.5169	0.4321	0.3918	0.3678	0.3022	9.46%
YoY %	0.97%	-0.33%	19.63%	10.29%	6.53%	21.71%	-	-
Horiz. %	172.14%	170.48%	171.05%	142.98%	129.65%	121.71%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.505	0.60	1.05	1.32	1.19	1.51	1.78	-
P/RPS	0.26	0.31	0.38	0.52	0.50	0.61	0.75	-16.17%
YoY %	-16.13%	-18.42%	-26.92%	4.00%	-18.03%	-18.67%	-	-
Horiz. %	34.67%	41.33%	50.67%	69.33%	66.67%	81.33%	100.00%	-
P/EPS	11.71	12.32	9.92	11.39	10.39	12.85	12.63	-1.25%
YoY %	-4.95%	24.19%	-12.91%	9.62%	-19.14%	1.74%	-	-
Horiz. %	92.72%	97.55%	78.54%	90.18%	82.26%	101.74%	100.00%	-
EY	8.54	8.12	10.08	8.78	9.62	7.78	7.92	1.26%
YoY %	5.17%	-19.44%	14.81%	-8.73%	23.65%	-1.77%	-	-
Horiz. %	107.83%	102.53%	127.27%	110.86%	121.46%	98.23%	100.00%	-
DY	3.96	5.83	4.76	3.79	4.20	3.31	2.81	5.87%
YoY %	-32.08%	22.48%	25.59%	-9.76%	26.89%	17.79%	-	-
Horiz. %	140.93%	207.47%	169.40%	134.88%	149.47%	117.79%	100.00%	-
P/NAPS	0.49	0.58	0.68	0.99	0.94	1.26	1.80	-19.47%
YoY %	-15.52%	-14.71%	-31.31%	5.32%	-25.40%	-30.00%	-	-
Horiz. %	27.22%	32.22%	37.78%	55.00%	52.22%	70.00%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	24/08/20	21/08/19	21/08/18	23/08/17	24/08/16	26/08/15	27/08/14	-
Price	0.53	0.575	1.11	1.24	1.19	1.26	1.76	-
P/RPS	0.27	0.29	0.40	0.49	0.50	0.51	0.74	-15.45%
YoY %	-6.90%	-27.50%	-18.37%	-2.00%	-1.96%	-31.08%	-	-
Horiz. %	36.49%	39.19%	54.05%	66.22%	67.57%	68.92%	100.00%	-
P/EPS	12.29	11.81	10.49	10.70	10.39	10.72	12.49	-0.26%
YoY %	4.06%	12.58%	-1.96%	2.98%	-3.08%	-14.17%	-	-
Horiz. %	98.40%	94.56%	83.99%	85.67%	83.19%	85.83%	100.00%	-
EY	8.14	8.47	9.53	9.35	9.62	9.33	8.01	0.26%
YoY %	-3.90%	-11.12%	1.93%	-2.81%	3.11%	16.48%	-	-
Horiz. %	101.62%	105.74%	118.98%	116.73%	120.10%	116.48%	100.00%	-
DY	3.77	6.09	4.50	4.03	4.20	3.97	2.84	4.82%
YoY %	-38.10%	35.33%	11.66%	-4.05%	5.79%	39.79%	-	-
Horiz. %	132.75%	214.44%	158.45%	141.90%	147.89%	139.79%	100.00%	-
P/NAPS	0.51	0.56	0.72	0.93	0.94	1.05	1.78	-18.79%
YoY %	-8.93%	-22.22%	-22.58%	-1.06%	-10.48%	-41.01%	-	-
Horiz. %	28.65%	31.46%	40.45%	52.25%	52.81%	58.99%	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