[TM] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Annualized Quarter Result
Revenue	11,568,820	11,889,516	11,801,510	11,229,324	10,883,572	10,076,886	9,617,582	3.12%
YoY %	-2.70%	0.75%	5.10%	3.18%	8.01%	4.78%	-	-
Horiz. %	120.29%	123.62%	122.71%	116.76%	113.16%	104.78%	100.00%	-
PBT	605,100	1,009,898	1,178,058	856,310	1,177,922	942,862	969,760	-7.55%
YoY %	-40.08%	-14.27%	37.57%	-27.30%	24.93%	-2.77%	-	-
Horiz. %	62.40%	104.14%	121.48%	88.30%	121.47%	97.23%	100.00%	-
Tax	-299,302	-328,046	-399,736	-260,594	-291,344	-54,034	264,470	-
YoY %	8.76%	17.93%	-53.39%	10.55%	-439.19%	-120.43%	-	-
Horiz. %	-113.17%	-124.04%	-151.15%	-98.53%	-110.16%	-20.43%	100.00%	-
NP	305,798	681,852	778,322	595,716	886,578	888,828	1,234,230	-20.74%
YoY %	-55.15%	-12.39%	30.65%	-32.81%	-0.25%	-27.99%	-	-
Horiz. %	24.78%	55.25%	63.06%	48.27%	71.83%	72.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	518,176	881,832	923,770	681,962	849,322	854,168	1,198,156	-13.03%
YoY %	-41.24%	-4.54%	35.46%	-19.71%	-0.57%	-28.71%	-	-
Horiz. %	43.25%	73.60%	77.10%	56.92%	70.89%	71.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	49.46%	32.48%	33.93%	30.43%	24.73%	5.73%	-27.27%	-
YoY %	52.28%	-4.27%	11.50%	23.05%	331.59%	121.01%	-	-
Horiz. %	-181.37%	-119.11%	-124.42%	-111.59%	-90.69%	-21.01%	100.00%	-
Total Cost	11,263,022	11,207,664	11,023,188	10,633,608	9,996,994	9,188,058	8,383,352	5.04%
YoY %	0.49%	1.67%	3.66%	6.37%	8.80%	9.60%	-	-
Horiz. %	134.35%	133.69%	131.49%	126.84%	119.25%	109.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,668,065	7,675,957	7,693,995	7,695,499	7,281,897	6,847,651	7,747,476	-0.17%
YoY %	-0.10%	-0.23%	-0.02%	5.68%	6.34%	-11.61%	-	-
Horiz. %	98.98%	99.08%	99.31%	99.33%	93.99%	88.39%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	-	706,491	698,975	698,975	680,316	701,075	703,109	-
YoY %	-	1.08%	0.00%	2.74%	-2.96%	-0.29%	-	-
Horiz. %	-	100.48%	99.41%	99.41%	96.76%	99.71%	100.00%	-
Div Payout %	-	80.12%	75.67%	102.49%	80.10%	82.08%	58.68%	-
YoY %	-	5.88%	-26.17%	27.95%	-2.41%	39.88%	-	-
Horiz. %	-	136.54%	128.95%	174.66%	136.50%	139.88%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	7,668,065	7,675,957	7,693,995	7,695,499	7,281,897	6,847,651	7,747,476	-0.17%
YoY %	-0.10%	-0.23%	-0.02%	5.68%	6.34%	-11.61%	-	-
Horiz. %	98.98%	99.08%	99.31%	99.33%	93.99%	88.39%	100.00%	-
NOSH	3,757,934	3,757,934	3,757,934	3,757,934	3,580,615	3,576,918	3,587,293	0.77%
YoY %	0.00%	0.00%	0.00%	4.95%	0.10%	-0.29%	-	-
Horiz. %	104.76%	104.76%	104.76%	104.76%	99.81%	99.71%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	2.64%	5.73%	6.60%	5.31%	8.15%	8.82%	12.83%	-
YoY %	-53.93%	-13.18%	24.29%	-34.85%	-7.60%	-31.25%	-	-
Horiz. %	20.58%	44.66%	51.44%	41.39%	63.52%	68.75%	100.00%	-
ROE	6.76%	11.49%	12.01%	8.86%	11.66%	12.47%	15.47%	-
YoY %	-41.17%	-4.33%	35.55%	-24.01%	-6.50%	-19.39%	-	-
Horiz. %	43.70%	74.27%	77.63%	57.27%	75.37%	80.61%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	307.85	316.38	314.04	298.82	303.96	281.72	268.10	2.32%
YoY %	-2.70%	0.75%	5.09%	-1.69%	7.89%	5.08%	-	-
Horiz. %	114.83%	118.01%	117.14%	111.46%	113.38%	105.08%	100.00%	-
EPS	13.78	23.46	24.58	18.32	23.72	23.88	33.40	-13.71%
YoY %	-41.26%	-4.56%	34.17%	-22.77%	-0.67%	-28.50%	-	-
Horiz. %	41.26%	70.24%	73.59%	54.85%	71.02%	71.50%	100.00%	-
DPS	0.00	18.80	18.60	18.60	19.00	19.60	19.60	-
YoY %	0.00%	1.08%	0.00%	-2.11%	-3.06%	0.00%	-	-
Horiz. %	0.00%	95.92%	94.90%	94.90%	96.94%	100.00%	100.00%	-
NAPS	2.0405	2.0426	2.0474	2.0478	2.0337	1.9144	2.1597	-0.94%
YoY %	-0.10%	-0.23%	-0.02%	0.69%	6.23%	-11.36%	-	-
Horiz. %	94.48%	94.58%	94.80%	94.82%	94.17%	88.64%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 3,757,934
RPS	301.51	309.87	307.57	292.66	283.65	262.63	250.66	3.12%
YoY %	-2.70%	0.75%	5.09%	3.18%	8.00%	4.78%	-	-
Horiz. %	120.29%	123.62%	122.70%	116.76%	113.16%	104.78%	100.00%	-
EPS	13.50	22.98	24.08	17.77	22.14	22.26	31.23	-13.03%
YoY %	-41.25%	-4.57%	35.51%	-19.74%	-0.54%	-28.72%	-	-
Horiz. %	43.23%	73.58%	77.11%	56.90%	70.89%	71.28%	100.00%	-
DPS	0.00	18.41	18.22	18.22	17.73	18.27	18.32	-
YoY %	0.00%	1.04%	0.00%	2.76%	-2.96%	-0.27%	-	-
Horiz. %	0.00%	100.49%	99.45%	99.45%	96.78%	99.73%	100.00%	-
NAPS	1.9985	2.0005	2.0052	2.0056	1.8978	1.7847	2.0192	-0.17%
YoY %	-0.10%	-0.23%	-0.02%	5.68%	6.34%	-11.61%	-	-
Horiz. %	98.97%	99.07%	99.31%	99.33%	93.99%	88.39%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	3.11	6.65	6.77	6.54	6.35	5.40	5.65	-
P/RPS	1.01	2.10	2.16	2.19	2.09	1.92	2.11	-11.55%
YoY %	-51.90%	-2.78%	-1.37%	4.78%	8.85%	-9.00%	-	-
Horiz. %	47.87%	99.53%	102.37%	103.79%	99.05%	91.00%	100.00%	-
P/EPS	22.55	28.34	27.54	36.04	26.77	22.61	16.92	4.90%
YoY %	-20.43%	2.90%	-23.58%	34.63%	18.40%	33.63%	-	-
Horiz. %	133.27%	167.49%	162.77%	213.00%	158.22%	133.63%	100.00%	-
EY	4.43	3.53	3.63	2.77	3.74	4.42	5.91	-4.68%
YoY %	25.50%	-2.75%	31.05%	-25.94%	-15.38%	-25.21%	-	-
Horiz. %	74.96%	59.73%	61.42%	46.87%	63.28%	74.79%	100.00%	-
DY	0.00	2.83	2.75	2.84	2.99	3.63	3.47	-
YoY %	0.00%	2.91%	-3.17%	-5.02%	-17.63%	4.61%	-	-
Horiz. %	0.00%	81.56%	79.25%	81.84%	86.17%	104.61%	100.00%	-
P/NAPS	1.52	3.26	3.31	3.19	3.12	2.82	2.62	-8.67%
YoY %	-53.37%	-1.51%	3.76%	2.24%	10.64%	7.63%	-	-
Horiz. %	58.02%	124.43%	126.34%	121.76%	119.08%	107.63%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	29/08/18	29/08/17	30/08/16	25/08/15	27/08/14	29/08/13	29/08/12	-
Price	3.57	6.42	6.84	6.48	6.27	5.26	5.99	-
P/RPS	1.16	2.03	2.18	2.17	2.06	1.87	2.23	-10.31%
YoY %	-42.86%	-6.88%	0.46%	5.34%	10.16%	-16.14%	-	-
Horiz. %	52.02%	91.03%	97.76%	97.31%	92.38%	83.86%	100.00%	-
P/EPS	25.89	27.36	27.83	35.71	26.43	22.03	17.93	6.31%
YoY %	-5.37%	-1.69%	-22.07%	35.11%	19.97%	22.87%	-	-
Horiz. %	144.39%	152.59%	155.21%	199.16%	147.41%	122.87%	100.00%	-
EY	3.86	3.66	3.59	2.80	3.78	4.54	5.58	-5.95%
YoY %	5.46%	1.95%	28.21%	-25.93%	-16.74%	-18.64%	-	-
Horiz. %	69.18%	65.59%	64.34%	50.18%	67.74%	81.36%	100.00%	-
DY	0.00	2.93	2.72	2.87	3.03	3.73	3.27	-
YoY %	0.00%	7.72%	-5.23%	-5.28%	-18.77%	14.07%	-	-
Horiz. %	0.00%	89.60%	83.18%	87.77%	92.66%	114.07%	100.00%	-
P/NAPS	1.75	3.14	3.34	3.16	3.08	2.75	2.77	-7.36%
YoY %	-44.27%	-5.99%	5.70%	2.60%	12.00%	-0.72%	-	-
Horiz. %	63.18%	113.36%	120.58%	114.08%	111.19%	99.28%	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