[TM] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Annualized Quarter Result
Revenue	12,060,901	11,721,640	11,235,102	10,628,679	9,993,537	9,150,655	8,791,002	5.40%
YoY %	2.89%	4.33%	5.71%	6.36%	9.21%	4.09%	-	-
Horiz. %	137.20%	133.34%	127.80%	120.90%	113.68%	104.09%	100.00%	-
PBT	918,627	911,878	1,105,534	1,046,045	1,069,582	1,001,151	1,360,192	-6.32%
YoY %	0.74%	-17.52%	5.69%	-2.20%	6.84%	-26.40%	-	-
Horiz. %	67.54%	67.04%	81.28%	76.90%	78.63%	73.60%	100.00%	-
Tax	-305,224	-320,061	-263,040	1,771	236,334	235,926	-115,182	17.61%
YoY %	4.64%	-21.68%	-14,952.63%	-99.25%	0.17%	304.83%	-	-
Horiz. %	264.99%	277.87%	228.37%	-1.54%	-205.18%	-204.83%	100.00%	-
NP	613,403	591,817	842,494	1,047,816	1,305,916	1,237,077	1,245,010	-11.11%
YoY %	3.65%	-29.75%	-19.60%	-19.76%	5.56%	-0.64%	-	-
Horiz. %	49.27%	47.54%	67.67%	84.16%	104.89%	99.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	776,031	700,278	831,806	1,012,211	1,263,731	1,190,969	1,206,448	-7.08%
YoY %	10.82%	-15.81%	-17.82%	-19.90%	6.11%	-1.28%	-	-
Horiz. %	64.32%	58.04%	68.95%	83.90%	104.75%	98.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.23%	35.10%	23.79%	-0.17%	-22.10%	-23.57%	8.47%	-
YoY %	-5.33%	47.54%	14,094.12%	99.23%	6.24%	-378.28%	-	-
Horiz. %	392.33%	414.40%	280.87%	-2.01%	-260.92%	-278.28%	100.00%	-
Total Cost	11,447,498	11,129,823	10,392,608	9,580,863	8,687,621	7,913,578	7,545,992	7.18%
YoY %	2.85%	7.09%	8.47%	10.28%	9.78%	4.87%	-	-
Horiz. %	151.70%	147.49%	137.72%	126.97%	115.13%	104.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,692,492	7,780,428	7,397,222	7,137,715	6,899,684	6,966,989	7,689,237	0.00%
YoY %	-1.13%	5.18%	3.64%	3.45%	-0.97%	-9.39%	-	-
Horiz. %	100.04%	101.19%	96.20%	92.83%	89.73%	90.61%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Dividend
Div	807,955	804,198	832,169	933,853	787,594	700,990	928,858	-2.29%
YoY %	0.47%	-3.36%	-10.89%	18.57%	12.35%	-24.53%	-	-
Horiz. %	86.98%	86.58%	89.59%	100.54%	84.79%	75.47%	100.00%	-
Div Payout %	104.11%	114.84%	100.04%	92.26%	62.32%	58.86%	76.99%	-
YoY %	-9.34%	14.79%	8.43%	48.04%	5.88%	-23.55%	-	-
Horiz. %	135.23%	149.16%	129.94%	119.83%	80.95%	76.45%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Equity
Net Worth	7,692,492	7,780,428	7,397,222	7,137,715	6,899,684	6,966,989	7,689,237	0.00%
YoY %	-1.13%	5.18%	3.64%	3.45%	-0.97%	-9.39%	-	-
Horiz. %	100.04%	101.19%	96.20%	92.83%	89.73%	90.61%	100.00%	-
NOSH	3,757,934	3,757,934	3,633,927	3,577,981	3,579,974	3,576,483	3,558,843	0.91%
YoY %	0.00%	3.41%	1.56%	-0.06%	0.10%	0.50%	-	-
Horiz. %	105.59%	105.59%	102.11%	100.54%	100.59%	100.50%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Ratio Analysis
NP Margin	5.09%	5.05%	7.50%	9.86%	13.07%	13.52%	14.16%	-
YoY %	0.79%	-32.67%	-23.94%	-24.56%	-3.33%	-4.52%	-	-
Horiz. %	35.95%	35.66%	52.97%	69.63%	92.30%	95.48%	100.00%	-
ROE	10.09%	9.00%	11.24%	14.18%	18.32%	17.09%	15.69%	-
YoY %	12.11%	-19.93%	-20.73%	-22.60%	7.20%	8.92%	-	-
Horiz. %	64.31%	57.36%	71.64%	90.38%	116.76%	108.92%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Per Share
RPS	320.94	311.92	309.17	297.06	279.15	255.86	247.02	4.45%
YoY %	2.89%	0.89%	4.08%	6.42%	9.10%	3.58%	-	-
Horiz. %	129.92%	126.27%	125.16%	120.26%	113.01%	103.58%	100.00%	-
EPS	20.65	18.72	22.89	28.29	35.30	33.30	33.90	-7.92%
YoY %	10.31%	-18.22%	-19.09%	-19.86%	6.01%	-1.77%	-	-
Horiz. %	60.91%	55.22%	67.52%	83.45%	104.13%	98.23%	100.00%	-
DPS	21.50	21.40	22.90	26.10	22.00	19.60	26.10	-3.17%
YoY %	0.47%	-6.55%	-12.26%	18.64%	12.24%	-24.90%	-	-
Horiz. %	82.38%	81.99%	87.74%	100.00%	84.29%	75.10%	100.00%	-
NAPS	2.047	2.0704	2.0356	1.9949	1.9273	1.948	2.1606	-0.89%
YoY %	-1.13%	1.71%	2.04%	3.51%	-1.06%	-9.84%	-	-
Horiz. %	94.74%	95.83%	94.21%	92.33%	89.20%	90.16%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 3,578,409
RPS	314.34	305.49	292.81	277.01	260.45	238.49	229.11	5.40%
YoY %	2.90%	4.33%	5.70%	6.36%	9.21%	4.09%	-	-
Horiz. %	137.20%	133.34%	127.80%	120.91%	113.68%	104.09%	100.00%	-
EPS	20.23	18.25	21.68	26.38	32.94	31.04	31.44	-7.07%
YoY %	10.85%	-15.82%	-17.82%	-19.91%	6.12%	-1.27%	-	-
Horiz. %	64.34%	58.05%	68.96%	83.91%	104.77%	98.73%	100.00%	-
DPS	21.06	20.96	21.69	24.34	20.53	18.27	24.21	-2.29%
YoY %	0.48%	-3.37%	-10.89%	18.56%	12.37%	-24.54%	-	-
Horiz. %	86.99%	86.58%	89.59%	100.54%	84.80%	75.46%	100.00%	-
NAPS	2.0048	2.0278	1.9279	1.8603	1.7982	1.8158	2.004	0.00%
YoY %	-1.13%	5.18%	3.63%	3.45%	-0.97%	-9.39%	-	-
Horiz. %	100.04%	101.19%	96.20%	92.83%	89.73%	90.61%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	30/12/10	-
Price	5.95	6.78	6.88	5.55	6.04	4.96	3.51	-
P/RPS	1.85	2.17	2.23	1.87	2.16	1.94	1.42	4.50%
YoY %	-14.75%	-2.69%	19.25%	-13.43%	11.34%	36.62%	-	-
Horiz. %	130.28%	152.82%	157.04%	131.69%	152.11%	136.62%	100.00%	-
P/EPS	28.81	36.38	30.06	19.62	17.11	14.89	10.35	18.58%
YoY %	-20.81%	21.02%	53.21%	14.67%	14.91%	43.86%	-	-
Horiz. %	278.36%	351.50%	290.43%	189.57%	165.31%	143.86%	100.00%	-
EY	3.47	2.75	3.33	5.10	5.84	6.71	9.66	-15.67%
YoY %	26.18%	-17.42%	-34.71%	-12.67%	-12.97%	-30.54%	-	-
Horiz. %	35.92%	28.47%	34.47%	52.80%	60.46%	69.46%	100.00%	-
DY	3.61	3.16	3.33	4.70	3.64	3.95	7.44	-11.34%
YoY %	14.24%	-5.11%	-29.15%	29.12%	-7.85%	-46.91%	-	-
Horiz. %	48.52%	42.47%	44.76%	63.17%	48.92%	53.09%	100.00%	-
P/NAPS	2.91	3.27	3.38	2.78	3.13	2.55	1.62	10.24%
YoY %	-11.01%	-3.25%	21.58%	-11.18%	22.75%	57.41%	-	-
Horiz. %	179.63%	201.85%	208.64%	171.60%	193.21%	157.41%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	22/02/17	24/02/16	26/02/15	27/02/14	27/02/13	24/02/12	25/02/11	-
Price	6.14	6.62	7.10	5.59	5.32	5.08	3.85	-
P/RPS	1.91	2.12	2.30	1.88	1.91	1.99	1.56	3.42%
YoY %	-9.91%	-7.83%	22.34%	-1.57%	-4.02%	27.56%	-	-
Horiz. %	122.44%	135.90%	147.44%	120.51%	122.44%	127.56%	100.00%	-
P/EPS	29.73	35.53	31.02	19.76	15.07	15.26	11.36	17.37%
YoY %	-16.32%	14.54%	56.98%	31.12%	-1.25%	34.33%	-	-
Horiz. %	261.71%	312.76%	273.06%	173.94%	132.66%	134.33%	100.00%	-
EY	3.36	2.81	3.22	5.06	6.64	6.56	8.81	-14.82%
YoY %	19.57%	-12.73%	-36.36%	-23.80%	1.22%	-25.54%	-	-
Horiz. %	38.14%	31.90%	36.55%	57.43%	75.37%	74.46%	100.00%	-
DY	3.50	3.23	3.23	4.67	4.14	3.86	6.78	-10.42%
YoY %	8.36%	0.00%	-30.84%	12.80%	7.25%	-43.07%	-	-
Horiz. %	51.62%	47.64%	47.64%	68.88%	61.06%	56.93%	100.00%	-
P/NAPS	3.00	3.20	3.49	2.80	2.76	2.61	1.78	9.08%
YoY %	-6.25%	-8.31%	24.64%	1.45%	5.75%	46.63%	-	-
Horiz. %	168.54%	179.78%	196.07%	157.30%	155.06%	146.63%	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