[BURSA] YoY 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
Quarter Result
Revenue	140,555	142,671	129,718	127,019	123,151	130,352	105,377	4.91%
YoY %	-1.48%	9.99%	2.12%	3.14%	-5.52%	23.70%	-	-
Horiz. %	133.38%	135.39%	123.10%	120.54%	116.87%	123.70%	100.00%	-
PBT	79,895	81,454	69,437	69,483	65,800	77,280	53,596	6.87%
YoY %	-1.91%	17.31%	-0.07%	5.60%	-14.86%	44.19%	-	-
Horiz. %	149.07%	151.98%	129.56%	129.64%	122.77%	144.19%	100.00%	-
Tax	-20,040	-20,526	-17,702	-18,440	-17,889	-20,886	-14,222	5.87%
YoY %	2.37%	-15.95%	4.00%	-3.08%	14.35%	-46.86%	-	-
Horiz. %	140.91%	144.33%	124.47%	129.66%	125.78%	146.86%	100.00%	-
NP	59,855	60,928	51,735	51,043	47,911	56,394	39,374	7.22%
YoY %	-1.76%	17.77%	1.36%	6.54%	-15.04%	43.23%	-	-
Horiz. %	152.02%	154.74%	131.39%	129.64%	121.68%	143.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	58,214	59,540	49,475	49,489	46,851	54,824	37,733	7.49%
YoY %	-2.23%	20.34%	-0.03%	5.63%	-14.54%	45.29%	-	-
Horiz. %	154.28%	157.79%	131.12%	131.16%	124.16%	145.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.08%	25.20%	25.49%	26.54%	27.19%	27.03%	26.54%	-
YoY %	-0.48%	-1.14%	-3.96%	-2.39%	0.59%	1.85%	-	-
Horiz. %	94.50%	94.95%	96.04%	100.00%	102.45%	101.85%	100.00%	-
Total Cost	80,700	81,743	77,983	75,976	75,240	73,958	66,003	3.40%
YoY %	-1.28%	4.82%	2.64%	0.98%	1.73%	12.05%	-	-
Horiz. %	122.27%	123.85%	118.15%	115.11%	113.99%	112.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	903,001	906,509	817,413	766,281	798,596	915,507	881,866	0.39%
YoY %	-0.39%	10.90%	6.67%	-4.05%	-12.77%	3.81%	-	-
Horiz. %	102.40%	102.79%	92.69%	86.89%	90.56%	103.81%	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	177,375	187,738	91,421	87,803	191,663	191,617	72,152	16.16%
YoY %	-5.52%	105.36%	4.12%	-54.19%	0.02%	165.57%	-	-
Horiz. %	245.84%	260.20%	126.71%	121.69%	265.64%	265.57%	100.00%	-
Div Payout %	304.70%	315.32%	184.78%	177.42%	409.09%	349.51%	191.22%	-
YoY %	-3.37%	70.65%	4.15%	-56.63%	17.05%	82.78%	-	-
Horiz. %	159.35%	164.90%	96.63%	92.78%	213.94%	182.78%	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	903,001	906,509	817,413	766,281	798,596	915,507	881,866	0.39%
YoY %	-0.39%	10.90%	6.67%	-4.05%	-12.77%	3.81%	-	-
Horiz. %	102.40%	102.79%	92.69%	86.89%	90.56%	103.81%	100.00%	-
NOSH	807,472	536,396	537,771	532,139	532,397	532,271	534,464	7.11%
YoY %	50.54%	-0.26%	1.06%	-0.05%	0.02%	-0.41%	-	-
Horiz. %	151.08%	100.36%	100.62%	99.56%	99.61%	99.59%	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	42.58%	42.71%	39.88%	40.19%	38.90%	43.26%	37.36%	-
YoY %	-0.30%	7.10%	-0.77%	3.32%	-10.08%	15.79%	-	-
Horiz. %	113.97%	114.32%	106.75%	107.57%	104.12%	115.79%	100.00%	-
ROE	6.45%	6.57%	6.05%	6.46%	5.87%	5.99%	4.28%	-
YoY %	-1.83%	8.60%	-6.35%	10.05%	-2.00%	39.95%	-	-
Horiz. %	150.70%	153.50%	141.36%	150.93%	137.15%	139.95%	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	17.43	26.60	24.12	23.87	23.13	24.49	19.72	-2.03%
YoY %	-34.47%	10.28%	1.05%	3.20%	-5.55%	24.19%	-	-
Horiz. %	88.39%	134.89%	122.31%	121.04%	117.29%	124.19%	100.00%	-
EPS	7.20	11.10	9.20	9.30	8.80	10.30	7.10	0.23%
YoY %	-35.14%	20.65%	-1.08%	5.68%	-14.56%	45.07%	-	-
Horiz. %	101.41%	156.34%	129.58%	130.99%	123.94%	145.07%	100.00%	-
DPS	22.00	35.00	17.00	16.50	36.00	36.00	13.50	8.47%
YoY %	-37.14%	105.88%	3.03%	-54.17%	0.00%	166.67%	-	-
Horiz. %	162.96%	259.26%	125.93%	122.22%	266.67%	266.67%	100.00%	-
NAPS	1.12	1.69	1.52	1.44	1.50	1.72	1.65	-6.25%
YoY %	-33.73%	11.18%	5.56%	-4.00%	-12.79%	4.24%	-	-
Horiz. %	67.88%	102.42%	92.12%	87.27%	90.91%	104.24%	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 - 532,139
RPS	17.37	17.63	16.03	15.69	15.22	16.11	13.02	4.91%
YoY %	-1.47%	9.98%	2.17%	3.09%	-5.52%	23.73%	-	-
Horiz. %	133.41%	135.41%	123.12%	120.51%	116.90%	123.73%	100.00%	-
EPS	7.19	7.36	6.11	6.12	5.79	6.77	4.66	7.49%
YoY %	-2.31%	20.46%	-0.16%	5.70%	-14.48%	45.28%	-	-
Horiz. %	154.29%	157.94%	131.12%	131.33%	124.25%	145.28%	100.00%	-
DPS	21.92	23.20	11.30	10.85	23.68	23.68	8.92	16.15%
YoY %	-5.52%	105.31%	4.15%	-54.18%	0.00%	165.47%	-	-
Horiz. %	245.74%	260.09%	126.68%	121.64%	265.47%	265.47%	100.00%	-
NAPS	1.1158	1.1201	1.01	0.9468	0.9868	1.1312	1.0897	0.39%
YoY %	-0.38%	10.90%	6.68%	-4.05%	-12.77%	3.81%	-	-
Horiz. %	102.40%	102.79%	92.69%	86.89%	90.56%	103.81%	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	7.35	10.60	8.56	8.14	7.76	7.56	6.18	-
P/RPS	42.16	39.85	35.49	34.10	33.55	30.87	31.34	5.06%
YoY %	5.80%	12.29%	4.08%	1.64%	8.68%	-1.50%	-	-
Horiz. %	134.52%	127.15%	113.24%	108.81%	107.05%	98.50%	100.00%	-
P/EPS	101.80	95.50	93.04	87.53	88.18	73.40	87.54	2.54%
YoY %	6.60%	2.64%	6.29%	-0.74%	20.14%	-16.15%	-	-
Horiz. %	116.29%	109.09%	106.28%	99.99%	100.73%	83.85%	100.00%	-
EY	0.98	1.05	1.07	1.14	1.13	1.36	1.14	-2.48%
YoY %	-6.67%	-1.87%	-6.14%	0.88%	-16.91%	19.30%	-	-
Horiz. %	85.96%	92.11%	93.86%	100.00%	99.12%	119.30%	100.00%	-
DY	2.99	3.30	1.99	2.03	4.64	4.76	2.18	5.40%
YoY %	-9.39%	65.83%	-1.97%	-56.25%	-2.52%	118.35%	-	-
Horiz. %	137.16%	151.38%	91.28%	93.12%	212.84%	218.35%	100.00%	-
P/NAPS	6.56	6.27	5.63	5.65	5.17	4.40	3.75	9.76%
YoY %	4.63%	11.37%	-0.35%	9.28%	17.50%	17.33%	-	-
Horiz. %	174.93%	167.20%	150.13%	150.67%	137.87%	117.33%	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	30/07/18	26/07/17	25/07/16	15/07/15	17/07/14	18/07/13	18/07/12	-
Price	7.79	10.50	8.89	8.10	8.19	8.17	6.51	-
P/RPS	44.68	39.48	36.86	33.93	35.41	33.36	33.02	5.16%
YoY %	13.17%	7.11%	8.64%	-4.18%	6.15%	1.03%	-	-
Horiz. %	135.31%	119.56%	111.63%	102.76%	107.24%	101.03%	100.00%	-
P/EPS	107.89	94.59	96.63	87.10	93.07	79.32	92.21	2.65%
YoY %	14.06%	-2.11%	10.94%	-6.41%	17.33%	-13.98%	-	-
Horiz. %	117.00%	102.58%	104.79%	94.46%	100.93%	86.02%	100.00%	-
EY	0.93	1.06	1.03	1.15	1.07	1.26	1.08	-2.46%
YoY %	-12.26%	2.91%	-10.43%	7.48%	-15.08%	16.67%	-	-
Horiz. %	86.11%	98.15%	95.37%	106.48%	99.07%	116.67%	100.00%	-
DY	2.82	3.33	1.91	2.04	4.40	4.41	2.07	5.28%
YoY %	-15.32%	74.35%	-6.37%	-53.64%	-0.23%	113.04%	-	-
Horiz. %	136.23%	160.87%	92.27%	98.55%	212.56%	213.04%	100.00%	-
P/NAPS	6.96	6.21	5.85	5.63	5.46	4.75	3.95	9.89%
YoY %	12.08%	6.15%	3.91%	3.11%	14.95%	20.25%	-	-
Horiz. %	176.20%	157.22%	148.10%	142.53%	138.23%	120.25%	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