[TM] YoY Quarter Result on 30-Jun-2014 [#2]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Quarter Result
Revenue	2,980,129	3,045,316	2,840,593	2,821,750	2,613,794	2,424,944	2,233,554	4.91%
YoY %	-2.14%	7.21%	0.67%	7.96%	7.79%	8.57%	-	-
Horiz. %	133.43%	136.34%	127.18%	126.33%	117.02%	108.57%	100.00%	-
PBT	241,205	195,805	256,077	309,323	241,881	185,592	207,175	2.56%
YoY %	23.19%	-23.54%	-17.21%	27.88%	30.33%	-10.42%	-	-
Horiz. %	116.43%	94.51%	123.60%	149.31%	116.75%	89.58%	100.00%	-
Tax	-84,724	-97,164	-74,126	-84,859	-19,767	172,889	-70,139	3.19%
YoY %	12.80%	-31.08%	12.65%	-329.30%	-111.43%	346.49%	-	-
Horiz. %	120.79%	138.53%	105.68%	120.99%	28.18%	-246.49%	100.00%	-
NP	156,481	98,641	181,951	224,464	222,114	358,481	137,036	2.23%
YoY %	58.64%	-45.79%	-18.94%	1.06%	-38.04%	161.60%	-	-
Horiz. %	114.19%	71.98%	132.78%	163.80%	162.08%	261.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	210,482	139,450	212,066	214,030	213,843	348,450	127,239	8.74%
YoY %	50.94%	-34.24%	-0.92%	0.09%	-38.63%	173.85%	-	-
Horiz. %	165.42%	109.60%	166.67%	168.21%	168.06%	273.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.13%	49.62%	28.95%	27.43%	8.17%	-93.16%	33.85%	-
YoY %	-29.20%	71.40%	5.54%	235.74%	108.77%	-375.21%	-	-
Horiz. %	103.78%	146.59%	85.52%	81.03%	24.14%	-275.21%	100.00%	-
Total Cost	2,823,648	2,946,675	2,658,642	2,597,286	2,391,680	2,066,463	2,096,518	5.08%
YoY %	-4.18%	10.83%	2.36%	8.60%	15.74%	-1.43%	-	-
Horiz. %	134.68%	140.55%	126.81%	123.89%	114.08%	98.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,675,957	7,693,995	7,695,499	7,291,002	6,845,836	7,758,221	6,593,454	2.56%
YoY %	-0.23%	-0.02%	5.55%	6.50%	-11.76%	17.67%	-	-
Horiz. %	116.42%	116.69%	116.71%	110.58%	103.83%	117.67%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	353,245	349,487	349,487	340,583	350,445	352,042	346,372	0.32%
YoY %	1.08%	0.00%	2.61%	-2.81%	-0.45%	1.64%	-	-
Horiz. %	101.98%	100.90%	100.90%	98.33%	101.18%	101.64%	100.00%	-
Div Payout %	167.83%	250.62%	164.80%	159.13%	163.88%	101.03%	272.22%	-
YoY %	-33.03%	52.08%	3.56%	-2.90%	62.21%	-62.89%	-	-
Horiz. %	61.65%	92.07%	60.54%	58.46%	60.20%	37.11%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	7,675,957	7,693,995	7,695,499	7,291,002	6,845,836	7,758,221	6,593,454	2.56%
YoY %	-0.23%	-0.02%	5.55%	6.50%	-11.76%	17.67%	-	-
Horiz. %	116.42%	116.69%	116.71%	110.58%	103.83%	117.67%	100.00%	-
NOSH	3,757,934	3,757,934	3,757,934	3,585,092	3,575,969	3,592,268	3,534,416	1.02%
YoY %	0.00%	0.00%	4.82%	0.26%	-0.45%	1.64%	-	-
Horiz. %	106.32%	106.32%	106.32%	101.43%	101.18%	101.64%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	5.25%	3.24%	6.41%	7.95%	8.50%	14.78%	6.14%	-
YoY %	62.04%	-49.45%	-19.37%	-6.47%	-42.49%	140.72%	-	-
Horiz. %	85.50%	52.77%	104.40%	129.48%	138.44%	240.72%	100.00%	-
ROE	2.74%	1.81%	2.76%	2.94%	3.12%	4.49%	1.93%	-
YoY %	51.38%	-34.42%	-6.12%	-5.77%	-30.51%	132.64%	-	-
Horiz. %	141.97%	93.78%	143.01%	152.33%	161.66%	232.64%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	79.30	81.04	75.59	78.71	73.09	67.50	63.19	3.85%
YoY %	-2.15%	7.21%	-3.96%	7.69%	8.28%	6.82%	-	-
Horiz. %	125.49%	128.25%	119.62%	124.56%	115.67%	106.82%	100.00%	-
EPS	5.60	3.71	5.69	5.97	5.98	9.70	3.60	7.63%
YoY %	50.94%	-34.80%	-4.69%	-0.17%	-38.35%	169.44%	-	-
Horiz. %	155.56%	103.06%	158.06%	165.83%	166.11%	269.44%	100.00%	-
DPS	9.40	9.30	9.30	9.50	9.80	9.80	9.80	-0.69%
YoY %	1.08%	0.00%	-2.11%	-3.06%	0.00%	0.00%	-	-
Horiz. %	95.92%	94.90%	94.90%	96.94%	100.00%	100.00%	100.00%	-
NAPS	2.0426	2.0474	2.0478	2.0337	1.9144	2.1597	1.8655	1.52%
YoY %	-0.23%	-0.02%	0.69%	6.23%	-11.36%	15.77%	-	-
Horiz. %	109.49%	109.75%	109.77%	109.02%	102.62%	115.77%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 3,585,092
RPS	77.67	79.37	74.03	73.54	68.12	63.20	58.21	4.91%
YoY %	-2.14%	7.21%	0.67%	7.96%	7.78%	8.57%	-	-
Horiz. %	133.43%	136.35%	127.18%	126.34%	117.02%	108.57%	100.00%	-
EPS	5.49	3.63	5.53	5.58	5.57	9.08	3.32	8.73%
YoY %	51.24%	-34.36%	-0.90%	0.18%	-38.66%	173.49%	-	-
Horiz. %	165.36%	109.34%	166.57%	168.07%	167.77%	273.49%	100.00%	-
DPS	9.21	9.11	9.11	8.88	9.13	9.18	9.03	0.32%
YoY %	1.10%	0.00%	2.59%	-2.74%	-0.54%	1.66%	-	-
Horiz. %	101.99%	100.89%	100.89%	98.34%	101.11%	101.66%	100.00%	-
NAPS	2.0005	2.0052	2.0056	1.9002	1.7842	2.022	1.7184	2.56%
YoY %	-0.23%	-0.02%	5.55%	6.50%	-11.76%	17.67%	-	-
Horiz. %	116.42%	116.69%	116.71%	110.58%	103.83%	117.67%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	6.65	6.77	6.54	6.35	5.40	5.65	3.95	-
P/RPS	8.39	8.35	8.65	8.07	7.39	8.37	6.25	5.02%
YoY %	0.48%	-3.47%	7.19%	9.20%	-11.71%	33.92%	-	-
Horiz. %	134.24%	133.60%	138.40%	129.12%	118.24%	133.92%	100.00%	-
P/EPS	118.73	182.44	115.89	106.37	90.30	58.25	109.72	1.32%
YoY %	-34.92%	57.43%	8.95%	17.80%	55.02%	-46.91%	-	-
Horiz. %	108.21%	166.28%	105.62%	96.95%	82.30%	53.09%	100.00%	-
EY	0.84	0.55	0.86	0.94	1.11	1.72	0.91	-1.32%
YoY %	52.73%	-36.05%	-8.51%	-15.32%	-35.47%	89.01%	-	-
Horiz. %	92.31%	60.44%	94.51%	103.30%	121.98%	189.01%	100.00%	-
DY	1.41	1.37	1.42	1.50	1.81	1.73	2.48	-8.97%
YoY %	2.92%	-3.52%	-5.33%	-17.13%	4.62%	-30.24%	-	-
Horiz. %	56.85%	55.24%	57.26%	60.48%	72.98%	69.76%	100.00%	-
P/NAPS	3.26	3.31	3.19	3.12	2.82	2.62	2.12	7.42%
YoY %	-1.51%	3.76%	2.24%	10.64%	7.63%	23.58%	-	-
Horiz. %	153.77%	156.13%	150.47%	147.17%	133.02%	123.58%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	29/08/17	30/08/16	25/08/15	27/08/14	29/08/13	29/08/12	24/08/11	-
Price	6.42	6.84	6.48	6.27	5.26	5.99	4.18	-
P/RPS	8.10	8.44	8.57	7.97	7.20	8.87	6.61	3.44%
YoY %	-4.03%	-1.52%	7.53%	10.69%	-18.83%	34.19%	-	-
Horiz. %	122.54%	127.69%	129.65%	120.57%	108.93%	134.19%	100.00%	-
P/EPS	114.62	184.33	114.83	105.03	87.96	61.75	116.11	-0.21%
YoY %	-37.82%	60.52%	9.33%	19.41%	42.45%	-46.82%	-	-
Horiz. %	98.72%	158.75%	98.90%	90.46%	75.76%	53.18%	100.00%	-
EY	0.87	0.54	0.87	0.95	1.14	1.62	0.86	0.19%
YoY %	61.11%	-37.93%	-8.42%	-16.67%	-29.63%	88.37%	-	-
Horiz. %	101.16%	62.79%	101.16%	110.47%	132.56%	188.37%	100.00%	-
DY	1.46	1.36	1.44	1.52	1.86	1.64	2.34	-7.55%
YoY %	7.35%	-5.56%	-5.26%	-18.28%	13.41%	-29.91%	-	-
Horiz. %	62.39%	58.12%	61.54%	64.96%	79.49%	70.09%	100.00%	-
P/NAPS	3.14	3.34	3.16	3.08	2.75	2.77	2.24	5.78%
YoY %	-5.99%	5.70%	2.60%	12.00%	-0.72%	23.66%	-	-
Horiz. %	140.18%	149.11%	141.07%	137.50%	122.77%	123.66%	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