[MENANG] YoY TTM Result on 30-Sep-2013 [#1]

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	CAGR
TTM Result
Revenue	169,314	247,645	280,440	268,282	235,633	49,818	8,580	58.14%
YoY %	-31.63%	-11.69%	4.53%	13.86%	372.99%	480.63%	-	-
Horiz. %	1,973.36%	2,886.31%	3,268.53%	3,126.83%	2,746.31%	580.63%	100.00%	-
PBT	45,086	67,049	57,229	52,921	46,632	624	2,305	57.92%
YoY %	-32.76%	17.16%	8.14%	13.49%	7,373.08%	-72.93%	-	-
Horiz. %	1,956.01%	2,908.85%	2,482.82%	2,295.92%	2,023.08%	27.07%	100.00%	-
Tax	-10,704	-3,350	-14,586	-16,207	-16,577	-7	852	-
YoY %	-219.52%	77.03%	10.00%	2.23%	-236,714.29%	-100.82%	-	-
Horiz. %	-1,256.34%	-393.19%	-1,711.97%	-1,902.23%	-1,945.66%	-0.82%	100.00%	-
NP	34,382	63,699	42,643	36,714	30,055	617	3,157	44.33%
YoY %	-46.02%	49.38%	16.15%	22.16%	4,771.15%	-80.46%	-	-
Horiz. %	1,089.07%	2,017.71%	1,350.74%	1,162.94%	952.01%	19.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,738	55,640	23,549	19,569	15,976	1,952	3,157	40.41%
YoY %	-48.35%	136.27%	20.34%	22.49%	718.44%	-38.17%	-	-
Horiz. %	910.29%	1,762.43%	745.93%	619.86%	506.05%	61.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.74%	5.00%	25.49%	30.62%	35.55%	1.12%	-36.96%	-
YoY %	374.80%	-80.38%	-16.75%	-13.87%	3,074.11%	103.03%	-	-
Horiz. %	-64.23%	-13.53%	-68.97%	-82.85%	-96.19%	-3.03%	100.00%	-
Total Cost	134,932	183,946	237,797	231,568	205,578	49,201	5,423	63.87%
YoY %	-26.65%	-22.65%	2.69%	12.64%	317.83%	807.27%	-	-
Horiz. %	2,488.14%	3,391.96%	4,384.97%	4,270.11%	3,790.85%	907.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	293,497	263,247	205,690	185,692	166,140	150,041	154,165	10.40%
YoY %	11.49%	27.98%	10.77%	11.77%	10.73%	-2.68%	-	-
Horiz. %	190.38%	170.76%	133.42%	120.45%	107.77%	97.32%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	CAGR
Equity
Net Worth	293,497	263,247	205,690	185,692	166,140	150,041	154,165	10.40%
YoY %	11.49%	27.98%	10.77%	11.77%	10.73%	-2.68%	-	-
Horiz. %	190.38%	170.76%	133.42%	120.45%	107.77%	97.32%	100.00%	-
NOSH	267,107	267,107	267,107	267,107	267,107	266,929	266,400	0.04%
YoY %	0.00%	0.00%	0.00%	0.00%	0.07%	0.20%	-	-
Horiz. %	100.27%	100.27%	100.27%	100.27%	100.27%	100.20%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	CAGR
Ratio Analysis
NP Margin	20.31%	25.72%	15.21%	13.68%	12.76%	1.24%	36.79%	-
YoY %	-21.03%	69.10%	11.18%	7.21%	929.03%	-96.63%	-	-
Horiz. %	55.21%	69.91%	41.34%	37.18%	34.68%	3.37%	100.00%	-
ROE	9.79%	21.14%	11.45%	10.54%	9.62%	1.30%	2.05%	-
YoY %	-53.69%	84.63%	8.63%	9.56%	640.00%	-36.59%	-	-
Horiz. %	477.56%	1,031.22%	558.54%	514.15%	469.27%	63.41%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	CAGR
Per Share
RPS	63.39	92.97	105.39	100.44	88.22	18.66	3.22	58.08%
YoY %	-31.82%	-11.78%	4.93%	13.85%	372.78%	479.50%	-	-
Horiz. %	1,968.63%	2,887.27%	3,272.98%	3,119.25%	2,739.75%	579.50%	100.00%	-
EPS	10.76	20.89	8.85	7.33	5.98	0.73	1.19	40.26%
YoY %	-48.49%	136.05%	20.74%	22.58%	719.18%	-38.66%	-	-
Horiz. %	904.20%	1,755.46%	743.70%	615.97%	502.52%	61.34%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.0988	0.9883	0.773	0.6952	0.622	0.5621	0.5787	10.35%
YoY %	11.18%	27.85%	11.19%	11.77%	10.66%	-2.87%	-	-
Horiz. %	189.87%	170.78%	133.58%	120.13%	107.48%	97.13%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 267,107
RPS	24.42	35.72	40.45	38.70	33.99	7.19	1.24	58.09%
YoY %	-31.63%	-11.69%	4.52%	13.86%	372.74%	479.84%	-	-
Horiz. %	1,969.35%	2,880.65%	3,262.10%	3,120.97%	2,741.13%	579.84%	100.00%	-
EPS	4.15	8.03	3.40	2.82	2.30	0.28	0.46	40.22%
YoY %	-48.32%	136.18%	20.57%	22.61%	721.43%	-39.13%	-	-
Horiz. %	902.17%	1,745.65%	739.13%	613.04%	500.00%	60.87%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.4234	0.3797	0.2967	0.2679	0.2397	0.2164	0.2224	10.40%
YoY %	11.51%	27.97%	10.75%	11.76%	10.77%	-2.70%	-	-
Horiz. %	190.38%	170.73%	133.41%	120.46%	107.78%	97.30%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	31/03/10	-
Price	0.895	0.60	0.93	0.48	0.31	0.20	0.27	-
P/RPS	1.41	0.65	0.88	0.48	0.35	1.07	8.38	-23.95%
YoY %	116.92%	-26.14%	83.33%	37.14%	-67.29%	-87.23%	-	-
Horiz. %	16.83%	7.76%	10.50%	5.73%	4.18%	12.77%	100.00%	-
P/EPS	8.32	2.87	10.51	6.55	5.18	27.35	22.78	-14.34%
YoY %	189.90%	-72.69%	60.46%	26.45%	-81.06%	20.06%	-	-
Horiz. %	36.52%	12.60%	46.14%	28.75%	22.74%	120.06%	100.00%	-
EY	12.02	34.81	9.52	15.26	19.29	3.66	4.39	16.74%
YoY %	-65.47%	265.65%	-37.61%	-20.89%	427.05%	-16.63%	-	-
Horiz. %	273.80%	792.94%	216.86%	347.61%	439.41%	83.37%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.81	0.61	1.20	0.69	0.50	0.36	0.47	8.72%
YoY %	32.79%	-49.17%	73.91%	38.00%	38.89%	-23.40%	-	-
Horiz. %	172.34%	129.79%	255.32%	146.81%	106.38%	76.60%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	30/11/16	27/11/15	13/11/14	22/11/13	30/11/12	25/11/11	26/05/10	-
Price	0.76	0.78	0.895	0.655	0.34	0.20	0.23	-
P/RPS	1.20	0.84	0.85	0.65	0.39	1.07	7.14	-23.97%
YoY %	42.86%	-1.18%	30.77%	66.67%	-63.55%	-85.01%	-	-
Horiz. %	16.81%	11.76%	11.90%	9.10%	5.46%	14.99%	100.00%	-
P/EPS	7.06	3.73	10.11	8.94	5.68	27.35	19.41	-14.39%
YoY %	89.28%	-63.11%	13.09%	57.39%	-79.23%	40.91%	-	-
Horiz. %	36.37%	19.22%	52.09%	46.06%	29.26%	140.91%	100.00%	-
EY	14.16	26.78	9.89	11.19	17.59	3.66	5.15	16.81%
YoY %	-47.12%	170.78%	-11.62%	-36.38%	380.60%	-28.93%	-	-
Horiz. %	274.95%	520.00%	192.04%	217.28%	341.55%	71.07%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.69	0.79	1.16	0.94	0.55	0.36	0.40	8.74%
YoY %	-12.66%	-31.90%	23.40%	70.91%	52.78%	-10.00%	-	-
Horiz. %	172.50%	197.50%	290.00%	235.00%	137.50%	90.00%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos