[MWE] YoY TTM Result on 30-Jun-2016 [#1]

Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -9.0%
YoY- -363.88%
Quarter Report
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
Revenue 313,138 347,061 320,648 313,632 299,452 315,997 444,038 -6.43%
PBT -99,180 136,931 -30,019 22,704 22,495 22,088 142,089 -
Tax -3,007 -3,755 -8,674 -6,821 -5,228 -4,227 -7,963 -16.92%
NP -102,187 133,176 -38,693 15,883 17,267 17,861 134,126 -
-
NP to SH -102,553 132,738 -38,128 14,449 15,438 16,410 132,664 -
-
Tax Rate - 2.74% - 30.04% 23.24% 19.14% 5.60% -
Total Cost 415,325 213,885 359,341 297,749 282,185 298,136 309,912 5.73%
-
Net Worth 554,866 651,565 547,074 619,526 627,405 651,038 609,029 -1.75%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
Div - 4,604 4,605 4,605 - 4,605 34,580 -
Div Payout % - 3.47% 0.00% 31.88% - 28.06% 26.07% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
Net Worth 554,866 651,565 547,074 619,526 627,405 651,038 609,029 -1.75%
NOSH 231,559 231,559 230,833 230,307 230,663 230,048 230,693 0.07%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
NP Margin -32.63% 38.37% -12.07% 5.06% 5.77% 5.65% 30.21% -
ROE -18.48% 20.37% -6.97% 2.33% 2.46% 2.52% 21.78% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
RPS 136.01 150.74 138.91 136.18 129.82 137.36 192.48 -6.39%
EPS -44.54 57.65 -16.52 6.27 6.69 7.13 57.51 -
DPS 0.00 2.00 2.00 2.00 0.00 2.00 15.00 -
NAPS 2.41 2.83 2.37 2.69 2.72 2.83 2.64 -1.72%
Adjusted Per Share Value based on latest NOSH - 230,833
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
RPS 135.23 149.88 138.47 135.44 129.32 136.47 191.76 -6.43%
EPS -44.29 57.32 -16.47 6.24 6.67 7.09 57.29 -
DPS 0.00 1.99 1.99 1.99 0.00 1.99 14.93 -
NAPS 2.3962 2.8138 2.3626 2.6755 2.7095 2.8115 2.6301 -1.75%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 29/03/13 -
Price 1.72 1.50 1.32 1.33 1.55 1.78 1.78 -
P/RPS 1.26 1.00 0.95 0.98 1.19 1.30 0.92 6.17%
P/EPS -3.86 2.60 -7.99 21.20 23.16 24.95 3.10 -
EY -25.90 38.44 -12.51 4.72 4.32 4.01 32.31 -
DY 0.00 1.33 1.52 1.50 0.00 1.12 8.43 -
P/NAPS 0.71 0.53 0.56 0.49 0.57 0.63 0.67 1.11%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 31/03/14 30/06/14 31/03/13 CAGR
Date 24/08/18 23/08/17 23/08/16 27/08/15 27/05/14 29/08/14 23/05/13 -
Price 1.73 1.39 1.29 1.19 1.63 1.60 2.00 -
P/RPS 1.27 0.92 0.93 0.87 1.26 1.16 1.04 3.87%
P/EPS -3.88 2.41 -7.81 18.97 24.35 22.43 3.48 -
EY -25.75 41.48 -12.80 5.27 4.11 4.46 28.75 -
DY 0.00 1.44 1.55 1.68 0.00 1.25 7.50 -
P/NAPS 0.72 0.49 0.54 0.44 0.60 0.57 0.76 -1.02%

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

Post a Comment