[TM] YoY TTM Result on 30-Sep-2015 [#3]

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
TTM Result
Revenue	11,930,355	12,122,204	12,008,299	11,694,516	11,057,593	10,458,244	9,631,371	3.63%
YoY %	-1.58%	0.95%	2.68%	5.76%	5.73%	8.59%	-	-
Horiz. %	123.87%	125.86%	124.68%	121.42%	114.81%	108.59%	100.00%	-
PBT	178,525	851,183	1,032,597	940,866	1,161,531	1,082,583	952,969	-24.34%
YoY %	-79.03%	-17.57%	9.75%	-19.00%	7.29%	13.60%	-	-
Horiz. %	18.73%	89.32%	108.36%	98.73%	121.89%	113.60%	100.00%	-
Tax	-232,880	-237,878	-365,493	-300,088	-171,715	-12,093	584,816	-
YoY %	2.10%	34.92%	-21.80%	-74.76%	-1,319.95%	-102.07%	-	-
Horiz. %	-39.82%	-40.68%	-62.50%	-51.31%	-29.36%	-2.07%	100.00%	-
NP	-54,355	613,305	667,104	640,778	989,816	1,070,490	1,537,785	-
YoY %	-108.86%	-8.06%	4.11%	-35.26%	-7.54%	-30.39%	-	-
Horiz. %	-3.53%	39.88%	43.38%	41.67%	64.37%	69.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	360,509	807,040	814,153	726,147	957,753	1,031,214	1,498,785	-21.13%
YoY %	-55.33%	-0.87%	12.12%	-24.18%	-7.12%	-31.20%	-	-
Horiz. %	24.05%	53.85%	54.32%	48.45%	63.90%	68.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	130.45%	27.95%	35.40%	31.89%	14.78%	1.12%	-61.37%	-
YoY %	366.73%	-21.05%	11.01%	115.76%	1,219.64%	101.82%	-	-
Horiz. %	-212.56%	-45.54%	-57.68%	-51.96%	-24.08%	-1.82%	100.00%	-
Total Cost	11,984,710	11,508,899	11,341,195	11,053,738	10,067,777	9,387,754	8,093,586	6.75%
YoY %	4.13%	1.48%	2.60%	9.79%	7.24%	15.99%	-	-
Horiz. %	148.08%	142.20%	140.13%	136.57%	124.39%	115.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,500,462	7,530,525	7,521,882	7,552,746	7,043,000	6,762,290	6,573,184	2.22%
YoY %	-0.40%	0.11%	-0.41%	7.24%	4.15%	2.88%	-	-
Horiz. %	114.11%	114.56%	114.43%	114.90%	107.15%	102.88%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	454,710	811,713	804,198	845,278	923,864	784,915	703,140	-7.00%
YoY %	-43.98%	0.93%	-4.86%	-8.51%	17.70%	11.63%	-	-
Horiz. %	64.67%	115.44%	114.37%	120.21%	131.39%	111.63%	100.00%	-
Div Payout %	126.13%	100.58%	98.78%	116.41%	96.46%	76.12%	46.91%	-
YoY %	25.40%	1.82%	-15.14%	20.68%	26.72%	62.27%	-	-
Horiz. %	268.88%	214.41%	210.57%	248.16%	205.63%	162.27%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	7,500,462	7,530,525	7,521,882	7,552,746	7,043,000	6,762,290	6,573,184	2.22%
YoY %	-0.40%	0.11%	-0.41%	7.24%	4.15%	2.88%	-	-
Horiz. %	114.11%	114.56%	114.43%	114.90%	107.15%	102.88%	100.00%	-
NOSH	3,757,934	3,757,934	3,757,934	3,758,333	3,681,266	3,579,257	3,588,178	0.77%
YoY %	0.00%	0.00%	-0.01%	2.09%	2.85%	-0.25%	-	-
Horiz. %	104.73%	104.73%	104.73%	104.74%	102.59%	99.75%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	-0.46%	5.06%	5.56%	5.48%	8.95%	10.24%	15.97%	-
YoY %	-109.09%	-8.99%	1.46%	-38.77%	-12.60%	-35.88%	-	-
Horiz. %	-2.88%	31.68%	34.82%	34.31%	56.04%	64.12%	100.00%	-
ROE	4.81%	10.72%	10.82%	9.61%	13.60%	15.25%	22.80%	-
YoY %	-55.13%	-0.92%	12.59%	-29.34%	-10.82%	-33.11%	-	-
Horiz. %	21.10%	47.02%	47.46%	42.15%	59.65%	66.89%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	317.47	322.58	319.55	311.16	300.37	292.19	268.42	2.83%
YoY %	-1.58%	0.95%	2.70%	3.59%	2.80%	8.86%	-	-
Horiz. %	118.27%	120.18%	119.05%	115.92%	111.90%	108.86%	100.00%	-
EPS	9.59	21.48	21.66	19.32	26.02	28.81	41.77	-21.73%
YoY %	-55.35%	-0.83%	12.11%	-25.75%	-9.68%	-31.03%	-	-
Horiz. %	22.96%	51.42%	51.86%	46.25%	62.29%	68.97%	100.00%	-
DPS	12.10	21.60	21.40	22.70	25.10	22.00	19.60	-7.72%
YoY %	-43.98%	0.93%	-5.73%	-9.56%	14.09%	12.24%	-	-
Horiz. %	61.73%	110.20%	109.18%	115.82%	128.06%	112.24%	100.00%	-
NAPS	1.9959	2.0039	2.0016	2.0096	1.9132	1.8893	1.8319	1.43%
YoY %	-0.40%	0.11%	-0.40%	5.04%	1.27%	3.13%	-	-
Horiz. %	108.95%	109.39%	109.26%	109.70%	104.44%	103.13%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 3,758,333
RPS	310.93	315.93	312.96	304.79	288.19	272.57	251.02	3.62%
YoY %	-1.58%	0.95%	2.68%	5.76%	5.73%	8.58%	-	-
Horiz. %	123.87%	125.86%	124.68%	121.42%	114.81%	108.58%	100.00%	-
EPS	9.40	21.03	21.22	18.93	24.96	26.88	39.06	-21.12%
YoY %	-55.30%	-0.90%	12.10%	-24.16%	-7.14%	-31.18%	-	-
Horiz. %	24.07%	53.84%	54.33%	48.46%	63.90%	68.82%	100.00%	-
DPS	11.85	21.16	20.96	22.03	24.08	20.46	18.33	-7.00%
YoY %	-44.00%	0.95%	-4.86%	-8.51%	17.69%	11.62%	-	-
Horiz. %	64.65%	115.44%	114.35%	120.19%	131.37%	111.62%	100.00%	-
NAPS	1.9548	1.9626	1.9604	1.9684	1.8356	1.7624	1.7131	2.22%
YoY %	-0.40%	0.11%	-0.41%	7.23%	4.15%	2.88%	-	-
Horiz. %	114.11%	114.56%	114.44%	114.90%	107.15%	102.88%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	3.22	6.50	6.78	6.68	6.60	5.24	6.19	-
P/RPS	1.01	2.02	2.12	2.15	2.20	1.79	2.31	-12.87%
YoY %	-50.00%	-4.72%	-1.40%	-2.27%	22.91%	-22.51%	-	-
Horiz. %	43.72%	87.45%	91.77%	93.07%	95.24%	77.49%	100.00%	-
P/EPS	33.57	30.27	31.29	34.57	25.37	18.19	14.82	14.59%
YoY %	10.90%	-3.26%	-9.49%	36.26%	39.47%	22.74%	-	-
Horiz. %	226.52%	204.25%	211.13%	233.27%	171.19%	122.74%	100.00%	-
EY	2.98	3.30	3.20	2.89	3.94	5.50	6.75	-12.73%
YoY %	-9.70%	3.12%	10.73%	-26.65%	-28.36%	-18.52%	-	-
Horiz. %	44.15%	48.89%	47.41%	42.81%	58.37%	81.48%	100.00%	-
DY	3.76	3.32	3.16	3.40	3.80	4.20	3.17	2.88%
YoY %	13.25%	5.06%	-7.06%	-10.53%	-9.52%	32.49%	-	-
Horiz. %	118.61%	104.73%	99.68%	107.26%	119.87%	132.49%	100.00%	-
P/NAPS	1.61	3.24	3.39	3.32	3.45	2.77	3.38	-11.62%
YoY %	-50.31%	-4.42%	2.11%	-3.77%	24.55%	-18.05%	-	-
Horiz. %	47.63%	95.86%	100.30%	98.22%	102.07%	81.95%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	26/11/18	22/11/17	05/12/16	26/11/15	26/11/14	28/11/13	30/11/12	-
Price	2.32	6.00	6.14	6.59	7.24	5.14	5.47	-
P/RPS	0.73	1.86	1.92	2.12	2.41	1.76	2.04	-15.73%
YoY %	-60.75%	-3.12%	-9.43%	-12.03%	36.93%	-13.73%	-	-
Horiz. %	35.78%	91.18%	94.12%	103.92%	118.14%	86.27%	100.00%	-
P/EPS	24.18	27.94	28.34	34.11	27.83	17.84	13.10	10.75%
YoY %	-13.46%	-1.41%	-16.92%	22.57%	56.00%	36.18%	-	-
Horiz. %	184.58%	213.28%	216.34%	260.38%	212.44%	136.18%	100.00%	-
EY	4.14	3.58	3.53	2.93	3.59	5.61	7.64	-9.70%
YoY %	15.64%	1.42%	20.48%	-18.38%	-36.01%	-26.57%	-	-
Horiz. %	54.19%	46.86%	46.20%	38.35%	46.99%	73.43%	100.00%	-
DY	5.22	3.60	3.49	3.44	3.47	4.28	3.58	6.48%
YoY %	45.00%	3.15%	1.45%	-0.86%	-18.93%	19.55%	-	-
Horiz. %	145.81%	100.56%	97.49%	96.09%	96.93%	119.55%	100.00%	-
P/NAPS	1.16	2.99	3.07	3.28	3.78	2.72	2.99	-14.59%
YoY %	-61.20%	-2.61%	-6.40%	-13.23%	38.97%	-9.03%	-	-
Horiz. %	38.80%	100.00%	102.68%	109.70%	126.42%	90.97%	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