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

	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	30/06/15	31/03/14	CAGR
TTM Result
Revenue	1,066,410	869,470	757,054	670,405	781,196	737,887	553,773	13.28%
YoY %	22.65%	14.85%	12.92%	-14.18%	5.87%	33.25%	-	-
Horiz. %	192.57%	157.01%	136.71%	121.06%	141.07%	133.25%	100.00%	-
PBT	302,625	300,028	252,836	231,010	346,177	328,979	199,699	8.23%
YoY %	0.87%	18.67%	9.45%	-33.27%	5.23%	64.74%	-	-
Horiz. %	151.54%	150.24%	126.61%	115.68%	173.35%	164.74%	100.00%	-
Tax	-80,665	-83,596	-71,385	-63,194	-86,667	-82,065	-54,242	7.84%
YoY %	3.51%	-17.11%	-12.96%	27.08%	-5.61%	-51.29%	-	-
Horiz. %	148.71%	154.12%	131.60%	116.50%	159.78%	151.29%	100.00%	-
NP	221,960	216,432	181,451	167,816	259,510	246,914	145,457	8.37%
YoY %	2.55%	19.28%	8.12%	-35.33%	5.10%	69.75%	-	-
Horiz. %	152.59%	148.79%	124.75%	115.37%	178.41%	169.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	221,960	216,432	181,451	167,816	259,510	246,914	145,457	8.37%
YoY %	2.55%	19.28%	8.12%	-35.33%	5.10%	69.75%	-	-
Horiz. %	152.59%	148.79%	124.75%	115.37%	178.41%	169.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.66%	27.86%	28.23%	27.36%	25.04%	24.95%	27.16%	-
YoY %	-4.31%	-1.31%	3.18%	9.27%	0.36%	-8.14%	-	-
Horiz. %	98.16%	102.58%	103.94%	100.74%	92.19%	91.86%	100.00%	-
Total Cost	844,450	653,038	575,603	502,589	521,686	490,973	408,316	14.83%
YoY %	29.31%	13.45%	14.53%	-3.66%	6.26%	20.24%	-	-
Horiz. %	206.81%	159.93%	140.97%	123.09%	127.77%	120.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,392,668	1,233,453	1,056,529	914,313	751,334	766,941	578,249	18.21%
YoY %	12.91%	16.75%	15.55%	21.69%	-2.03%	32.63%	-	-
Horiz. %	240.84%	213.31%	182.71%	158.12%	129.93%	132.63%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	30/06/15	31/03/14	CAGR
Dividend
Div	94,588	95,989	78,743	81,943	76,573	81,277	31,684	23.15%
YoY %	-1.46%	21.90%	-3.91%	7.01%	-5.79%	156.52%	-	-
Horiz. %	298.54%	302.96%	248.53%	258.63%	241.68%	256.52%	100.00%	-
Div Payout %	42.61%	44.35%	43.40%	48.83%	29.51%	32.92%	21.78%	-
YoY %	-3.92%	2.19%	-11.12%	65.47%	-10.36%	51.15%	-	-
Horiz. %	195.64%	203.63%	199.27%	224.20%	135.49%	151.15%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	30/06/15	31/03/14	CAGR
Equity
Net Worth	1,392,668	1,233,453	1,056,529	914,313	751,334	766,941	578,249	18.21%
YoY %	12.91%	16.75%	15.55%	21.69%	-2.03%	32.63%	-	-
Horiz. %	240.84%	213.31%	182.71%	158.12%	129.93%	132.63%	100.00%	-
NOSH	786,809	752,384	577,338	564,391	458,130	459,246	301,171	20.06%
YoY %	4.58%	30.32%	2.29%	23.19%	-0.24%	52.49%	-	-
Horiz. %	261.25%	249.82%	191.70%	187.40%	152.12%	152.49%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	30/06/15	31/03/14	CAGR
Ratio Analysis
NP Margin	20.81%	24.89%	23.97%	25.03%	33.22%	33.46%	26.27%	-
YoY %	-16.39%	3.84%	-4.23%	-24.65%	-0.72%	27.37%	-	-
Horiz. %	79.22%	94.75%	91.24%	95.28%	126.46%	127.37%	100.00%	-
ROE	15.94%	17.55%	17.17%	18.35%	34.54%	32.19%	25.15%	-
YoY %	-9.17%	2.21%	-6.43%	-46.87%	7.30%	27.99%	-	-
Horiz. %	63.38%	69.78%	68.27%	72.96%	137.34%	127.99%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	30/06/15	31/03/14	CAGR
Per Share
RPS	138.60	115.60	131.13	118.78	170.52	160.67	183.87	-5.23%
YoY %	19.90%	-11.84%	10.40%	-30.34%	6.13%	-12.62%	-	-
Horiz. %	75.38%	62.87%	71.32%	64.60%	92.74%	87.38%	100.00%	-
EPS	28.85	28.78	31.43	29.73	56.65	53.77	48.30	-9.34%
YoY %	0.24%	-8.43%	5.72%	-47.52%	5.36%	11.33%	-	-
Horiz. %	59.73%	59.59%	65.07%	61.55%	117.29%	111.33%	100.00%	-
DPS	12.29	12.76	13.75	14.52	16.71	17.70	10.52	3.00%
YoY %	-3.68%	-7.20%	-5.30%	-13.11%	-5.59%	68.25%	-	-
Horiz. %	116.83%	121.29%	130.70%	138.02%	158.84%	168.25%	100.00%	-
NAPS	1.81	1.64	1.83	1.62	1.64	1.67	1.92	-1.11%
YoY %	10.37%	-10.38%	12.96%	-1.22%	-1.80%	-13.02%	-	-
Horiz. %	94.27%	85.42%	95.31%	84.38%	85.42%	86.98%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	30/06/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 564,391
RPS	85.22	69.48	60.50	53.57	62.43	58.97	44.25	13.29%
YoY %	22.65%	14.84%	12.94%	-14.19%	5.87%	33.27%	-	-
Horiz. %	192.59%	157.02%	136.72%	121.06%	141.08%	133.27%	100.00%	-
EPS	17.74	17.30	14.50	13.41	20.74	19.73	11.62	8.38%
YoY %	2.54%	19.31%	8.13%	-35.34%	5.12%	69.79%	-	-
Horiz. %	152.67%	148.88%	124.78%	115.40%	178.49%	169.79%	100.00%	-
DPS	7.56	7.67	6.29	6.55	6.12	6.50	2.53	23.17%
YoY %	-1.43%	21.94%	-3.97%	7.03%	-5.85%	156.92%	-	-
Horiz. %	298.81%	303.16%	248.62%	258.89%	241.90%	256.92%	100.00%	-
NAPS	1.1129	0.9857	0.8443	0.7307	0.6004	0.6129	0.4621	18.21%
YoY %	12.90%	16.75%	15.55%	21.70%	-2.04%	32.63%	-	-
Horiz. %	240.84%	213.31%	182.71%	158.13%	129.93%	132.63%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	30/06/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	31/03/15	30/06/15	31/03/14	-
Price	1.90	1.99	2.74	2.48	2.80	3.10	3.80	-
P/RPS	1.37	1.72	2.09	2.09	1.64	1.93	2.07	-7.55%
YoY %	-20.35%	-17.70%	0.00%	27.44%	-15.03%	-6.76%	-	-
Horiz. %	66.18%	83.09%	100.97%	100.97%	79.23%	93.24%	100.00%	-
P/EPS	6.59	6.92	8.72	8.34	4.94	5.77	7.87	-3.32%
YoY %	-4.77%	-20.64%	4.56%	68.83%	-14.38%	-26.68%	-	-
Horiz. %	83.74%	87.93%	110.80%	105.97%	62.77%	73.32%	100.00%	-
EY	15.18	14.46	11.47	11.99	20.23	17.34	12.71	3.43%
YoY %	4.98%	26.07%	-4.34%	-40.73%	16.67%	36.43%	-	-
Horiz. %	119.43%	113.77%	90.24%	94.34%	159.17%	136.43%	100.00%	-
DY	6.47	6.41	5.02	5.85	5.97	5.71	2.77	17.52%
YoY %	0.94%	27.69%	-14.19%	-2.01%	4.55%	106.14%	-	-
Horiz. %	233.57%	231.41%	181.23%	211.19%	215.52%	206.14%	100.00%	-
P/NAPS	1.05	1.21	1.50	1.53	1.71	1.86	1.98	-11.37%
YoY %	-13.22%	-19.33%	-1.96%	-10.53%	-8.06%	-6.06%	-	-
Horiz. %	53.03%	61.11%	75.76%	77.27%	86.36%	93.94%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	31/03/15	30/06/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	29/08/19	27/08/18	24/08/17	25/08/16	12/05/15	10/08/15	21/05/14	-
Price	1.89	2.10	2.75	2.50	3.27	2.26	4.00	-
P/RPS	1.36	1.82	2.10	2.10	1.92	1.41	2.18	-8.59%
YoY %	-25.27%	-13.33%	0.00%	9.38%	36.17%	-35.32%	-	-
Horiz. %	62.39%	83.49%	96.33%	96.33%	88.07%	64.68%	100.00%	-
P/EPS	6.55	7.30	8.75	8.41	5.77	4.20	8.28	-4.36%
YoY %	-10.27%	-16.57%	4.04%	45.75%	37.38%	-49.28%	-	-
Horiz. %	79.11%	88.16%	105.68%	101.57%	69.69%	50.72%	100.00%	-
EY	15.26	13.70	11.43	11.89	17.32	23.79	12.07	4.56%
YoY %	11.39%	19.86%	-3.87%	-31.35%	-27.20%	97.10%	-	-
Horiz. %	126.43%	113.50%	94.70%	98.51%	143.50%	197.10%	100.00%	-
DY	6.50	6.08	5.00	5.81	5.11	7.83	2.63	18.80%
YoY %	6.91%	21.60%	-13.94%	13.70%	-34.74%	197.72%	-	-
Horiz. %	247.15%	231.18%	190.11%	220.91%	194.30%	297.72%	100.00%	-
P/NAPS	1.04	1.28	1.50	1.54	1.99	1.35	2.08	-12.36%
YoY %	-18.75%	-14.67%	-2.60%	-22.61%	47.41%	-35.10%	-	-
Horiz. %	50.00%	61.54%	72.12%	74.04%	95.67%	64.90%	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