[SUCCESS] YoY TTM Result on 30-Sep-2014 [#3]

	31/03/18	31/03/17	31/03/16	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
TTM Result
Revenue	343,296	382,765	391,013	373,061	302,459	301,402	245,514	5.28%
YoY %	-10.31%	-2.11%	4.81%	23.34%	0.35%	22.76%	-	-
Horiz. %	139.83%	155.90%	159.26%	151.95%	123.19%	122.76%	100.00%	-
PBT	33,444	54,200	47,707	48,922	43,727	39,185	36,537	-1.35%
YoY %	-38.30%	13.61%	-2.48%	11.88%	11.59%	7.25%	-	-
Horiz. %	91.53%	148.34%	130.57%	133.90%	119.68%	107.25%	100.00%	-
Tax	-7,886	-16,746	-16,607	-13,926	-11,383	-8,839	-8,982	-1.98%
YoY %	52.91%	-0.84%	-19.25%	-22.34%	-28.78%	1.59%	-	-
Horiz. %	87.80%	186.44%	184.89%	155.04%	126.73%	98.41%	100.00%	-
NP	25,558	37,454	31,100	34,996	32,344	30,346	27,555	-1.15%
YoY %	-31.76%	20.43%	-11.13%	8.20%	6.58%	10.13%	-	-
Horiz. %	92.75%	135.92%	112.87%	127.00%	117.38%	110.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,717	36,162	32,271	30,747	29,020	26,599	25,371	-0.40%
YoY %	-31.65%	12.06%	4.96%	5.95%	9.10%	4.84%	-	-
Horiz. %	97.42%	142.53%	127.20%	121.19%	114.38%	104.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.58%	30.90%	34.81%	28.47%	26.03%	22.56%	24.58%	-
YoY %	-23.69%	-11.23%	22.27%	9.37%	15.38%	-8.22%	-	-
Horiz. %	95.93%	125.71%	141.62%	115.83%	105.90%	91.78%	100.00%	-
Total Cost	317,738	345,311	359,913	338,065	270,115	271,056	217,959	5.96%
YoY %	-7.98%	-4.06%	6.46%	25.16%	-0.35%	24.36%	-	-
Horiz. %	145.78%	158.43%	165.13%	155.10%	123.93%	124.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	351,800	229,704	269,685	240,429	211,191	183,544	161,309	12.73%
YoY %	53.15%	-14.83%	12.17%	13.84%	15.06%	13.78%	-	-
Horiz. %	218.09%	142.40%	167.19%	149.05%	130.92%	113.78%	100.00%	-

	31/03/18	31/03/17	31/03/16	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	9,479	5,719	4,651	4,664	6,906	3,445	1,128	38.71%
YoY %	65.75%	22.96%	-0.28%	-32.46%	100.46%	205.41%	-	-
Horiz. %	840.34%	507.00%	412.32%	413.48%	612.23%	305.41%	100.00%	-
Div Payout %	38.35%	15.82%	14.41%	15.17%	23.80%	12.95%	4.45%	-
YoY %	142.41%	9.78%	-5.01%	-36.26%	83.78%	191.01%	-	-
Horiz. %	861.80%	355.51%	323.82%	340.90%	534.83%	291.01%	100.00%	-

	31/03/18	31/03/17	31/03/16	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	351,800	229,704	269,685	240,429	211,191	183,544	161,309	12.73%
YoY %	53.15%	-14.83%	12.17%	13.84%	15.06%	13.78%	-	-
Horiz. %	218.09%	142.40%	167.19%	149.05%	130.92%	113.78%	100.00%	-
NOSH	248,498	114,852	115,744	116,713	115,405	114,715	113,597	12.78%
YoY %	116.36%	-0.77%	-0.83%	1.13%	0.60%	0.98%	-	-
Horiz. %	218.75%	101.10%	101.89%	102.74%	101.59%	100.98%	100.00%	-

	31/03/18	31/03/17	31/03/16	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	7.44%	9.79%	7.95%	9.38%	10.69%	10.07%	11.22%	-
YoY %	-24.00%	23.14%	-15.25%	-12.25%	6.16%	-10.25%	-	-
Horiz. %	66.31%	87.25%	70.86%	83.60%	95.28%	89.75%	100.00%	-
ROE	7.03%	15.74%	11.97%	12.79%	13.74%	14.49%	15.73%	-
YoY %	-55.34%	31.50%	-6.41%	-6.91%	-5.18%	-7.88%	-	-
Horiz. %	44.69%	100.06%	76.10%	81.31%	87.35%	92.12%	100.00%	-

	31/03/18	31/03/17	31/03/16	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	141.49	333.27	337.82	319.64	262.08	262.74	216.13	-6.30%
YoY %	-57.54%	-1.35%	5.69%	21.96%	-0.25%	21.57%	-	-
Horiz. %	65.47%	154.20%	156.30%	147.89%	121.26%	121.57%	100.00%	-
EPS	10.19	31.49	27.88	26.34	25.15	23.19	22.33	-11.36%
YoY %	-67.64%	12.95%	5.85%	4.73%	8.45%	3.85%	-	-
Horiz. %	45.63%	141.02%	124.85%	117.96%	112.63%	103.85%	100.00%	-
DPS	3.91	5.00	4.00	4.00	5.98	3.00	1.00	23.32%
YoY %	-21.80%	25.00%	0.00%	-33.11%	99.33%	200.00%	-	-
Horiz. %	391.00%	500.00%	400.00%	400.00%	598.00%	300.00%	100.00%	-
NAPS	1.45	2.00	2.33	2.06	1.83	1.60	1.42	0.32%
YoY %	-27.50%	-14.16%	13.11%	12.57%	14.38%	12.68%	-	-
Horiz. %	102.11%	140.85%	164.08%	145.07%	128.87%	112.68%	100.00%	-

	31/03/18	31/03/17	31/03/16	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 116,713
RPS	135.61	151.20	154.45	147.36	119.48	119.06	96.98	5.29%
YoY %	-10.31%	-2.10%	4.81%	23.33%	0.35%	22.77%	-	-
Horiz. %	139.83%	155.91%	159.26%	151.95%	123.20%	122.77%	100.00%	-
EPS	9.76	14.28	12.75	12.15	11.46	10.51	10.02	-0.40%
YoY %	-31.65%	12.00%	4.94%	6.02%	9.04%	4.89%	-	-
Horiz. %	97.41%	142.51%	127.25%	121.26%	114.37%	104.89%	100.00%	-
DPS	3.74	2.26	1.84	1.84	2.73	1.36	0.45	38.48%
YoY %	65.49%	22.83%	0.00%	-32.60%	100.74%	202.22%	-	-
Horiz. %	831.11%	502.22%	408.89%	408.89%	606.67%	302.22%	100.00%	-
NAPS	1.3897	0.9074	1.0653	0.9497	0.8342	0.725	0.6372	12.73%
YoY %	53.15%	-14.82%	12.17%	13.85%	15.06%	13.78%	-	-
Horiz. %	218.09%	142.40%	167.18%	149.04%	130.92%	113.78%	100.00%	-

	31/03/18	31/03/17	31/03/16	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	31/03/16	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	0.86	3.05	2.30	1.92	1.19	1.03	0.90	-
P/RPS	0.61	0.92	0.68	0.60	0.45	0.39	0.42	5.90%
YoY %	-33.70%	35.29%	13.33%	33.33%	15.38%	-7.14%	-	-
Horiz. %	145.24%	219.05%	161.90%	142.86%	107.14%	92.86%	100.00%	-
P/EPS	8.44	9.69	8.25	7.29	4.73	4.44	4.03	12.03%
YoY %	-12.90%	17.45%	13.17%	54.12%	6.53%	10.17%	-	-
Horiz. %	209.43%	240.45%	204.71%	180.89%	117.37%	110.17%	100.00%	-
EY	11.85	10.32	12.12	13.72	21.13	22.51	24.82	-10.74%
YoY %	14.83%	-14.85%	-11.66%	-35.07%	-6.13%	-9.31%	-	-
Horiz. %	47.74%	41.58%	48.83%	55.28%	85.13%	90.69%	100.00%	-
DY	4.54	1.64	1.74	2.08	5.03	2.91	1.11	24.18%
YoY %	176.83%	-5.75%	-16.35%	-58.65%	72.85%	162.16%	-	-
Horiz. %	409.01%	147.75%	156.76%	187.39%	453.15%	262.16%	100.00%	-
P/NAPS	0.59	1.53	0.99	0.93	0.65	0.64	0.63	-1.00%
YoY %	-61.44%	54.55%	6.45%	43.08%	1.56%	1.59%	-	-
Horiz. %	93.65%	242.86%	157.14%	147.62%	103.17%	101.59%	100.00%	-

	31/03/18	31/03/17	31/03/16	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	28/05/18	29/05/17	27/05/16	27/11/14	25/11/13	26/11/12	21/11/11	-
Price	1.00	4.00	2.19	1.84	1.22	1.04	0.87	-
P/RPS	0.71	1.20	0.65	0.58	0.47	0.40	0.40	9.22%
YoY %	-40.83%	84.62%	12.07%	23.40%	17.50%	0.00%	-	-
Horiz. %	177.50%	300.00%	162.50%	145.00%	117.50%	100.00%	100.00%	-
P/EPS	9.82	12.70	7.85	6.98	4.85	4.49	3.90	15.25%
YoY %	-22.68%	61.78%	12.46%	43.92%	8.02%	15.13%	-	-
Horiz. %	251.79%	325.64%	201.28%	178.97%	124.36%	115.13%	100.00%	-
EY	10.19	7.87	12.73	14.32	20.61	22.30	25.67	-13.24%
YoY %	29.48%	-38.18%	-11.10%	-30.52%	-7.58%	-13.13%	-	-
Horiz. %	39.70%	30.66%	49.59%	55.78%	80.29%	86.87%	100.00%	-
DY	3.91	1.25	1.83	2.17	4.91	2.88	1.15	20.70%
YoY %	212.80%	-31.69%	-15.67%	-55.80%	70.49%	150.43%	-	-
Horiz. %	340.00%	108.70%	159.13%	188.70%	426.96%	250.43%	100.00%	-
P/NAPS	0.69	2.00	0.94	0.89	0.67	0.65	0.61	1.91%
YoY %	-65.50%	112.77%	5.62%	32.84%	3.08%	6.56%	-	-
Horiz. %	113.11%	327.87%	154.10%	145.90%	109.84%	106.56%	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