[REXIT] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Annualized Quarter Result
Revenue	20,576	19,865	19,512	19,316	18,844	18,669	17,434	11.69%
YoY %	3.58%	1.81%	1.01%	2.50%	0.94%	7.08%	-	-
Horiz. %	118.02%	113.94%	111.92%	110.79%	108.09%	107.08%	100.00%	-
PBT	9,837	9,373	9,438	8,784	8,839	8,869	8,666	8.82%
YoY %	4.95%	-0.69%	7.45%	-0.62%	-0.34%	2.34%	-	-
Horiz. %	113.51%	108.16%	108.91%	101.36%	102.00%	102.34%	100.00%	-
Tax	-2,287	-2,274	-2,412	-2,136	-1,982	-2,097	-1,968	10.54%
YoY %	-0.57%	5.72%	-12.92%	-7.77%	5.48%	-6.55%	-	-
Horiz. %	116.21%	115.55%	122.56%	108.54%	100.71%	106.55%	100.00%	-
NP	7,550	7,098	7,026	6,648	6,857	6,772	6,698	8.31%
YoY %	6.37%	1.02%	5.69%	-3.05%	1.26%	1.10%	-	-
Horiz. %	112.72%	105.97%	104.90%	99.25%	102.37%	101.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,550	7,098	7,026	6,648	6,857	6,772	6,698	8.31%
YoY %	6.37%	1.02%	5.69%	-3.05%	1.26%	1.10%	-	-
Horiz. %	112.72%	105.97%	104.90%	99.25%	102.37%	101.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.25%	24.26%	25.56%	24.32%	22.42%	23.64%	22.71%	-
YoY %	-4.16%	-5.09%	5.10%	8.47%	-5.16%	4.10%	-	-
Horiz. %	102.38%	106.83%	112.55%	107.09%	98.72%	104.10%	100.00%	-
Total Cost	13,026	12,766	12,486	12,668	11,987	11,897	10,736	13.77%
YoY %	2.04%	2.24%	-1.44%	5.68%	0.76%	10.81%	-	-
Horiz. %	121.33%	118.91%	116.30%	118.00%	111.65%	110.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	32,197	30,376	33,978	32,225	30,515	28,715	30,774	3.06%
YoY %	5.99%	-10.60%	5.44%	5.60%	6.27%	-6.69%	-	-
Horiz. %	104.62%	98.71%	110.41%	104.72%	99.16%	93.31%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	5,366	7,147	10,730	21,483	3,590	4,785	7,241	-18.12%
YoY %	-24.92%	-33.39%	-50.05%	498.41%	-24.97%	-33.92%	-	-
Horiz. %	74.11%	98.70%	148.18%	296.69%	49.58%	66.08%	100.00%	-
Div Payout %	71.08%	100.69%	152.72%	323.16%	52.36%	70.67%	108.11%	-
YoY %	-29.41%	-34.07%	-52.74%	517.19%	-25.91%	-34.63%	-	-
Horiz. %	65.75%	93.14%	141.26%	298.92%	48.43%	65.37%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	32,197	30,376	33,978	32,225	30,515	28,715	30,774	3.06%
YoY %	5.99%	-10.60%	5.44%	5.60%	6.27%	-6.69%	-	-
Horiz. %	104.62%	98.71%	110.41%	104.72%	99.16%	93.31%	100.00%	-
NOSH	189,333	189,333	189,333	189,333	179,502	179,469	181,027	3.03%
YoY %	0.00%	0.00%	0.00%	5.48%	0.02%	-0.86%	-	-
Horiz. %	104.59%	104.59%	104.59%	104.59%	99.16%	99.14%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	36.69%	35.73%	36.01%	34.42%	36.39%	36.27%	38.42%	-
YoY %	2.69%	-0.78%	4.62%	-5.41%	0.33%	-5.60%	-	-
Horiz. %	95.50%	93.00%	93.73%	89.59%	94.72%	94.40%	100.00%	-
ROE	23.45%	23.37%	20.68%	20.63%	22.47%	23.58%	21.76%	-
YoY %	0.34%	13.01%	0.24%	-8.19%	-4.71%	8.36%	-	-
Horiz. %	107.77%	107.40%	95.04%	94.81%	103.26%	108.36%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	11.50	11.12	10.91	10.79	10.50	10.40	9.63	12.57%
YoY %	3.42%	1.92%	1.11%	2.76%	0.96%	8.00%	-	-
Horiz. %	119.42%	115.47%	113.29%	112.05%	109.03%	108.00%	100.00%	-
EPS	4.22	3.97	3.92	3.72	3.82	3.77	3.70	9.17%
YoY %	6.30%	1.28%	5.38%	-2.62%	1.33%	1.89%	-	-
Horiz. %	114.05%	107.30%	105.95%	100.54%	103.24%	101.89%	100.00%	-
DPS	3.00	4.00	6.00	12.00	2.00	2.67	4.00	-17.46%
YoY %	-25.00%	-33.33%	-50.00%	500.00%	-25.09%	-33.25%	-	-
Horiz. %	75.00%	100.00%	150.00%	300.00%	50.00%	66.75%	100.00%	-
NAPS	0.18	0.17	0.19	0.18	0.17	0.16	0.17	3.88%
YoY %	5.88%	-10.53%	5.56%	5.88%	6.25%	-5.88%	-	-
Horiz. %	105.88%	100.00%	111.76%	105.88%	100.00%	94.12%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 189,333
RPS	10.87	10.49	10.31	10.20	9.95	9.86	9.21	11.69%
YoY %	3.62%	1.75%	1.08%	2.51%	0.91%	7.06%	-	-
Horiz. %	118.02%	113.90%	111.94%	110.75%	108.03%	107.06%	100.00%	-
EPS	3.99	3.75	3.71	3.51	3.62	3.58	3.54	8.31%
YoY %	6.40%	1.08%	5.70%	-3.04%	1.12%	1.13%	-	-
Horiz. %	112.71%	105.93%	104.80%	99.15%	102.26%	101.13%	100.00%	-
DPS	2.83	3.78	5.67	11.35	1.90	2.53	3.82	-18.14%
YoY %	-25.13%	-33.33%	-50.04%	497.37%	-24.90%	-33.77%	-	-
Horiz. %	74.08%	98.95%	148.43%	297.12%	49.74%	66.23%	100.00%	-
NAPS	0.1701	0.1604	0.1795	0.1702	0.1612	0.1517	0.1625	3.09%
YoY %	6.05%	-10.64%	5.46%	5.58%	6.26%	-6.65%	-	-
Horiz. %	104.68%	98.71%	110.46%	104.74%	99.20%	93.35%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	0.865	0.68	0.575	0.61	0.52	0.53	0.62	-
P/RPS	7.52	6.12	5.27	5.65	4.95	5.09	6.44	10.89%
YoY %	22.88%	16.13%	-6.73%	14.14%	-2.75%	-20.96%	-	-
Horiz. %	116.77%	95.03%	81.83%	87.73%	76.86%	79.04%	100.00%	-
P/EPS	20.49	17.12	14.64	16.43	13.61	14.05	16.76	14.34%
YoY %	19.68%	16.94%	-10.89%	20.72%	-3.13%	-16.17%	-	-
Horiz. %	122.26%	102.15%	87.35%	98.03%	81.21%	83.83%	100.00%	-
EY	4.88	5.84	6.83	6.09	7.35	7.12	5.97	-12.58%
YoY %	-16.44%	-14.49%	12.15%	-17.14%	3.23%	19.26%	-	-
Horiz. %	81.74%	97.82%	114.41%	102.01%	123.12%	119.26%	100.00%	-
DY	3.47	5.88	10.43	19.67	3.85	5.03	6.45	-33.87%
YoY %	-40.99%	-43.62%	-46.98%	410.91%	-23.46%	-22.02%	-	-
Horiz. %	53.80%	91.16%	161.71%	304.96%	59.69%	77.98%	100.00%	-
P/NAPS	4.81	4.00	3.03	3.39	3.06	3.31	3.65	20.21%
YoY %	20.25%	32.01%	-10.62%	10.78%	-7.55%	-9.32%	-	-
Horiz. %	131.78%	109.59%	83.01%	92.88%	83.84%	90.68%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	25/08/17	31/05/17	20/02/17	25/11/16	24/08/16	20/05/16	23/02/16	-
Price	0.885	0.825	0.725	0.595	0.52	0.56	0.62	-
P/RPS	7.69	7.42	6.64	5.51	4.95	5.38	6.44	12.56%
YoY %	3.64%	11.75%	20.51%	11.31%	-7.99%	-16.46%	-	-
Horiz. %	119.41%	115.22%	103.11%	85.56%	76.86%	83.54%	100.00%	-
P/EPS	20.97	20.77	18.45	16.02	13.61	14.84	16.76	16.12%
YoY %	0.96%	12.57%	15.17%	17.71%	-8.29%	-11.46%	-	-
Horiz. %	125.12%	123.93%	110.08%	95.58%	81.21%	88.54%	100.00%	-
EY	4.77	4.82	5.42	6.24	7.35	6.74	5.97	-13.90%
YoY %	-1.04%	-11.07%	-13.14%	-15.10%	9.05%	12.90%	-	-
Horiz. %	79.90%	80.74%	90.79%	104.52%	123.12%	112.90%	100.00%	-
DY	3.39	4.85	8.28	20.17	3.85	4.76	6.45	-34.89%
YoY %	-30.10%	-41.43%	-58.95%	423.90%	-19.12%	-26.20%	-	-
Horiz. %	52.56%	75.19%	128.37%	312.71%	59.69%	73.80%	100.00%	-
P/NAPS	4.92	4.85	3.82	3.31	3.06	3.50	3.65	22.04%
YoY %	1.44%	26.96%	15.41%	8.17%	-12.57%	-4.11%	-	-
Horiz. %	134.79%	132.88%	104.66%	90.68%	83.84%	95.89%	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