[BURSA] QoQ TTM Result on 31-Dec-2016 [#4]

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	539,365	528,488	515,535	506,783	518,606	528,042	525,343	1.76%
YoY %	2.06%	2.51%	1.73%	-2.28%	-1.79%	0.51%	-	-
Horiz. %	102.67%	100.60%	98.13%	96.47%	98.72%	100.51%	100.00%	-
PBT	300,215	290,743	278,726	270,590	272,184	282,473	282,519	4.12%
YoY %	3.26%	4.31%	3.01%	-0.59%	-3.64%	-0.02%	-	-
Horiz. %	106.26%	102.91%	98.66%	95.78%	96.34%	99.98%	100.00%	-
Tax	-74,891	-72,587	-69,763	-67,929	-69,285	-71,898	-72,636	2.05%
YoY %	-3.17%	-4.05%	-2.70%	1.96%	3.63%	1.02%	-	-
Horiz. %	103.10%	99.93%	96.04%	93.52%	95.39%	98.98%	100.00%	-
NP	225,324	218,156	208,963	202,661	202,899	210,575	209,883	4.84%
YoY %	3.29%	4.40%	3.11%	-0.12%	-3.65%	0.33%	-	-
Horiz. %	107.36%	103.94%	99.56%	96.56%	96.67%	100.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	217,937	210,379	200,314	193,621	194,057	201,480	201,494	5.36%
YoY %	3.59%	5.02%	3.46%	-0.22%	-3.68%	-0.01%	-	-
Horiz. %	108.16%	104.41%	99.41%	96.09%	96.31%	99.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.95%	24.97%	25.03%	25.10%	25.46%	25.45%	25.71%	-
YoY %	-0.08%	-0.24%	-0.28%	-1.41%	0.04%	-1.01%	-	-
Horiz. %	97.04%	97.12%	97.36%	97.63%	99.03%	98.99%	100.00%	-
Total Cost	314,041	310,332	306,572	304,122	315,707	317,467	315,460	-0.29%
YoY %	1.20%	1.23%	0.81%	-3.67%	-0.55%	0.64%	-	-
Horiz. %	99.55%	98.37%	97.18%	96.41%	100.08%	100.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	784,564	906,509	838,750	868,761	784,180	817,413	757,094	2.40%
YoY %	-13.45%	8.08%	-3.45%	10.79%	-4.07%	7.97%	-	-
Horiz. %	103.63%	119.74%	110.79%	114.75%	103.58%	107.97%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	278,905	278,905	182,587	182,587	187,300	187,300	183,682	32.07%
YoY %	0.00%	52.75%	0.00%	-2.52%	0.00%	1.97%	-	-
Horiz. %	151.84%	151.84%	99.40%	99.40%	101.97%	101.97%	100.00%	-
Div Payout %	127.98%	132.57%	91.15%	94.30%	96.52%	92.96%	91.16%	-
YoY %	-3.46%	45.44%	-3.34%	-2.30%	3.83%	1.97%	-	-
Horiz. %	140.39%	145.43%	99.99%	103.44%	105.88%	101.97%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	784,564	906,509	838,750	868,761	784,180	817,413	757,094	2.40%
YoY %	-13.45%	8.08%	-3.45%	10.79%	-4.07%	7.97%	-	-
Horiz. %	103.63%	119.74%	110.79%	114.75%	103.58%	107.97%	100.00%	-
NOSH	537,500	536,396	534,235	536,272	537,109	537,771	536,946	0.06%
YoY %	0.21%	0.40%	-0.38%	-0.16%	-0.12%	0.15%	-	-
Horiz. %	100.10%	99.90%	99.50%	99.87%	100.03%	100.15%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	41.78%	41.28%	40.53%	39.99%	39.12%	39.88%	39.95%	-
YoY %	1.21%	1.85%	1.35%	2.22%	-1.91%	-0.18%	-	-
Horiz. %	104.58%	103.33%	101.45%	100.10%	97.92%	99.82%	100.00%	-
ROE	27.78%	23.21%	23.88%	22.29%	24.75%	24.65%	26.61%	-
YoY %	19.69%	-2.81%	7.13%	-9.94%	0.41%	-7.37%	-	-
Horiz. %	104.40%	87.22%	89.74%	83.77%	93.01%	92.63%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	100.37	98.53	96.50	94.50	96.55	98.19	97.84	1.71%
YoY %	1.87%	2.10%	2.12%	-2.12%	-1.67%	0.36%	-	-
Horiz. %	102.59%	100.71%	98.63%	96.59%	98.68%	100.36%	100.00%	-
EPS	40.56	39.22	37.50	36.10	36.13	37.47	37.53	5.30%
YoY %	3.42%	4.59%	3.88%	-0.08%	-3.58%	-0.16%	-	-
Horiz. %	108.07%	104.50%	99.92%	96.19%	96.27%	99.84%	100.00%	-
DPS	52.00	52.00	34.00	34.00	35.00	35.00	34.50	31.42%
YoY %	0.00%	52.94%	0.00%	-2.86%	0.00%	1.45%	-	-
Horiz. %	150.72%	150.72%	98.55%	98.55%	101.45%	101.45%	100.00%	-
NAPS	1.46	1.69	1.57	1.62	1.46	1.52	1.41	2.34%
YoY %	-13.61%	7.64%	-3.09%	10.96%	-3.95%	7.80%	-	-
Horiz. %	103.55%	119.86%	111.35%	114.89%	103.55%	107.80%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 536,272
RPS	66.65	65.30	63.70	62.62	64.08	65.25	64.91	1.77%
YoY %	2.07%	2.51%	1.72%	-2.28%	-1.79%	0.52%	-	-
Horiz. %	102.68%	100.60%	98.14%	96.47%	98.72%	100.52%	100.00%	-
EPS	26.93	26.00	24.75	23.92	23.98	24.90	24.90	5.35%
YoY %	3.58%	5.05%	3.47%	-0.25%	-3.69%	0.00%	-	-
Horiz. %	108.15%	104.42%	99.40%	96.06%	96.31%	100.00%	100.00%	-
DPS	34.46	34.46	22.56	22.56	23.14	23.14	22.70	32.05%
YoY %	0.00%	52.75%	0.00%	-2.51%	0.00%	1.94%	-	-
Horiz. %	151.81%	151.81%	99.38%	99.38%	101.94%	101.94%	100.00%	-
NAPS	0.9694	1.1201	1.0364	1.0735	0.969	1.01	0.9355	2.39%
YoY %	-13.45%	8.08%	-3.46%	10.78%	-4.06%	7.96%	-	-
Horiz. %	103.62%	119.73%	110.79%	114.75%	103.58%	107.96%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	10.00	10.60	9.78	8.85	8.82	8.56	8.90	-
P/RPS	9.96	10.76	10.13	9.36	9.13	8.72	9.10	6.19%
YoY %	-7.43%	6.22%	8.23%	2.52%	4.70%	-4.18%	-	-
Horiz. %	109.45%	118.24%	111.32%	102.86%	100.33%	95.82%	100.00%	-
P/EPS	24.66	27.03	26.08	24.51	24.41	22.85	23.72	2.62%
YoY %	-8.77%	3.64%	6.41%	0.41%	6.83%	-3.67%	-	-
Horiz. %	103.96%	113.95%	109.95%	103.33%	102.91%	96.33%	100.00%	-
EY	4.06	3.70	3.83	4.08	4.10	4.38	4.22	-2.54%
YoY %	9.73%	-3.39%	-6.13%	-0.49%	-6.39%	3.79%	-	-
Horiz. %	96.21%	87.68%	90.76%	96.68%	97.16%	103.79%	100.00%	-
DY	5.20	4.91	3.48	3.84	3.97	4.09	3.88	21.53%
YoY %	5.91%	41.09%	-9.38%	-3.27%	-2.93%	5.41%	-	-
Horiz. %	134.02%	126.55%	89.69%	98.97%	102.32%	105.41%	100.00%	-
P/NAPS	6.85	6.27	6.23	5.46	6.04	5.63	6.31	5.62%
YoY %	9.25%	0.64%	14.10%	-9.60%	7.28%	-10.78%	-	-
Horiz. %	108.56%	99.37%	98.73%	86.53%	95.72%	89.22%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	25/10/17	26/07/17	26/04/17	03/02/17	24/10/16	25/07/16	25/04/16	-
Price	10.02	10.50	10.00	8.86	8.80	8.89	8.63	-
P/RPS	9.98	10.66	10.36	9.38	9.11	9.05	8.82	8.57%
YoY %	-6.38%	2.90%	10.45%	2.96%	0.66%	2.61%	-	-
Horiz. %	113.15%	120.86%	117.46%	106.35%	103.29%	102.61%	100.00%	-
P/EPS	24.71	26.77	26.67	24.54	24.36	23.73	23.00	4.89%
YoY %	-7.70%	0.37%	8.68%	0.74%	2.65%	3.17%	-	-
Horiz. %	107.43%	116.39%	115.96%	106.70%	105.91%	103.17%	100.00%	-
EY	4.05	3.74	3.75	4.08	4.11	4.21	4.35	-4.64%
YoY %	8.29%	-0.27%	-8.09%	-0.73%	-2.38%	-3.22%	-	-
Horiz. %	93.10%	85.98%	86.21%	93.79%	94.48%	96.78%	100.00%	-
DY	5.19	4.95	3.40	3.84	3.98	3.94	4.00	18.94%
YoY %	4.85%	45.59%	-11.46%	-3.52%	1.02%	-1.50%	-	-
Horiz. %	129.75%	123.75%	85.00%	96.00%	99.50%	98.50%	100.00%	-
P/NAPS	6.86	6.21	6.37	5.47	6.03	5.85	6.12	7.89%
YoY %	10.47%	-2.51%	16.45%	-9.29%	3.08%	-4.41%	-	-
Horiz. %	112.09%	101.47%	104.08%	89.38%	98.53%	95.59%	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