[MEDIAC] QoQ TTM Result on 31-Mar-2017 [#4]

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
TTM Result
Revenue	1,204,296	1,252,688	1,268,897	1,285,889	1,286,568	1,311,387	1,385,655	-8.90%
YoY %	-3.86%	-1.28%	-1.32%	-0.05%	-1.89%	-5.36%	-	-
Horiz. %	86.91%	90.40%	91.57%	92.80%	92.85%	94.64%	100.00%	-
PBT	55,453	66,219	74,024	87,327	100,406	117,426	136,270	-44.99%
YoY %	-16.26%	-10.54%	-15.23%	-13.03%	-14.49%	-13.83%	-	-
Horiz. %	40.69%	48.59%	54.32%	64.08%	73.68%	86.17%	100.00%	-
Tax	-26,304	-29,377	-29,449	-32,063	-32,827	-36,104	-42,764	-27.60%
YoY %	10.46%	0.24%	8.15%	2.33%	9.08%	15.57%	-	-
Horiz. %	61.51%	68.70%	68.86%	74.98%	76.76%	84.43%	100.00%	-
NP	29,149	36,842	44,575	55,264	67,579	81,322	93,506	-53.92%
YoY %	-20.88%	-17.35%	-19.34%	-18.22%	-16.90%	-13.03%	-	-
Horiz. %	31.17%	39.40%	47.67%	59.10%	72.27%	86.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,128	46,654	53,678	63,850	70,934	84,229	96,415	-45.09%
YoY %	-16.13%	-13.09%	-15.93%	-9.99%	-15.78%	-12.64%	-	-
Horiz. %	40.58%	48.39%	55.67%	66.22%	73.57%	87.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	47.43%	44.36%	39.78%	36.72%	32.69%	30.75%	31.38%	-
YoY %	6.92%	11.51%	8.33%	12.33%	6.31%	-2.01%	-	-
Horiz. %	151.15%	141.36%	126.77%	117.02%	104.17%	97.99%	100.00%	-
Total Cost	1,175,147	1,215,846	1,224,322	1,230,625	1,218,989	1,230,065	1,292,149	-6.11%
YoY %	-3.35%	-0.69%	-0.51%	0.95%	-0.90%	-4.80%	-	-
Horiz. %	90.95%	94.09%	94.75%	95.24%	94.34%	95.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	833,157	847,667	836,025	856,778	856,103	843,618	817,634	1.25%
YoY %	-1.71%	1.39%	-2.42%	0.08%	1.48%	3.18%	-	-
Horiz. %	101.90%	103.67%	102.25%	104.79%	104.70%	103.18%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	45,049	45,049	51,460	51,460	66,582	66,582	74,735	-28.57%
YoY %	0.00%	-12.46%	0.00%	-22.71%	0.00%	-10.91%	-	-
Horiz. %	60.28%	60.28%	68.86%	68.86%	89.09%	89.09%	100.00%	-
Div Payout %	115.13%	96.56%	95.87%	80.60%	93.87%	79.05%	77.51%	-
YoY %	19.23%	0.72%	18.95%	-14.14%	18.75%	1.99%	-	-
Horiz. %	148.54%	124.58%	123.69%	103.99%	121.11%	101.99%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	833,157	847,667	836,025	856,778	856,103	843,618	817,634	1.25%
YoY %	-1.71%	1.39%	-2.42%	0.08%	1.48%	3.18%	-	-
Horiz. %	101.90%	103.67%	102.25%	104.79%	104.70%	103.18%	100.00%	-
NOSH	1,687,236	1,687,236	1,687,236	1,687,236	1,687,236	1,687,236	1,687,236	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	2.42%	2.94%	3.51%	4.30%	5.25%	6.20%	6.75%	-
YoY %	-17.69%	-16.24%	-18.37%	-18.10%	-15.32%	-8.15%	-	-
Horiz. %	35.85%	43.56%	52.00%	63.70%	77.78%	91.85%	100.00%	-
ROE	4.70%	5.50%	6.42%	7.45%	8.29%	9.98%	11.79%	-
YoY %	-14.55%	-14.33%	-13.83%	-10.13%	-16.93%	-15.35%	-	-
Horiz. %	39.86%	46.65%	54.45%	63.19%	70.31%	84.65%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	71.38	74.24	75.21	76.21	76.25	77.72	82.13	-8.90%
YoY %	-3.85%	-1.29%	-1.31%	-0.05%	-1.89%	-5.37%	-	-
Horiz. %	86.91%	90.39%	91.57%	92.79%	92.84%	94.63%	100.00%	-
EPS	2.32	2.77	3.18	3.78	4.20	4.99	5.71	-45.05%
YoY %	-16.25%	-12.89%	-15.87%	-10.00%	-15.83%	-12.61%	-	-
Horiz. %	40.63%	48.51%	55.69%	66.20%	73.56%	87.39%	100.00%	-
DPS	2.67	2.67	3.05	3.05	3.95	3.95	4.43	-28.58%
YoY %	0.00%	-12.46%	0.00%	-22.78%	0.00%	-10.84%	-	-
Horiz. %	60.27%	60.27%	68.85%	68.85%	89.16%	89.16%	100.00%	-
NAPS	0.4938	0.5024	0.4955	0.5078	0.5074	0.50	0.4846	1.25%
YoY %	-1.71%	1.39%	-2.42%	0.08%	1.48%	3.18%	-	-
Horiz. %	101.90%	103.67%	102.25%	104.79%	104.70%	103.18%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,687,236
RPS	78.38	81.53	82.58	83.69	83.73	85.35	90.18	-8.90%
YoY %	-3.86%	-1.27%	-1.33%	-0.05%	-1.90%	-5.36%	-	-
Horiz. %	86.92%	90.41%	91.57%	92.80%	92.85%	94.64%	100.00%	-
EPS	2.55	3.04	3.49	4.16	4.62	5.48	6.27	-45.01%
YoY %	-16.12%	-12.89%	-16.11%	-9.96%	-15.69%	-12.60%	-	-
Horiz. %	40.67%	48.48%	55.66%	66.35%	73.68%	87.40%	100.00%	-
DPS	2.93	2.93	3.35	3.35	4.33	4.33	4.86	-28.56%
YoY %	0.00%	-12.54%	0.00%	-22.63%	0.00%	-10.91%	-	-
Horiz. %	60.29%	60.29%	68.93%	68.93%	89.09%	89.09%	100.00%	-
NAPS	0.5422	0.5517	0.5441	0.5576	0.5572	0.549	0.5321	1.25%
YoY %	-1.72%	1.40%	-2.42%	0.07%	1.49%	3.18%	-	-
Horiz. %	101.90%	103.68%	102.26%	104.79%	104.72%	103.18%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	0.395	0.465	0.515	0.645	0.60	0.685	0.715	-
P/RPS	0.55	0.63	0.68	0.85	0.79	0.88	0.87	-26.27%
YoY %	-12.70%	-7.35%	-20.00%	7.59%	-10.23%	1.15%	-	-
Horiz. %	63.22%	72.41%	78.16%	97.70%	90.80%	101.15%	100.00%	-
P/EPS	17.03	16.82	16.19	17.04	14.27	13.72	12.51	22.76%
YoY %	1.25%	3.89%	-4.99%	19.41%	4.01%	9.67%	-	-
Horiz. %	136.13%	134.45%	129.42%	136.21%	114.07%	109.67%	100.00%	-
EY	5.87	5.95	6.18	5.87	7.01	7.29	7.99	-18.53%
YoY %	-1.34%	-3.72%	5.28%	-16.26%	-3.84%	-8.76%	-	-
Horiz. %	73.47%	74.47%	77.35%	73.47%	87.73%	91.24%	100.00%	-
DY	6.76	5.74	5.92	4.73	6.58	5.76	6.20	5.91%
YoY %	17.77%	-3.04%	25.16%	-28.12%	14.24%	-7.10%	-	-
Horiz. %	109.03%	92.58%	95.48%	76.29%	106.13%	92.90%	100.00%	-
P/NAPS	0.80	0.93	1.04	1.27	1.18	1.37	1.48	-33.56%
YoY %	-13.98%	-10.58%	-18.11%	7.63%	-13.87%	-7.43%	-	-
Horiz. %	54.05%	62.84%	70.27%	85.81%	79.73%	92.57%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	26/02/18	28/11/17	29/08/17	29/05/17	27/02/17	30/11/16	23/08/16	-
Price	0.385	0.415	0.50	0.58	0.625	0.64	0.745	-
P/RPS	0.54	0.56	0.66	0.76	0.82	0.82	0.91	-29.31%
YoY %	-3.57%	-15.15%	-13.16%	-7.32%	0.00%	-9.89%	-	-
Horiz. %	59.34%	61.54%	72.53%	83.52%	90.11%	90.11%	100.00%	-
P/EPS	16.60	15.01	15.72	15.33	14.87	12.82	13.04	17.40%
YoY %	10.59%	-4.52%	2.54%	3.09%	15.99%	-1.69%	-	-
Horiz. %	127.30%	115.11%	120.55%	117.56%	114.03%	98.31%	100.00%	-
EY	6.02	6.66	6.36	6.52	6.73	7.80	7.67	-14.87%
YoY %	-9.61%	4.72%	-2.45%	-3.12%	-13.72%	1.69%	-	-
Horiz. %	78.49%	86.83%	82.92%	85.01%	87.74%	101.69%	100.00%	-
DY	6.94	6.43	6.10	5.26	6.31	6.17	5.95	10.77%
YoY %	7.93%	5.41%	15.97%	-16.64%	2.27%	3.70%	-	-
Horiz. %	116.64%	108.07%	102.52%	88.40%	106.05%	103.70%	100.00%	-
P/NAPS	0.78	0.83	1.01	1.14	1.23	1.28	1.54	-36.38%
YoY %	-6.02%	-17.82%	-11.40%	-7.32%	-3.91%	-16.88%	-	-
Horiz. %	50.65%	53.90%	65.58%	74.03%	79.87%	83.12%	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