[BURSA] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Annualized Quarter Result
Revenue	661,062	500,976	582,532	570,712	527,302	508,226	492,636	5.01%
YoY %	31.95%	-14.00%	2.07%	8.23%	3.75%	3.16%	-	-
Horiz. %	134.19%	101.69%	118.25%	115.85%	107.04%	103.16%	100.00%	-
PBT	406,346	255,292	335,110	320,366	280,060	272,666	257,456	7.89%
YoY %	59.17%	-23.82%	4.60%	14.39%	2.71%	5.91%	-	-
Horiz. %	157.83%	99.16%	130.16%	124.44%	108.78%	105.91%	100.00%	-
Tax	-104,430	-64,078	-84,086	-80,732	-71,416	-72,262	-67,842	7.44%
YoY %	-62.97%	23.79%	-4.15%	-13.04%	1.17%	-6.52%	-	-
Horiz. %	153.93%	94.45%	123.94%	119.00%	105.27%	106.52%	100.00%	-
NP	301,916	191,214	251,024	239,634	208,644	200,404	189,614	8.05%
YoY %	57.89%	-23.83%	4.75%	14.85%	4.11%	5.69%	-	-
Horiz. %	159.23%	100.84%	132.39%	126.38%	110.04%	105.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	301,916	186,388	243,990	232,338	198,822	193,088	183,998	8.59%
YoY %	61.98%	-23.61%	5.02%	16.86%	2.97%	4.94%	-	-
Horiz. %	164.09%	101.30%	132.60%	126.27%	108.06%	104.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.70%	25.10%	25.09%	25.20%	25.50%	26.50%	26.35%	-
YoY %	2.39%	0.04%	-0.44%	-1.18%	-3.77%	0.57%	-	-
Horiz. %	97.53%	95.26%	95.22%	95.64%	96.77%	100.57%	100.00%	-
Total Cost	359,146	309,762	331,508	331,078	318,658	307,822	303,022	2.86%
YoY %	15.94%	-6.56%	0.13%	3.90%	3.52%	1.58%	-	-
Horiz. %	118.52%	102.22%	109.40%	109.26%	105.16%	101.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	808,503	888,222	903,001	904,726	812,390	768,084	797,679	0.22%
YoY %	-8.98%	-1.64%	-0.19%	11.37%	5.77%	-3.71%	-	-
Horiz. %	101.36%	111.35%	113.20%	113.42%	101.84%	96.29%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	274,891	167,954	354,750	374,738	181,719	176,019	382,886	-5.36%
YoY %	63.67%	-52.66%	-5.33%	106.22%	3.24%	-54.03%	-	-
Horiz. %	71.79%	43.87%	92.65%	97.87%	47.46%	45.97%	100.00%	-
Div Payout %	91.05%	90.11%	145.40%	161.29%	91.40%	91.16%	208.09%	-
YoY %	1.04%	-38.03%	-9.85%	76.47%	0.26%	-56.19%	-	-
Horiz. %	43.76%	43.30%	69.87%	77.51%	43.92%	43.81%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	808,503	888,222	903,001	904,726	812,390	768,084	797,679	0.22%
YoY %	-8.98%	-1.64%	-0.19%	11.37%	5.77%	-3.71%	-	-
Horiz. %	101.36%	111.35%	113.20%	113.42%	101.84%	96.29%	100.00%	-
NOSH	805,859	807,474	807,472	535,340	534,467	533,392	531,786	7.16%
YoY %	-0.20%	0.00%	50.83%	0.16%	0.20%	0.30%	-	-
Horiz. %	151.54%	151.84%	151.84%	100.67%	100.50%	100.30%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	45.67%	38.17%	43.09%	41.99%	39.57%	39.43%	38.49%	-
YoY %	19.65%	-11.42%	2.62%	6.12%	0.36%	2.44%	-	-
Horiz. %	118.65%	99.17%	111.95%	109.09%	102.81%	102.44%	100.00%	-
ROE	37.34%	20.98%	27.02%	25.68%	24.47%	25.14%	23.07%	-
YoY %	77.98%	-22.35%	5.22%	4.94%	-2.67%	8.97%	-	-
Horiz. %	161.86%	90.94%	117.12%	111.31%	106.07%	108.97%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	81.76	62.04	72.25	106.61	98.66	95.28	92.64	-2.05%
YoY %	31.79%	-14.13%	-32.23%	8.06%	3.55%	2.85%	-	-
Horiz. %	88.26%	66.97%	77.99%	115.08%	106.50%	102.85%	100.00%	-
EPS	37.40	23.00	30.20	43.40	37.20	36.20	34.60	1.30%
YoY %	62.61%	-23.84%	-30.41%	16.67%	2.76%	4.62%	-	-
Horiz. %	108.09%	66.47%	87.28%	125.43%	107.51%	104.62%	100.00%	-
DPS	34.00	20.80	44.00	70.00	34.00	33.00	72.00	-11.74%
YoY %	63.46%	-52.73%	-37.14%	105.88%	3.03%	-54.17%	-	-
Horiz. %	47.22%	28.89%	61.11%	97.22%	47.22%	45.83%	100.00%	-
NAPS	1.00	1.10	1.12	1.69	1.52	1.44	1.50	-6.52%
YoY %	-9.09%	-1.79%	-33.73%	11.18%	5.56%	-4.00%	-	-
Horiz. %	66.67%	73.33%	74.67%	112.67%	101.33%	96.00%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 536,396
RPS	81.68	61.90	71.98	70.52	65.16	62.80	60.87	5.01%
YoY %	31.95%	-14.00%	2.07%	8.23%	3.76%	3.17%	-	-
Horiz. %	134.19%	101.69%	118.25%	115.85%	107.05%	103.17%	100.00%	-
EPS	37.31	23.03	30.15	28.71	24.57	23.86	22.74	8.59%
YoY %	62.01%	-23.62%	5.02%	16.85%	2.98%	4.93%	-	-
Horiz. %	164.07%	101.28%	132.59%	126.25%	108.05%	104.93%	100.00%	-
DPS	33.97	20.75	43.83	46.30	22.45	21.75	47.31	-5.36%
YoY %	63.71%	-52.66%	-5.33%	106.24%	3.22%	-54.03%	-	-
Horiz. %	71.80%	43.86%	92.64%	97.87%	47.45%	45.97%	100.00%	-
NAPS	0.999	1.0975	1.1158	1.1179	1.0038	0.9491	0.9856	0.22%
YoY %	-8.97%	-1.64%	-0.19%	11.37%	5.76%	-3.70%	-	-
Horiz. %	101.36%	111.35%	113.21%	113.42%	101.85%	96.30%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	7.28	7.00	7.35	10.60	8.56	8.14	7.76	-
P/RPS	8.90	11.28	10.17	9.94	8.68	8.54	8.38	1.00%
YoY %	-21.10%	10.91%	2.31%	14.52%	1.64%	1.91%	-	-
Horiz. %	106.21%	134.61%	121.36%	118.62%	103.58%	101.91%	100.00%	-
P/EPS	19.50	30.33	24.29	24.42	23.01	22.49	22.43	-2.30%
YoY %	-35.71%	24.87%	-0.53%	6.13%	2.31%	0.27%	-	-
Horiz. %	86.94%	135.22%	108.29%	108.87%	102.59%	100.27%	100.00%	-
EY	5.13	3.30	4.12	4.09	4.35	4.45	4.46	2.35%
YoY %	55.45%	-19.90%	0.73%	-5.98%	-2.25%	-0.22%	-	-
Horiz. %	115.02%	73.99%	92.38%	91.70%	97.53%	99.78%	100.00%	-
DY	4.67	2.97	5.99	6.60	3.97	4.05	9.28	-10.80%
YoY %	57.24%	-50.42%	-9.24%	66.25%	-1.98%	-56.36%	-	-
Horiz. %	50.32%	32.00%	64.55%	71.12%	42.78%	43.64%	100.00%	-
P/NAPS	7.28	6.36	6.56	6.27	5.63	5.65	5.17	5.86%
YoY %	14.47%	-3.05%	4.63%	11.37%	-0.35%	9.28%	-	-
Horiz. %	140.81%	123.02%	126.89%	121.28%	108.90%	109.28%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	28/07/20	01/08/19	30/07/18	26/07/17	25/07/16	15/07/15	17/07/14	-
Price	10.04	6.70	7.79	10.50	8.89	8.10	8.19	-
P/RPS	12.28	10.80	10.78	9.85	9.01	8.50	8.84	5.62%
YoY %	13.70%	0.19%	9.44%	9.32%	6.00%	-3.85%	-	-
Horiz. %	138.91%	122.17%	121.95%	111.43%	101.92%	96.15%	100.00%	-
P/EPS	26.89	29.03	25.74	24.19	23.90	22.38	23.67	2.14%
YoY %	-7.37%	12.78%	6.41%	1.21%	6.79%	-5.45%	-	-
Horiz. %	113.60%	122.64%	108.75%	102.20%	100.97%	94.55%	100.00%	-
EY	3.72	3.45	3.88	4.13	4.18	4.47	4.22	-2.07%
YoY %	7.83%	-11.08%	-6.05%	-1.20%	-6.49%	5.92%	-	-
Horiz. %	88.15%	81.75%	91.94%	97.87%	99.05%	105.92%	100.00%	-
DY	3.39	3.10	5.65	6.67	3.82	4.07	8.79	-14.67%
YoY %	9.35%	-45.13%	-15.29%	74.61%	-6.14%	-53.70%	-	-
Horiz. %	38.57%	35.27%	64.28%	75.88%	43.46%	46.30%	100.00%	-
P/NAPS	10.04	6.09	6.96	6.21	5.85	5.63	5.46	10.67%
YoY %	64.86%	-12.50%	12.08%	6.15%	3.91%	3.11%	-	-
Horiz. %	183.88%	111.54%	127.47%	113.74%	107.14%	103.11%	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