[TM] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Cumulative Result
Revenue	5,900,755	5,614,662	5,441,786	5,038,443	4,808,791	4,381,753	4,275,821	5.50%
YoY %	5.10%	3.18%	8.01%	4.78%	9.75%	2.48%	-	-
Horiz. %	138.00%	131.31%	127.27%	117.84%	112.46%	102.48%	100.00%	-
PBT	589,029	428,155	588,961	471,431	484,880	434,449	519,534	2.11%
YoY %	37.57%	-27.30%	24.93%	-2.77%	11.61%	-16.38%	-	-
Horiz. %	113.38%	82.41%	113.36%	90.74%	93.33%	83.62%	100.00%	-
Tax	-199,868	-130,297	-145,672	-27,017	132,235	-122,736	-137,099	6.47%
YoY %	-53.39%	10.55%	-439.19%	-120.43%	207.74%	10.48%	-	-
Horiz. %	145.78%	95.04%	106.25%	19.71%	-96.45%	89.52%	100.00%	-
NP	389,161	297,858	443,289	444,414	617,115	311,713	382,435	0.29%
YoY %	30.65%	-32.81%	-0.25%	-27.99%	97.98%	-18.49%	-	-
Horiz. %	101.76%	77.88%	115.91%	116.21%	161.36%	81.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	461,885	340,981	424,661	427,084	599,078	290,544	367,327	3.88%
YoY %	35.46%	-19.71%	-0.57%	-28.71%	106.19%	-20.90%	-	-
Horiz. %	125.74%	92.83%	115.61%	116.27%	163.09%	79.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.93%	30.43%	24.73%	5.73%	-27.27%	28.25%	26.39%	-
YoY %	11.50%	23.05%	331.59%	121.01%	-196.53%	7.05%	-	-
Horiz. %	128.57%	115.31%	93.71%	21.71%	-103.33%	107.05%	100.00%	-
Total Cost	5,511,594	5,316,804	4,998,497	4,594,029	4,191,676	4,070,040	3,893,386	5.95%
YoY %	3.66%	6.37%	8.80%	9.60%	2.99%	4.54%	-	-
Horiz. %	141.56%	136.56%	128.38%	118.00%	107.66%	104.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,693,995	7,695,499	7,281,897	6,847,651	7,747,476	6,691,478	7,313,692	0.84%
YoY %	-0.02%	5.68%	6.34%	-11.61%	15.78%	-8.51%	-	-
Horiz. %	105.20%	105.22%	99.57%	93.63%	105.93%	91.49%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	349,487	349,487	340,158	350,537	351,554	351,522	459,158	-4.44%
YoY %	0.00%	2.74%	-2.96%	-0.29%	0.01%	-23.44%	-	-
Horiz. %	76.11%	76.11%	74.08%	76.34%	76.56%	76.56%	100.00%	-
Div Payout %	75.67%	102.49%	80.10%	82.08%	58.68%	120.99%	125.00%	-
YoY %	-26.17%	27.95%	-2.41%	39.88%	-51.50%	-3.21%	-	-
Horiz. %	60.54%	81.99%	64.08%	65.66%	46.94%	96.79%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	7,693,995	7,695,499	7,281,897	6,847,651	7,747,476	6,691,478	7,313,692	0.84%
YoY %	-0.02%	5.68%	6.34%	-11.61%	15.78%	-8.51%	-	-
Horiz. %	105.20%	105.22%	99.57%	93.63%	105.93%	91.49%	100.00%	-
NOSH	3,757,934	3,757,934	3,580,615	3,576,918	3,587,293	3,586,962	3,531,990	1.03%
YoY %	0.00%	4.95%	0.10%	-0.29%	0.01%	1.56%	-	-
Horiz. %	106.40%	106.40%	101.38%	101.27%	101.57%	101.56%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	6.60%	5.31%	8.15%	8.82%	12.83%	7.11%	8.94%	-
YoY %	24.29%	-34.85%	-7.60%	-31.25%	80.45%	-20.47%	-	-
Horiz. %	73.83%	59.40%	91.16%	98.66%	143.51%	79.53%	100.00%	-
ROE	6.00%	4.43%	5.83%	6.24%	7.73%	4.34%	5.02%	-
YoY %	35.44%	-24.01%	-6.57%	-19.28%	78.11%	-13.55%	-	-
Horiz. %	119.52%	88.25%	116.14%	124.30%	153.98%	86.45%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	157.02	149.41	151.98	140.86	134.05	122.16	121.06	4.42%
YoY %	5.09%	-1.69%	7.89%	5.08%	9.73%	0.91%	-	-
Horiz. %	129.70%	123.42%	125.54%	116.36%	110.73%	100.91%	100.00%	-
EPS	12.29	9.16	11.86	11.94	16.70	8.10	10.40	2.81%
YoY %	34.17%	-22.77%	-0.67%	-28.50%	106.17%	-22.12%	-	-
Horiz. %	118.17%	88.08%	114.04%	114.81%	160.58%	77.88%	100.00%	-
DPS	9.30	9.30	9.50	9.80	9.80	9.80	13.00	-5.42%
YoY %	0.00%	-2.11%	-3.06%	0.00%	0.00%	-24.62%	-	-
Horiz. %	71.54%	71.54%	73.08%	75.38%	75.38%	75.38%	100.00%	-
NAPS	2.0474	2.0478	2.0337	1.9144	2.1597	1.8655	2.0707	-0.18%
YoY %	-0.02%	0.69%	6.23%	-11.36%	15.77%	-9.91%	-	-
Horiz. %	98.87%	98.89%	98.21%	92.45%	104.30%	90.09%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 3,575,969
RPS	153.76	146.30	141.80	131.29	125.30	114.18	111.42	5.50%
YoY %	5.10%	3.17%	8.01%	4.78%	9.74%	2.48%	-	-
Horiz. %	138.00%	131.30%	127.27%	117.83%	112.46%	102.48%	100.00%	-
EPS	12.04	8.89	11.07	11.13	15.61	7.57	9.57	3.89%
YoY %	35.43%	-19.69%	-0.54%	-28.70%	106.21%	-20.90%	-	-
Horiz. %	125.81%	92.89%	115.67%	116.30%	163.11%	79.10%	100.00%	-
DPS	9.11	9.11	8.86	9.13	9.16	9.16	11.96	-4.43%
YoY %	0.00%	2.82%	-2.96%	-0.33%	0.00%	-23.41%	-	-
Horiz. %	76.17%	76.17%	74.08%	76.34%	76.59%	76.59%	100.00%	-
NAPS	2.0048	2.0052	1.8975	1.7843	2.0188	1.7436	1.9057	0.84%
YoY %	-0.02%	5.68%	6.34%	-11.62%	15.78%	-8.51%	-	-
Horiz. %	105.20%	105.22%	99.57%	93.63%	105.93%	91.49%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	6.77	6.54	6.35	5.40	5.65	3.95	3.35	-
P/RPS	4.31	4.38	4.18	3.83	4.21	3.23	2.77	7.63%
YoY %	-1.60%	4.78%	9.14%	-9.03%	30.34%	16.61%	-	-
Horiz. %	155.60%	158.12%	150.90%	138.27%	151.99%	116.61%	100.00%	-
P/EPS	55.08	72.08	53.54	45.23	33.83	48.77	32.21	9.34%
YoY %	-23.58%	34.63%	18.37%	33.70%	-30.63%	51.41%	-	-
Horiz. %	171.00%	223.78%	166.22%	140.42%	105.03%	151.41%	100.00%	-
EY	1.82	1.39	1.87	2.21	2.96	2.05	3.10	-8.48%
YoY %	30.94%	-25.67%	-15.38%	-25.34%	44.39%	-33.87%	-	-
Horiz. %	58.71%	44.84%	60.32%	71.29%	95.48%	66.13%	100.00%	-
DY	1.37	1.42	1.50	1.81	1.73	2.48	3.88	-15.91%
YoY %	-3.52%	-5.33%	-17.13%	4.62%	-30.24%	-36.08%	-	-
Horiz. %	35.31%	36.60%	38.66%	46.65%	44.59%	63.92%	100.00%	-
P/NAPS	3.31	3.19	3.12	2.82	2.62	2.12	1.62	12.63%
YoY %	3.76%	2.24%	10.64%	7.63%	23.58%	30.86%	-	-
Horiz. %	204.32%	196.91%	192.59%	174.07%	161.73%	130.86%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	30/08/16	25/08/15	27/08/14	29/08/13	29/08/12	24/08/11	23/08/10	-
Price	6.84	6.48	6.27	5.26	5.99	4.18	3.58	-
P/RPS	4.36	4.34	4.13	3.73	4.47	3.42	2.96	6.66%
YoY %	0.46%	5.08%	10.72%	-16.55%	30.70%	15.54%	-	-
Horiz. %	147.30%	146.62%	139.53%	126.01%	151.01%	115.54%	100.00%	-
P/EPS	55.65	71.42	52.87	44.05	35.87	51.60	34.42	8.32%
YoY %	-22.08%	35.09%	20.02%	22.80%	-30.48%	49.91%	-	-
Horiz. %	161.68%	207.50%	153.60%	127.98%	104.21%	149.91%	100.00%	-
EY	1.80	1.40	1.89	2.27	2.79	1.94	2.91	-7.68%
YoY %	28.57%	-25.93%	-16.74%	-18.64%	43.81%	-33.33%	-	-
Horiz. %	61.86%	48.11%	64.95%	78.01%	95.88%	66.67%	100.00%	-
DY	1.36	1.44	1.52	1.86	1.64	2.34	3.63	-15.08%
YoY %	-5.56%	-5.26%	-18.28%	13.41%	-29.91%	-35.54%	-	-
Horiz. %	37.47%	39.67%	41.87%	51.24%	45.18%	64.46%	100.00%	-
P/NAPS	3.34	3.16	3.08	2.75	2.77	2.24	1.73	11.57%
YoY %	5.70%	2.60%	12.00%	-0.72%	23.66%	29.48%	-	-
Horiz. %	193.06%	182.66%	178.03%	158.96%	160.12%	129.48%	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