[TM] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Cumulative Result
Revenue	10,840,308	11,434,196	11,819,296	12,085,092	12,060,901	11,721,640	11,235,102	-0.59%
YoY %	-5.19%	-3.26%	-2.20%	0.20%	2.89%	4.33%	-	-
Horiz. %	96.49%	101.77%	105.20%	107.57%	107.35%	104.33%	100.00%	-
PBT	1,278,591	925,065	17,413	1,048,022	918,627	911,878	1,105,534	2.45%
YoY %	38.22%	5,212.50%	-98.34%	14.09%	0.74%	-17.52%	-	-
Horiz. %	115.65%	83.68%	1.58%	94.80%	83.09%	82.48%	100.00%	-
Tax	-282,559	-367,665	-277,926	-317,476	-305,224	-320,061	-263,040	1.19%
YoY %	23.15%	-32.29%	12.46%	-4.01%	4.64%	-21.68%	-	-
Horiz. %	107.42%	139.78%	105.66%	120.69%	116.04%	121.68%	100.00%	-
NP	996,032	557,400	-260,513	730,546	613,403	591,817	842,494	2.82%
YoY %	78.69%	313.96%	-135.66%	19.10%	3.65%	-29.75%	-	-
Horiz. %	118.22%	66.16%	-30.92%	86.71%	72.81%	70.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,016,105	632,676	153,154	929,749	776,031	700,278	831,806	3.38%
YoY %	60.60%	313.10%	-83.53%	19.81%	10.82%	-15.81%	-	-
Horiz. %	122.16%	76.06%	18.41%	111.77%	93.29%	84.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.10%	39.74%	1,596.08%	30.29%	33.23%	35.10%	23.79%	-
YoY %	-44.39%	-97.51%	5,169.33%	-8.85%	-5.33%	47.54%	-	-
Horiz. %	92.90%	167.04%	6,709.04%	127.32%	139.68%	147.54%	100.00%	-
Total Cost	9,844,276	10,876,796	12,079,809	11,354,546	11,447,498	11,129,823	10,392,608	-0.89%
YoY %	-9.49%	-9.96%	6.39%	-0.81%	2.85%	7.09%	-	-
Horiz. %	94.72%	104.66%	116.23%	109.26%	110.15%	107.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,124,637	7,408,543	7,525,264	7,843,561	7,692,492	7,780,428	7,397,222	-0.62%
YoY %	-3.83%	-1.55%	-4.06%	1.96%	-1.13%	5.18%	-	-
Horiz. %	96.32%	100.15%	101.73%	106.03%	103.99%	105.18%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Dividend
Div	539,630	379,400	75,158	807,955	807,955	804,198	832,169	-6.95%
YoY %	42.23%	404.80%	-90.70%	0.00%	0.47%	-3.36%	-	-
Horiz. %	64.85%	45.59%	9.03%	97.09%	97.09%	96.64%	100.00%	-
Div Payout %	53.11%	59.97%	49.07%	86.90%	104.11%	114.84%	100.04%	-
YoY %	-11.44%	22.21%	-43.53%	-16.53%	-9.34%	14.79%	-	-
Horiz. %	53.09%	59.95%	49.05%	86.87%	104.07%	114.79%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Equity
Net Worth	7,124,637	7,408,543	7,525,264	7,843,561	7,692,492	7,780,428	7,397,222	-0.62%
YoY %	-3.83%	-1.55%	-4.06%	1.96%	-1.13%	5.18%	-	-
Horiz. %	96.32%	100.15%	101.73%	106.03%	103.99%	105.18%	100.00%	-
NOSH	3,773,642	3,765,677	3,757,934	3,757,934	3,757,934	3,757,934	3,633,927	0.63%
YoY %	0.21%	0.21%	0.00%	0.00%	0.00%	3.41%	-	-
Horiz. %	103.84%	103.63%	103.41%	103.41%	103.41%	103.41%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Ratio Analysis
NP Margin	9.19%	4.87%	-2.20%	6.05%	5.09%	5.05%	7.50%	-
YoY %	88.71%	321.36%	-136.36%	18.86%	0.79%	-32.67%	-	-
Horiz. %	122.53%	64.93%	-29.33%	80.67%	67.87%	67.33%	100.00%	-
ROE	14.26%	8.54%	2.04%	11.85%	10.09%	9.00%	11.24%	-
YoY %	66.98%	318.63%	-82.78%	17.44%	12.11%	-19.93%	-	-
Horiz. %	126.87%	75.98%	18.15%	105.43%	89.77%	80.07%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Per Share
RPS	287.26	301.38	314.52	321.59	320.94	311.92	309.17	-1.21%
YoY %	-4.69%	-4.18%	-2.20%	0.20%	2.89%	0.89%	-	-
Horiz. %	92.91%	97.48%	101.73%	104.02%	103.81%	100.89%	100.00%	-
EPS	26.96	16.82	4.08	24.74	20.65	18.72	22.89	2.76%
YoY %	60.29%	312.25%	-83.51%	19.81%	10.31%	-18.22%	-	-
Horiz. %	117.78%	73.48%	17.82%	108.08%	90.21%	81.78%	100.00%	-
DPS	14.30	10.00	2.00	21.50	21.50	21.40	22.90	-7.54%
YoY %	43.00%	400.00%	-90.70%	0.00%	0.47%	-6.55%	-	-
Horiz. %	62.45%	43.67%	8.73%	93.89%	93.89%	93.45%	100.00%	-
NAPS	1.888	1.9527	2.0025	2.0872	2.047	2.0704	2.0356	-1.24%
YoY %	-3.31%	-2.49%	-4.06%	1.96%	-1.13%	1.71%	-	-
Horiz. %	92.75%	95.93%	98.37%	102.53%	100.56%	101.71%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 3,757,934
RPS	282.47	297.94	307.98	314.90	314.27	305.43	292.76	-0.59%
YoY %	-5.19%	-3.26%	-2.20%	0.20%	2.89%	4.33%	-	-
Horiz. %	96.49%	101.77%	105.20%	107.56%	107.35%	104.33%	100.00%	-
EPS	26.48	16.49	3.99	24.23	20.22	18.25	21.67	3.39%
YoY %	60.58%	313.28%	-83.53%	19.83%	10.79%	-15.78%	-	-
Horiz. %	122.20%	76.10%	18.41%	111.81%	93.31%	84.22%	100.00%	-
DPS	14.06	9.89	1.96	21.05	21.05	20.96	21.68	-6.95%
YoY %	42.16%	404.59%	-90.69%	0.00%	0.43%	-3.32%	-	-
Horiz. %	64.85%	45.62%	9.04%	97.09%	97.09%	96.68%	100.00%	-
NAPS	1.8565	1.9305	1.9609	2.0438	2.0045	2.0274	1.9275	-0.62%
YoY %	-3.83%	-1.55%	-4.06%	1.96%	-1.13%	5.18%	-	-
Horiz. %	96.32%	100.16%	101.73%	106.03%	103.99%	105.18%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	31/12/14	-
Price	5.41	3.82	2.66	6.30	5.95	6.78	6.88	-
P/RPS	1.88	1.27	0.85	1.96	1.85	2.17	2.23	-2.80%
YoY %	48.03%	49.41%	-56.63%	5.95%	-14.75%	-2.69%	-	-
Horiz. %	84.30%	56.95%	38.12%	87.89%	82.96%	97.31%	100.00%	-
P/EPS	20.09	22.91	65.27	25.46	28.81	36.38	30.06	-6.48%
YoY %	-12.31%	-64.90%	156.36%	-11.63%	-20.81%	21.02%	-	-
Horiz. %	66.83%	76.21%	217.13%	84.70%	95.84%	121.02%	100.00%	-
EY	4.98	4.37	1.53	3.93	3.47	2.75	3.33	6.93%
YoY %	13.96%	185.62%	-61.07%	13.26%	26.18%	-17.42%	-	-
Horiz. %	149.55%	131.23%	45.95%	118.02%	104.20%	82.58%	100.00%	-
DY	2.64	2.62	0.75	3.41	3.61	3.16	3.33	-3.79%
YoY %	0.76%	249.33%	-78.01%	-5.54%	14.24%	-5.11%	-	-
Horiz. %	79.28%	78.68%	22.52%	102.40%	108.41%	94.89%	100.00%	-
P/NAPS	2.87	1.96	1.33	3.02	2.91	3.27	3.38	-2.68%
YoY %	46.43%	47.37%	-55.96%	3.78%	-11.01%	-3.25%	-	-
Horiz. %	84.91%	57.99%	39.35%	89.35%	86.09%	96.75%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	24/02/21	21/02/20	26/02/19	27/02/18	22/02/17	24/02/16	26/02/15	-
Price	6.46	3.82	3.02	6.03	6.14	6.62	7.10	-
P/RPS	2.25	1.27	0.96	1.88	1.91	2.12	2.30	-0.36%
YoY %	77.17%	32.29%	-48.94%	-1.57%	-9.91%	-7.83%	-	-
Horiz. %	97.83%	55.22%	41.74%	81.74%	83.04%	92.17%	100.00%	-
P/EPS	23.99	22.91	74.10	24.37	29.73	35.53	31.02	-4.18%
YoY %	4.71%	-69.08%	204.06%	-18.03%	-16.32%	14.54%	-	-
Horiz. %	77.34%	73.86%	238.88%	78.56%	95.84%	114.54%	100.00%	-
EY	4.17	4.37	1.35	4.10	3.36	2.81	3.22	4.39%
YoY %	-4.58%	223.70%	-67.07%	22.02%	19.57%	-12.73%	-	-
Horiz. %	129.50%	135.71%	41.93%	127.33%	104.35%	87.27%	100.00%	-
DY	2.21	2.62	0.66	3.57	3.50	3.23	3.23	-6.12%
YoY %	-15.65%	296.97%	-81.51%	2.00%	8.36%	0.00%	-	-
Horiz. %	68.42%	81.11%	20.43%	110.53%	108.36%	100.00%	100.00%	-
P/NAPS	3.42	1.96	1.51	2.89	3.00	3.20	3.49	-0.33%
YoY %	74.49%	29.80%	-47.75%	-3.67%	-6.25%	-8.31%	-	-
Horiz. %	97.99%	56.16%	43.27%	82.81%	85.96%	91.69%	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