[MEDIAC] YoY Cumulative Quarter Result on 31-Mar-2017 [#4]

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Cumulative Result
Revenue	1,031,743	1,166,513	1,100,812	1,168,890	1,544,184	1,674,504	1,530,631	-6.35%
YoY %	-11.55%	5.97%	-5.82%	-24.30%	-7.78%	9.40%	-	-
Horiz. %	67.41%	76.21%	71.92%	76.37%	100.89%	109.40%	100.00%	-
PBT	40,038	-26,703	-26,554	80,255	165,398	185,349	223,892	-24.92%
YoY %	249.94%	-0.56%	-133.09%	-51.48%	-10.76%	-17.21%	-	-
Horiz. %	17.88%	-11.93%	-11.86%	35.85%	73.87%	82.79%	100.00%	-
Tax	-13,647	-21,156	-20,594	-29,297	-49,860	-64,036	-62,998	-22.48%
YoY %	35.49%	-2.73%	29.71%	41.24%	22.14%	-1.65%	-	-
Horiz. %	21.66%	33.58%	32.69%	46.50%	79.15%	101.65%	100.00%	-
NP	26,391	-47,859	-47,148	50,958	115,538	121,313	160,894	-25.99%
YoY %	155.14%	-1.51%	-192.52%	-55.90%	-4.76%	-24.60%	-	-
Horiz. %	16.40%	-29.75%	-29.30%	31.67%	71.81%	75.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,428	-46,131	-44,368	58,549	117,869	122,636	157,514	-23.94%
YoY %	165.96%	-3.97%	-175.78%	-50.33%	-3.89%	-22.14%	-	-
Horiz. %	19.32%	-29.29%	-28.17%	37.17%	74.83%	77.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.09%	-	-	36.50%	30.15%	34.55%	28.14%	-
YoY %	0.00%	-	-	21.06%	-12.74%	22.78%	-	-
Horiz. %	121.14%	-	-	129.71%	107.14%	122.78%	100.00%	-
Total Cost	1,005,352	1,214,372	1,147,960	1,117,932	1,428,646	1,553,191	1,369,737	-5.01%
YoY %	-17.21%	5.79%	2.69%	-21.75%	-8.02%	13.39%	-	-
Horiz. %	73.40%	88.66%	83.81%	81.62%	104.30%	113.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	699,359	685,017	763,811	748,289	941,417	819,340	711,005	-0.27%
YoY %	2.09%	-10.32%	2.07%	-20.51%	14.90%	15.24%	-	-
Horiz. %	98.36%	96.34%	107.43%	105.24%	132.41%	115.24%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	18,559	19,234	28,008	46,905	82,074	61,323	78,756	-21.39%
YoY %	-3.51%	-31.33%	-40.29%	-42.85%	33.84%	-22.14%	-	-
Horiz. %	23.57%	24.42%	35.56%	59.56%	104.21%	77.86%	100.00%	-
Div Payout %	61.00%	0.00%	0.00%	80.11%	69.63%	50.00%	50.00%	-
YoY %	0.00%	0.00%	0.00%	15.05%	39.26%	0.00%	-	-
Horiz. %	122.00%	0.00%	0.00%	160.22%	139.26%	100.00%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	699,359	685,017	763,811	748,289	941,417	819,340	711,005	-0.27%
YoY %	2.09%	-10.32%	2.07%	-20.51%	14.90%	15.24%	-	-
Horiz. %	98.36%	96.34%	107.43%	105.24%	132.41%	115.24%	100.00%	-
NOSH	1,687,236	1,687,236	1,687,236	1,687,236	1,685,316	1,689,361	1,686,445	0.00%
YoY %	0.00%	0.00%	0.00%	0.11%	-0.24%	0.17%	-	-
Horiz. %	100.05%	100.05%	100.05%	100.05%	99.93%	100.17%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	2.56%	-4.10%	-4.28%	4.36%	7.48%	7.24%	10.51%	-
YoY %	162.44%	4.21%	-198.17%	-41.71%	3.31%	-31.11%	-	-
Horiz. %	24.36%	-39.01%	-40.72%	41.48%	71.17%	68.89%	100.00%	-
ROE	4.35%	-6.73%	-5.81%	7.82%	12.52%	14.97%	22.15%	-
YoY %	164.64%	-15.83%	-174.30%	-37.54%	-16.37%	-32.42%	-	-
Horiz. %	19.64%	-30.38%	-26.23%	35.30%	56.52%	67.58%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	61.15	69.14	65.24	69.28	91.63	99.12	90.76	-6.36%
YoY %	-11.56%	5.98%	-5.83%	-24.39%	-7.56%	9.21%	-	-
Horiz. %	67.38%	76.18%	71.88%	76.33%	100.96%	109.21%	100.00%	-
EPS	1.81	-2.74	-2.63	3.48	6.99	7.26	9.34	-23.90%
YoY %	166.06%	-4.18%	-175.57%	-50.21%	-3.72%	-22.27%	-	-
Horiz. %	19.38%	-29.34%	-28.16%	37.26%	74.84%	77.73%	100.00%	-
DPS	1.10	1.14	1.66	2.78	4.87	3.63	4.67	-21.39%
YoY %	-3.51%	-31.33%	-40.29%	-42.92%	34.16%	-22.27%	-	-
Horiz. %	23.55%	24.41%	35.55%	59.53%	104.28%	77.73%	100.00%	-
NAPS	0.4145	0.406	0.4527	0.4435	0.5586	0.485	0.4216	-0.28%
YoY %	2.09%	-10.32%	2.07%	-20.61%	15.18%	15.04%	-	-
Horiz. %	98.32%	96.30%	107.38%	105.19%	132.50%	115.04%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,687,236
RPS	61.15	69.14	65.24	69.28	91.52	99.25	90.72	-6.35%
YoY %	-11.56%	5.98%	-5.83%	-24.30%	-7.79%	9.40%	-	-
Horiz. %	67.41%	76.21%	71.91%	76.37%	100.88%	109.40%	100.00%	-
EPS	1.81	-2.74	-2.63	3.48	6.99	7.27	9.34	-23.90%
YoY %	166.06%	-4.18%	-175.57%	-50.21%	-3.85%	-22.16%	-	-
Horiz. %	19.38%	-29.34%	-28.16%	37.26%	74.84%	77.84%	100.00%	-
DPS	1.10	1.14	1.66	2.78	4.86	3.63	4.67	-21.39%
YoY %	-3.51%	-31.33%	-40.29%	-42.80%	33.88%	-22.27%	-	-
Horiz. %	23.55%	24.41%	35.55%	59.53%	104.07%	77.73%	100.00%	-
NAPS	0.4145	0.406	0.4527	0.4435	0.558	0.4856	0.4214	-0.27%
YoY %	2.09%	-10.32%	2.07%	-20.52%	14.91%	15.23%	-	-
Horiz. %	98.36%	96.35%	107.43%	105.24%	132.42%	115.23%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	0.17	0.22	0.365	0.645	0.715	0.68	0.91	-
P/RPS	0.28	0.32	0.56	0.93	0.78	0.69	1.00	-19.10%
YoY %	-12.50%	-42.86%	-39.78%	19.23%	13.04%	-31.00%	-	-
Horiz. %	28.00%	32.00%	56.00%	93.00%	78.00%	69.00%	100.00%	-
P/EPS	9.43	-8.05	-13.88	18.59	10.22	9.37	9.74	-0.53%
YoY %	217.14%	42.00%	-174.66%	81.90%	9.07%	-3.80%	-	-
Horiz. %	96.82%	-82.65%	-142.51%	190.86%	104.93%	96.20%	100.00%	-
EY	10.61	-12.43	-7.20	5.38	9.78	10.68	10.26	0.56%
YoY %	185.36%	-72.64%	-233.83%	-44.99%	-8.43%	4.09%	-	-
Horiz. %	103.41%	-121.15%	-70.18%	52.44%	95.32%	104.09%	100.00%	-
DY	6.47	5.18	4.55	4.31	6.81	5.34	5.13	3.93%
YoY %	24.90%	13.85%	5.57%	-36.71%	27.53%	4.09%	-	-
Horiz. %	126.12%	100.97%	88.69%	84.02%	132.75%	104.09%	100.00%	-
P/NAPS	0.41	0.54	0.81	1.45	1.28	1.40	2.16	-24.17%
YoY %	-24.07%	-33.33%	-44.14%	13.28%	-8.57%	-35.19%	-	-
Horiz. %	18.98%	25.00%	37.50%	67.13%	59.26%	64.81%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	24/06/20	28/05/19	30/05/18	29/05/17	30/05/16	28/05/15	29/05/14	-
Price	0.195	0.19	0.29	0.58	0.735	0.62	0.975	-
P/RPS	0.32	0.27	0.44	0.84	0.80	0.63	1.07	-18.20%
YoY %	18.52%	-38.64%	-47.62%	5.00%	26.98%	-41.12%	-	-
Horiz. %	29.91%	25.23%	41.12%	78.50%	74.77%	58.88%	100.00%	-
P/EPS	10.81	-6.95	-11.03	16.71	10.51	8.54	10.44	0.58%
YoY %	255.54%	36.99%	-166.01%	58.99%	23.07%	-18.20%	-	-
Horiz. %	103.54%	-66.57%	-105.65%	160.06%	100.67%	81.80%	100.00%	-
EY	9.25	-14.39	-9.07	5.98	9.52	11.71	9.58	-0.58%
YoY %	164.28%	-58.65%	-251.67%	-37.18%	-18.70%	22.23%	-	-
Horiz. %	96.56%	-150.21%	-94.68%	62.42%	99.37%	122.23%	100.00%	-
DY	5.64	6.00	5.72	4.79	6.63	5.85	4.79	2.75%
YoY %	-6.00%	4.90%	19.42%	-27.75%	13.33%	22.13%	-	-
Horiz. %	117.75%	125.26%	119.42%	100.00%	138.41%	122.13%	100.00%	-
P/NAPS	0.47	0.47	0.64	1.31	1.32	1.28	2.31	-23.28%
YoY %	0.00%	-26.56%	-51.15%	-0.76%	3.12%	-44.59%	-	-
Horiz. %	20.35%	20.35%	27.71%	56.71%	57.14%	55.41%	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