[BURSA] YoY 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
Quarter Result
Revenue	179,777	123,960	140,555	142,671	129,718	127,019	123,151	6.50%
YoY %	45.03%	-11.81%	-1.48%	9.99%	2.12%	3.14%	-	-
Horiz. %	145.98%	100.66%	114.13%	115.85%	105.33%	103.14%	100.00%	-
PBT	116,052	63,273	79,895	81,454	69,437	69,483	65,800	9.90%
YoY %	83.41%	-20.80%	-1.91%	17.31%	-0.07%	5.60%	-	-
Horiz. %	176.37%	96.16%	121.42%	123.79%	105.53%	105.60%	100.00%	-
Tax	-29,825	-15,881	-20,040	-20,526	-17,702	-18,440	-17,889	8.88%
YoY %	-87.80%	20.75%	2.37%	-15.95%	4.00%	-3.08%	-	-
Horiz. %	166.72%	88.78%	112.02%	114.74%	98.95%	103.08%	100.00%	-
NP	86,227	47,392	59,855	60,928	51,735	51,043	47,911	10.27%
YoY %	81.94%	-20.82%	-1.76%	17.77%	1.36%	6.54%	-	-
Horiz. %	179.97%	98.92%	124.93%	127.17%	107.98%	106.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	86,227	46,339	58,214	59,540	49,475	49,489	46,851	10.69%
YoY %	86.08%	-20.40%	-2.23%	20.34%	-0.03%	5.63%	-	-
Horiz. %	184.05%	98.91%	124.25%	127.08%	105.60%	105.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.70%	25.10%	25.08%	25.20%	25.49%	26.54%	27.19%	-
YoY %	2.39%	0.08%	-0.48%	-1.14%	-3.96%	-2.39%	-	-
Horiz. %	94.52%	92.31%	92.24%	92.68%	93.75%	97.61%	100.00%	-
Total Cost	93,550	76,568	80,700	81,743	77,983	75,976	75,240	3.69%
YoY %	22.18%	-5.12%	-1.28%	4.82%	2.64%	0.98%	-	-
Horiz. %	124.34%	101.77%	107.26%	108.64%	103.65%	100.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	808,503	888,222	903,001	906,509	817,413	766,281	798,596	0.20%
YoY %	-8.98%	-1.64%	-0.39%	10.90%	6.67%	-4.05%	-	-
Horiz. %	101.24%	111.22%	113.07%	113.51%	102.36%	95.95%	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	137,445	83,977	177,375	187,738	91,421	87,803	191,663	-5.38%
YoY %	63.67%	-52.66%	-5.52%	105.36%	4.12%	-54.19%	-	-
Horiz. %	71.71%	43.81%	92.55%	97.95%	47.70%	45.81%	100.00%	-
Div Payout %	159.40%	181.22%	304.70%	315.32%	184.78%	177.42%	409.09%	-
YoY %	-12.04%	-40.53%	-3.37%	70.65%	4.15%	-56.63%	-	-
Horiz. %	38.96%	44.30%	74.48%	77.08%	45.17%	43.37%	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	906,509	817,413	766,281	798,596	0.20%
YoY %	-8.98%	-1.64%	-0.39%	10.90%	6.67%	-4.05%	-	-
Horiz. %	101.24%	111.22%	113.07%	113.51%	102.36%	95.95%	100.00%	-
NOSH	805,859	807,474	807,472	536,396	537,771	532,139	532,397	7.14%
YoY %	-0.20%	0.00%	50.54%	-0.26%	1.06%	-0.05%	-	-
Horiz. %	151.36%	151.67%	151.67%	100.75%	101.01%	99.95%	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	47.96%	38.23%	42.58%	42.71%	39.88%	40.19%	38.90%	-
YoY %	25.45%	-10.22%	-0.30%	7.10%	-0.77%	3.32%	-	-
Horiz. %	123.29%	98.28%	109.46%	109.79%	102.52%	103.32%	100.00%	-
ROE	10.67%	5.22%	6.45%	6.57%	6.05%	6.46%	5.87%	-
YoY %	104.41%	-19.07%	-1.83%	8.60%	-6.35%	10.05%	-	-
Horiz. %	181.77%	88.93%	109.88%	111.93%	103.07%	110.05%	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	22.24	15.35	17.43	26.60	24.12	23.87	23.13	-0.65%
YoY %	44.89%	-11.93%	-34.47%	10.28%	1.05%	3.20%	-	-
Horiz. %	96.15%	66.36%	75.36%	115.00%	104.28%	103.20%	100.00%	-
EPS	10.70	5.70	7.20	11.10	9.20	9.30	8.80	3.30%
YoY %	87.72%	-20.83%	-35.14%	20.65%	-1.08%	5.68%	-	-
Horiz. %	121.59%	64.77%	81.82%	126.14%	104.55%	105.68%	100.00%	-
DPS	17.00	10.40	22.00	35.00	17.00	16.50	36.00	-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	22.21	15.32	17.37	17.63	16.03	15.69	15.22	6.49%
YoY %	44.97%	-11.80%	-1.47%	9.98%	2.17%	3.09%	-	-
Horiz. %	145.93%	100.66%	114.13%	115.83%	105.32%	103.09%	100.00%	-
EPS	10.65	5.73	7.19	7.36	6.11	6.12	5.79	10.68%
YoY %	85.86%	-20.31%	-2.31%	20.46%	-0.16%	5.70%	-	-
Horiz. %	183.94%	98.96%	124.18%	127.12%	105.53%	105.70%	100.00%	-
DPS	16.98	10.38	21.92	23.20	11.30	10.85	23.68	-5.38%
YoY %	63.58%	-52.65%	-5.52%	105.31%	4.15%	-54.18%	-	-
Horiz. %	71.71%	43.83%	92.57%	97.97%	47.72%	45.82%	100.00%	-
NAPS	0.999	1.0975	1.1158	1.1201	1.01	0.9468	0.9868	0.20%
YoY %	-8.97%	-1.64%	-0.38%	10.90%	6.68%	-4.05%	-	-
Horiz. %	101.24%	111.22%	113.07%	113.51%	102.35%	95.95%	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	32.74	45.60	42.16	39.85	35.49	34.10	33.55	-0.40%
YoY %	-28.20%	8.16%	5.80%	12.29%	4.08%	1.64%	-	-
Horiz. %	97.59%	135.92%	125.66%	118.78%	105.78%	101.64%	100.00%	-
P/EPS	68.26	121.98	101.80	95.50	93.04	87.53	88.18	-4.17%
YoY %	-44.04%	19.82%	6.60%	2.64%	6.29%	-0.74%	-	-
Horiz. %	77.41%	138.33%	115.45%	108.30%	105.51%	99.26%	100.00%	-
EY	1.46	0.82	0.98	1.05	1.07	1.14	1.13	4.35%
YoY %	78.05%	-16.33%	-6.67%	-1.87%	-6.14%	0.88%	-	-
Horiz. %	129.20%	72.57%	86.73%	92.92%	94.69%	100.88%	100.00%	-
DY	2.34	1.49	2.99	3.30	1.99	2.03	4.64	-10.77%
YoY %	57.05%	-50.17%	-9.39%	65.83%	-1.97%	-56.25%	-	-
Horiz. %	50.43%	32.11%	64.44%	71.12%	42.89%	43.75%	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	45.15	43.64	44.68	39.48	36.86	33.93	35.41	4.12%
YoY %	3.46%	-2.33%	13.17%	7.11%	8.64%	-4.18%	-	-
Horiz. %	127.51%	123.24%	126.18%	111.49%	104.09%	95.82%	100.00%	-
P/EPS	94.14	116.75	107.89	94.59	96.63	87.10	93.07	0.19%
YoY %	-19.37%	8.21%	14.06%	-2.11%	10.94%	-6.41%	-	-
Horiz. %	101.15%	125.44%	115.92%	101.63%	103.83%	93.59%	100.00%	-
EY	1.06	0.86	0.93	1.06	1.03	1.15	1.07	-0.15%
YoY %	23.26%	-7.53%	-12.26%	2.91%	-10.43%	7.48%	-	-
Horiz. %	99.07%	80.37%	86.92%	99.07%	96.26%	107.48%	100.00%	-
DY	1.69	1.55	2.82	3.33	1.91	2.04	4.40	-14.72%
YoY %	9.03%	-45.04%	-15.32%	74.35%	-6.37%	-53.64%	-	-
Horiz. %	38.41%	35.23%	64.09%	75.68%	43.41%	46.36%	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