[MEDIAC] YoY Quarter Result on 30-Sep-2018 [#2]

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Quarter Result
Revenue	125,924	126,207	305,443	354,370	337,232	353,441	402,409	-17.58%
YoY %	-0.22%	-58.68%	-13.81%	5.08%	-4.59%	-12.17%	-	-
Horiz. %	31.29%	31.36%	75.90%	88.06%	83.80%	87.83%	100.00%	-
PBT	7,377	2,468	11,552	17,986	21,574	29,379	45,371	-26.10%
YoY %	198.91%	-78.64%	-35.77%	-16.63%	-26.57%	-35.25%	-	-
Horiz. %	16.26%	5.44%	25.46%	39.64%	47.55%	64.75%	100.00%	-
Tax	-1,545	208	1,056	-6,718	-8,621	-8,693	-14,445	-31.07%
YoY %	-842.79%	-80.30%	115.72%	22.07%	0.83%	39.82%	-	-
Horiz. %	10.70%	-1.44%	-7.31%	46.51%	59.68%	60.18%	100.00%	-
NP	5,832	2,676	12,608	11,268	12,953	20,686	30,926	-24.25%
YoY %	117.94%	-78.78%	11.89%	-13.01%	-37.38%	-33.11%	-	-
Horiz. %	18.86%	8.65%	40.77%	36.44%	41.88%	66.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,832	3,254	13,345	12,393	14,253	21,277	31,484	-24.47%
YoY %	79.23%	-75.62%	7.68%	-13.05%	-33.01%	-32.42%	-	-
Horiz. %	18.52%	10.34%	42.39%	39.36%	45.27%	67.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.94%	-8.43%	-9.14%	37.35%	39.96%	29.59%	31.84%	-
YoY %	348.40%	7.77%	-124.47%	-6.53%	35.05%	-7.07%	-	-
Horiz. %	65.77%	-26.48%	-28.71%	117.31%	125.50%	92.93%	100.00%	-
Total Cost	120,092	123,531	292,835	343,102	324,279	332,755	371,483	-17.14%
YoY %	-2.78%	-57.82%	-14.65%	5.80%	-2.55%	-10.43%	-	-
Horiz. %	32.33%	33.25%	78.83%	92.36%	87.29%	89.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	679,618	671,688	702,227	770,560	847,667	843,618	0	-
YoY %	1.18%	-4.35%	-8.87%	-9.10%	0.48%	0.00%	-	-
Horiz. %	80.56%	79.62%	83.24%	91.34%	100.48%	100.00%	-	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	-	-	11,304	12,148	18,053	24,464	34,984	-
YoY %	-	-	-6.95%	-32.71%	-26.21%	-30.07%	-	-
Horiz. %	-	-	32.31%	34.72%	51.60%	69.93%	100.00%	-
Div Payout %	-	-	84.71%	98.02%	126.66%	114.98%	111.12%	-
YoY %	-	-	-13.58%	-22.61%	10.16%	3.47%	-	-
Horiz. %	-	-	76.23%	88.21%	113.98%	103.47%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	679,618	671,688	702,227	770,560	847,667	843,618	0	-
YoY %	1.18%	-4.35%	-8.87%	-9.10%	0.48%	0.00%	-	-
Horiz. %	80.56%	79.62%	83.24%	91.34%	100.48%	100.00%	-	-
NOSH	1,687,236	1,687,236	1,687,236	1,687,236	1,687,236	1,687,236	1,690,050	-0.02%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.17%	-	-
Horiz. %	99.83%	99.83%	99.83%	99.83%	99.83%	99.83%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	4.63%	2.12%	4.13%	3.18%	3.84%	5.85%	7.69%	-
YoY %	118.40%	-48.67%	29.87%	-17.19%	-34.36%	-23.93%	-	-
Horiz. %	60.21%	27.57%	53.71%	41.35%	49.93%	76.07%	100.00%	-
ROE	0.86%	0.48%	1.90%	1.61%	1.68%	2.52%	0.00%	-
YoY %	79.17%	-74.74%	18.01%	-4.17%	-33.33%	0.00%	-	-
Horiz. %	34.13%	19.05%	75.40%	63.89%	66.67%	100.00%	-	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	7.46	7.48	18.10	21.00	19.99	20.95	23.81	-17.57%
YoY %	-0.27%	-58.67%	-13.81%	5.05%	-4.58%	-12.01%	-	-
Horiz. %	31.33%	31.42%	76.02%	88.20%	83.96%	87.99%	100.00%	-
EPS	0.33	0.21	0.79	0.74	0.84	1.24	1.86	-25.01%
YoY %	57.14%	-73.42%	6.76%	-11.90%	-32.26%	-33.33%	-	-
Horiz. %	17.74%	11.29%	42.47%	39.78%	45.16%	66.67%	100.00%	-
DPS	0.00	0.00	0.67	0.72	1.07	1.45	2.07	-
YoY %	0.00%	0.00%	-6.94%	-32.71%	-26.21%	-29.95%	-	-
Horiz. %	0.00%	0.00%	32.37%	34.78%	51.69%	70.05%	100.00%	-
NAPS	0.4028	0.3981	0.4162	0.4567	0.5024	0.50	0.00	-
YoY %	1.18%	-4.35%	-8.87%	-9.10%	0.48%	0.00%	-	-
Horiz. %	80.56%	79.62%	83.24%	91.34%	100.48%	100.00%	-	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,687,236
RPS	8.20	8.21	19.88	23.06	21.95	23.00	26.19	-17.58%
YoY %	-0.12%	-58.70%	-13.79%	5.06%	-4.57%	-12.18%	-	-
Horiz. %	31.31%	31.35%	75.91%	88.05%	83.81%	87.82%	100.00%	-
EPS	0.38	0.21	0.87	0.81	0.93	1.38	2.05	-24.47%
YoY %	80.95%	-75.86%	7.41%	-12.90%	-32.61%	-32.68%	-	-
Horiz. %	18.54%	10.24%	42.44%	39.51%	45.37%	67.32%	100.00%	-
DPS	0.00	0.00	0.74	0.79	1.17	1.59	2.28	-
YoY %	0.00%	0.00%	-6.33%	-32.48%	-26.42%	-30.26%	-	-
Horiz. %	0.00%	0.00%	32.46%	34.65%	51.32%	69.74%	100.00%	-
NAPS	0.4423	0.4371	0.457	0.5015	0.5517	0.549	0.00	-
YoY %	1.19%	-4.35%	-8.87%	-9.10%	0.49%	0.00%	-	-
Horiz. %	80.56%	79.62%	83.24%	91.35%	100.49%	100.00%	-	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	0.175	0.15	0.18	0.265	0.465	0.685	0.525	-
P/RPS	2.34	2.01	0.99	1.26	2.33	3.27	2.20	1.03%
YoY %	16.42%	103.03%	-21.43%	-45.92%	-28.75%	48.64%	-	-
Horiz. %	106.36%	91.36%	45.00%	57.27%	105.91%	148.64%	100.00%	-
P/EPS	50.63	77.78	22.76	36.08	55.05	54.32	28.18	10.24%
YoY %	-34.91%	241.74%	-36.92%	-34.46%	1.34%	92.76%	-	-
Horiz. %	179.67%	276.01%	80.77%	128.03%	195.35%	192.76%	100.00%	-
EY	1.98	1.29	4.39	2.77	1.82	1.84	3.55	-9.26%
YoY %	53.49%	-70.62%	58.48%	52.20%	-1.09%	-48.17%	-	-
Horiz. %	55.77%	36.34%	123.66%	78.03%	51.27%	51.83%	100.00%	-
DY	0.00	0.00	3.72	2.72	2.30	2.12	3.94	-
YoY %	0.00%	0.00%	36.76%	18.26%	8.49%	-46.19%	-	-
Horiz. %	0.00%	0.00%	94.42%	69.04%	58.38%	53.81%	100.00%	-
P/NAPS	0.43	0.38	0.43	0.58	0.93	1.37	0.00	-
YoY %	13.16%	-11.63%	-25.86%	-37.63%	-32.12%	0.00%	-	-
Horiz. %	31.39%	27.74%	31.39%	42.34%	67.88%	100.00%	-	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	24/11/21	25/11/20	25/11/19	29/11/18	28/11/17	30/11/16	25/11/15	-
Price	0.17	0.155	0.165	0.205	0.415	0.64	0.61	-
P/RPS	2.28	2.07	0.91	0.98	2.08	3.06	2.56	-1.91%
YoY %	10.14%	127.47%	-7.14%	-52.88%	-32.03%	19.53%	-	-
Horiz. %	89.06%	80.86%	35.55%	38.28%	81.25%	119.53%	100.00%	-
P/EPS	49.18	80.37	20.86	27.91	49.13	50.75	32.74	7.01%
YoY %	-38.81%	285.28%	-25.26%	-43.19%	-3.19%	55.01%	-	-
Horiz. %	150.21%	245.48%	63.71%	85.25%	150.06%	155.01%	100.00%	-
EY	2.03	1.24	4.79	3.58	2.04	1.97	3.05	-6.55%
YoY %	63.71%	-74.11%	33.80%	75.49%	3.55%	-35.41%	-	-
Horiz. %	66.56%	40.66%	157.05%	117.38%	66.89%	64.59%	100.00%	-
DY	0.00	0.00	4.06	3.51	2.58	2.27	3.39	-
YoY %	0.00%	0.00%	15.67%	36.05%	13.66%	-33.04%	-	-
Horiz. %	0.00%	0.00%	119.76%	103.54%	76.11%	66.96%	100.00%	-
P/NAPS	0.42	0.39	0.40	0.45	0.83	1.28	0.00	-
YoY %	7.69%	-2.50%	-11.11%	-45.78%	-35.16%	0.00%	-	-
Horiz. %	32.81%	30.47%	31.25%	35.16%	64.84%	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