[BURSA] YoY TTM Result on 30-Sep-2013 [#3]

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
TTM Result
Revenue	518,606	511,425	489,203	465,300	416,023	426,382	416,537	3.71%
YoY %	1.40%	4.54%	5.14%	11.84%	-2.43%	2.36%	-	-
Horiz. %	124.50%	122.78%	117.45%	111.71%	99.88%	102.36%	100.00%	-
PBT	272,184	277,637	250,646	247,350	209,578	208,609	222,175	3.43%
YoY %	-1.96%	10.77%	1.33%	18.02%	0.46%	-6.11%	-	-
Horiz. %	122.51%	124.96%	112.81%	111.33%	94.33%	93.89%	100.00%	-
Tax	-69,285	-69,250	-66,242	-65,510	-57,187	-60,379	-39,867	9.63%
YoY %	-0.05%	-4.54%	-1.12%	-14.55%	5.29%	-51.45%	-	-
Horiz. %	173.79%	173.70%	166.16%	164.32%	143.44%	151.45%	100.00%	-
NP	202,899	208,387	184,404	181,840	152,391	148,230	182,308	1.79%
YoY %	-2.63%	13.01%	1.41%	19.32%	2.81%	-18.69%	-	-
Horiz. %	111.29%	114.30%	101.15%	99.74%	83.59%	81.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	194,057	201,149	178,929	174,991	146,177	144,608	179,571	1.30%
YoY %	-3.53%	12.42%	2.25%	19.71%	1.09%	-19.47%	-	-
Horiz. %	108.07%	112.02%	99.64%	97.45%	81.40%	80.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.46%	24.94%	26.43%	26.48%	27.29%	28.94%	17.94%	-
YoY %	2.09%	-5.64%	-0.19%	-2.97%	-5.70%	61.32%	-	-
Horiz. %	141.92%	139.02%	147.32%	147.60%	152.12%	161.32%	100.00%	-
Total Cost	315,707	303,038	304,799	283,460	263,632	278,152	234,229	5.09%
YoY %	4.18%	-0.58%	7.53%	7.52%	-5.22%	18.75%	-	-
Horiz. %	134.79%	129.38%	130.13%	121.02%	112.55%	118.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	784,180	761,267	668,908	770,150	841,223	825,282	809,896	-0.53%
YoY %	3.01%	13.81%	-13.15%	-8.45%	1.93%	1.90%	-	-
Horiz. %	96.82%	94.00%	82.59%	95.09%	103.87%	101.90%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	187,300	183,453	276,268	263,566	141,200	125,142	97,865	11.41%
YoY %	2.10%	-33.60%	4.82%	86.66%	12.83%	27.87%	-	-
Horiz. %	191.39%	187.46%	282.29%	269.32%	144.28%	127.87%	100.00%	-
Div Payout %	96.52%	91.20%	154.40%	150.62%	96.60%	86.54%	54.50%	-
YoY %	5.83%	-40.93%	2.51%	55.92%	11.62%	58.79%	-	-
Horiz. %	177.10%	167.34%	283.30%	276.37%	177.25%	158.79%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	784,180	761,267	668,908	770,150	841,223	825,282	809,896	-0.53%
YoY %	3.01%	13.81%	-13.15%	-8.45%	1.93%	1.90%	-	-
Horiz. %	96.82%	94.00%	82.59%	95.09%	103.87%	101.90%	100.00%	-
NOSH	537,109	536,104	530,880	531,137	529,071	529,027	532,826	0.13%
YoY %	0.19%	0.98%	-0.05%	0.39%	0.01%	-0.71%	-	-
Horiz. %	100.80%	100.62%	99.63%	99.68%	99.30%	99.29%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	39.12%	40.75%	37.69%	39.08%	36.63%	34.76%	43.77%	-
YoY %	-4.00%	8.12%	-3.56%	6.69%	5.38%	-20.58%	-	-
Horiz. %	89.38%	93.10%	86.11%	89.28%	83.69%	79.42%	100.00%	-
ROE	24.75%	26.42%	26.75%	22.72%	17.38%	17.52%	22.17%	-
YoY %	-6.32%	-1.23%	17.74%	30.72%	-0.80%	-20.97%	-	-
Horiz. %	111.64%	119.17%	120.66%	102.48%	78.39%	79.03%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	96.55	95.40	92.15	87.60	78.63	80.60	78.17	3.57%
YoY %	1.21%	3.53%	5.19%	11.41%	-2.44%	3.11%	-	-
Horiz. %	123.51%	122.04%	117.88%	112.06%	100.59%	103.11%	100.00%	-
EPS	36.13	37.52	33.70	32.95	27.63	27.33	33.70	1.16%
YoY %	-3.70%	11.34%	2.28%	19.25%	1.10%	-18.90%	-	-
Horiz. %	107.21%	111.34%	100.00%	97.77%	81.99%	81.10%	100.00%	-
DPS	35.00	34.50	52.00	49.50	26.50	23.50	18.50	11.20%
YoY %	1.45%	-33.65%	5.05%	86.79%	12.77%	27.03%	-	-
Horiz. %	189.19%	186.49%	281.08%	267.57%	143.24%	127.03%	100.00%	-
NAPS	1.46	1.42	1.26	1.45	1.59	1.56	1.52	-0.66%
YoY %	2.82%	12.70%	-13.10%	-8.81%	1.92%	2.63%	-	-
Horiz. %	96.05%	93.42%	82.89%	95.39%	104.61%	102.63%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 531,137
RPS	64.08	63.19	60.45	57.49	51.41	52.69	51.47	3.71%
YoY %	1.41%	4.53%	5.15%	11.83%	-2.43%	2.37%	-	-
Horiz. %	124.50%	122.77%	117.45%	111.70%	99.88%	102.37%	100.00%	-
EPS	23.98	24.85	22.11	21.62	18.06	17.87	22.19	1.30%
YoY %	-3.50%	12.39%	2.27%	19.71%	1.06%	-19.47%	-	-
Horiz. %	108.07%	111.99%	99.64%	97.43%	81.39%	80.53%	100.00%	-
DPS	23.14	22.67	34.14	32.57	17.45	15.46	12.09	11.41%
YoY %	2.07%	-33.60%	4.82%	86.65%	12.87%	27.87%	-	-
Horiz. %	191.40%	187.51%	282.38%	269.40%	144.33%	127.87%	100.00%	-
NAPS	0.969	0.9407	0.8265	0.9516	1.0394	1.0197	1.0007	-0.53%
YoY %	3.01%	13.82%	-13.15%	-8.45%	1.93%	1.90%	-	-
Horiz. %	96.83%	94.00%	82.59%	95.09%	103.87%	101.90%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	8.82	8.05	8.06	7.40	6.15	6.12	8.13	-
P/RPS	9.13	8.44	8.75	8.45	7.82	7.59	10.40	-2.14%
YoY %	8.18%	-3.54%	3.55%	8.06%	3.03%	-27.02%	-	-
Horiz. %	87.79%	81.15%	84.13%	81.25%	75.19%	72.98%	100.00%	-
P/EPS	24.41	21.45	23.91	22.46	22.26	22.39	24.12	0.19%
YoY %	13.80%	-10.29%	6.46%	0.90%	-0.58%	-7.17%	-	-
Horiz. %	101.20%	88.93%	99.13%	93.12%	92.29%	92.83%	100.00%	-
EY	4.10	4.66	4.18	4.45	4.49	4.47	4.15	-0.20%
YoY %	-12.02%	11.48%	-6.07%	-0.89%	0.45%	7.71%	-	-
Horiz. %	98.80%	112.29%	100.72%	107.23%	108.19%	107.71%	100.00%	-
DY	3.97	4.29	6.45	6.69	4.31	3.84	2.28	9.67%
YoY %	-7.46%	-33.49%	-3.59%	55.22%	12.24%	68.42%	-	-
Horiz. %	174.12%	188.16%	282.89%	293.42%	189.04%	168.42%	100.00%	-
P/NAPS	6.04	5.67	6.40	5.10	3.87	3.92	5.35	2.04%
YoY %	6.53%	-11.41%	25.49%	31.78%	-1.28%	-26.73%	-	-
Horiz. %	112.90%	105.98%	119.63%	95.33%	72.34%	73.27%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	24/10/16	23/10/15	20/10/14	23/10/13	19/10/12	19/10/11	19/10/10	-
Price	8.80	8.39	7.90	7.96	6.39	6.41	8.35	-
P/RPS	9.11	8.79	8.57	9.09	8.13	7.95	10.68	-2.61%
YoY %	3.64%	2.57%	-5.72%	11.81%	2.26%	-25.56%	-	-
Horiz. %	85.30%	82.30%	80.24%	85.11%	76.12%	74.44%	100.00%	-
P/EPS	24.36	22.36	23.44	24.16	23.13	23.45	24.78	-0.28%
YoY %	8.94%	-4.61%	-2.98%	4.45%	-1.36%	-5.37%	-	-
Horiz. %	98.31%	90.23%	94.59%	97.50%	93.34%	94.63%	100.00%	-
EY	4.11	4.47	4.27	4.14	4.32	4.26	4.04	0.28%
YoY %	-8.05%	4.68%	3.14%	-4.17%	1.41%	5.45%	-	-
Horiz. %	101.73%	110.64%	105.69%	102.48%	106.93%	105.45%	100.00%	-
DY	3.98	4.11	6.58	6.22	4.15	3.67	2.22	10.20%
YoY %	-3.16%	-37.54%	5.79%	49.88%	13.08%	65.32%	-	-
Horiz. %	179.28%	185.14%	296.40%	280.18%	186.94%	165.32%	100.00%	-
P/NAPS	6.03	5.91	6.27	5.49	4.02	4.11	5.49	1.57%
YoY %	2.03%	-5.74%	14.21%	36.57%	-2.19%	-25.14%	-	-
Horiz. %	109.84%	107.65%	114.21%	100.00%	73.22%	74.86%	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