[MWE] YoY TTM Result on 30-Sep-2015 [#2]

	30/09/17	30/09/16	30/09/15	30/09/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	340,067	308,339	340,436	291,942	383,103	506,981	513,016	-6.35%
YoY %	10.29%	-9.43%	16.61%	-23.80%	-24.43%	-1.18%	-	-
Horiz. %	66.29%	60.10%	66.36%	56.91%	74.68%	98.82%	100.00%	-
PBT	139,174	26,002	-33,592	33,746	137,757	61,620	54,398	16.19%
YoY %	435.24%	177.41%	-199.54%	-75.50%	123.56%	13.28%	-	-
Horiz. %	255.84%	47.80%	-61.75%	62.04%	253.24%	113.28%	100.00%	-
Tax	-3,546	-7,501	-8,225	-3,766	-5,883	-13,427	-11,311	-16.92%
YoY %	52.73%	8.80%	-118.40%	35.99%	56.19%	-18.71%	-	-
Horiz. %	31.35%	66.32%	72.72%	33.30%	52.01%	118.71%	100.00%	-
NP	135,628	18,501	-41,817	29,980	131,874	48,193	43,087	20.11%
YoY %	633.08%	144.24%	-239.48%	-77.27%	173.64%	11.85%	-	-
Horiz. %	314.78%	42.94%	-97.05%	69.58%	306.06%	111.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	135,162	19,345	-43,432	28,641	130,113	46,986	46,773	18.48%
YoY %	598.69%	144.54%	-251.64%	-77.99%	176.92%	0.46%	-	-
Horiz. %	288.97%	41.36%	-92.86%	61.23%	278.18%	100.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.55%	28.85%	-	11.16%	4.27%	21.79%	20.79%	-
YoY %	-91.16%	0.00%	-	161.36%	-80.40%	4.81%	-	-
Horiz. %	12.27%	138.77%	-	53.68%	20.54%	104.81%	100.00%	-
Total Cost	204,439	289,838	382,253	261,962	251,229	458,788	469,929	-12.45%
YoY %	-29.46%	-24.18%	45.92%	4.27%	-45.24%	-2.37%	-	-
Horiz. %	43.50%	61.68%	81.34%	55.75%	53.46%	97.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	649,262	542,799	557,214	656,904	612,264	487,409	455,309	5.83%
YoY %	19.61%	-2.59%	-15.18%	7.29%	25.62%	7.05%	-	-
Horiz. %	142.60%	119.22%	122.38%	144.28%	134.47%	107.05%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	4,604	4,605	4,605	4,605	20,720	36,966	23,123	-22.73%
YoY %	-0.02%	0.00%	0.00%	-77.78%	-43.95%	59.87%	-	-
Horiz. %	19.91%	19.92%	19.92%	19.92%	89.61%	159.87%	100.00%	-
Div Payout %	3.41%	23.81%	0.00%	16.08%	15.93%	78.68%	49.44%	-
YoY %	-85.68%	0.00%	0.00%	0.94%	-79.75%	59.14%	-	-
Horiz. %	6.90%	48.16%	0.00%	32.52%	32.22%	159.14%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	649,262	542,799	557,214	656,904	612,264	487,409	455,309	5.83%
YoY %	19.61%	-2.59%	-15.18%	7.29%	25.62%	7.05%	-	-
Horiz. %	142.60%	119.22%	122.38%	144.28%	134.47%	107.05%	100.00%	-
NOSH	230,235	230,000	230,253	231,304	230,174	231,000	231,121	-0.06%
YoY %	0.10%	-0.11%	-0.45%	0.49%	-0.36%	-0.05%	-	-
Horiz. %	99.62%	99.51%	99.62%	100.08%	99.59%	99.95%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	39.88%	6.00%	-12.28%	10.27%	34.42%	9.51%	8.40%	-
YoY %	564.67%	148.86%	-219.57%	-70.16%	261.93%	13.21%	-	-
Horiz. %	474.76%	71.43%	-146.19%	122.26%	409.76%	113.21%	100.00%	-
ROE	20.82%	3.56%	-7.79%	4.36%	21.25%	9.64%	10.27%	-
YoY %	484.83%	145.70%	-278.67%	-79.48%	120.44%	-6.13%	-	-
Horiz. %	202.73%	34.66%	-75.85%	42.45%	206.91%	93.87%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	147.70	134.06	147.85	126.22	166.44	219.47	221.97	-6.30%
YoY %	10.17%	-9.33%	17.14%	-24.16%	-24.16%	-1.13%	-	-
Horiz. %	66.54%	60.40%	66.61%	56.86%	74.98%	98.87%	100.00%	-
EPS	58.71	8.41	-18.86	12.38	56.53	20.34	20.24	18.55%
YoY %	598.10%	144.59%	-252.34%	-78.10%	177.93%	0.49%	-	-
Horiz. %	290.07%	41.55%	-93.18%	61.17%	279.30%	100.49%	100.00%	-
DPS	2.00	2.00	2.00	2.00	9.00	16.00	10.00	-22.67%
YoY %	0.00%	0.00%	0.00%	-77.78%	-43.75%	60.00%	-	-
Horiz. %	20.00%	20.00%	20.00%	20.00%	90.00%	160.00%	100.00%	-
NAPS	2.82	2.36	2.42	2.84	2.66	2.11	1.97	5.89%
YoY %	19.49%	-2.48%	-14.79%	6.77%	26.07%	7.11%	-	-
Horiz. %	143.15%	119.80%	122.84%	144.16%	135.03%	107.11%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 230,253
RPS	146.86	133.16	147.02	126.08	165.45	218.94	221.55	-6.35%
YoY %	10.29%	-9.43%	16.61%	-23.80%	-24.43%	-1.18%	-	-
Horiz. %	66.29%	60.10%	66.36%	56.91%	74.68%	98.82%	100.00%	-
EPS	58.37	8.35	-18.76	12.37	56.19	20.29	20.20	18.48%
YoY %	599.04%	144.51%	-251.66%	-77.99%	176.93%	0.45%	-	-
Horiz. %	288.96%	41.34%	-92.87%	61.24%	278.17%	100.45%	100.00%	-
DPS	1.99	1.99	1.99	1.99	8.95	15.96	9.99	-22.72%
YoY %	0.00%	0.00%	0.00%	-77.77%	-43.92%	59.76%	-	-
Horiz. %	19.92%	19.92%	19.92%	19.92%	89.59%	159.76%	100.00%	-
NAPS	2.8039	2.3441	2.4064	2.8369	2.6441	2.1049	1.9663	5.83%
YoY %	19.62%	-2.59%	-15.18%	7.29%	25.62%	7.05%	-	-
Horiz. %	142.60%	119.21%	122.38%	144.28%	134.47%	107.05%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	28/06/13	29/06/12	30/06/11	-
Price	1.40	1.23	1.20	1.56	1.84	1.49	1.36	-
P/RPS	0.95	0.92	0.81	1.24	1.11	0.68	0.61	7.33%
YoY %	3.26%	13.58%	-34.68%	11.71%	63.24%	11.48%	-	-
Horiz. %	155.74%	150.82%	132.79%	203.28%	181.97%	111.48%	100.00%	-
P/EPS	2.38	14.62	-6.36	12.60	3.26	7.33	6.72	-15.28%
YoY %	-83.72%	329.87%	-150.48%	286.50%	-55.53%	9.08%	-	-
Horiz. %	35.42%	217.56%	-94.64%	187.50%	48.51%	109.08%	100.00%	-
EY	41.93	6.84	-15.72	7.94	30.72	13.65	14.88	18.00%
YoY %	513.01%	143.51%	-297.98%	-74.15%	125.05%	-8.27%	-	-
Horiz. %	281.79%	45.97%	-105.65%	53.36%	206.45%	91.73%	100.00%	-
DY	1.43	1.63	1.67	1.28	4.89	10.74	7.35	-23.01%
YoY %	-12.27%	-2.40%	30.47%	-73.82%	-54.47%	46.12%	-	-
Horiz. %	19.46%	22.18%	22.72%	17.41%	66.53%	146.12%	100.00%	-
P/NAPS	0.50	0.52	0.50	0.55	0.69	0.71	0.69	-5.01%
YoY %	-3.85%	4.00%	-9.09%	-20.29%	-2.82%	2.90%	-	-
Horiz. %	72.46%	75.36%	72.46%	79.71%	100.00%	102.90%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	27/11/17	25/11/16	26/11/15	27/11/14	23/08/13	16/08/12	25/08/11	-
Price	1.34	1.28	1.38	1.50	1.80	1.66	1.19	-
P/RPS	0.91	0.95	0.93	1.19	1.08	0.76	0.54	8.69%
YoY %	-4.21%	2.15%	-21.85%	10.19%	42.11%	40.74%	-	-
Horiz. %	168.52%	175.93%	172.22%	220.37%	200.00%	140.74%	100.00%	-
P/EPS	2.28	15.22	-7.32	12.11	3.18	8.16	5.88	-14.04%
YoY %	-85.02%	307.92%	-160.45%	280.82%	-61.03%	38.78%	-	-
Horiz. %	38.78%	258.84%	-124.49%	205.95%	54.08%	138.78%	100.00%	-
EY	43.81	6.57	-13.67	8.25	31.40	12.25	17.01	16.32%
YoY %	566.82%	148.06%	-265.70%	-73.73%	156.33%	-27.98%	-	-
Horiz. %	257.55%	38.62%	-80.36%	48.50%	184.60%	72.02%	100.00%	-
DY	1.49	1.56	1.45	1.33	5.00	9.64	8.40	-24.14%
YoY %	-4.49%	7.59%	9.02%	-73.40%	-48.13%	14.76%	-	-
Horiz. %	17.74%	18.57%	17.26%	15.83%	59.52%	114.76%	100.00%	-
P/NAPS	0.48	0.54	0.57	0.53	0.68	0.79	0.60	-3.50%
YoY %	-11.11%	-5.26%	7.55%	-22.06%	-13.92%	31.67%	-	-
Horiz. %	80.00%	90.00%	95.00%	88.33%	113.33%	131.67%	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