[MEDIAC] YoY TTM Result on 30-Jun-2019 [#1]

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	525,466	494,552	805,179	1,135,157	1,188,230	1,268,897	1,385,655	-14.91%
YoY %	6.25%	-38.58%	-29.07%	-4.47%	-6.36%	-8.43%	-	-
Horiz. %	37.92%	35.69%	58.11%	81.92%	85.75%	91.57%	100.00%	-
PBT	16,892	10,873	-830	-32,885	-19,206	74,024	136,270	-29.37%
YoY %	55.36%	1,410.00%	97.48%	-71.22%	-125.95%	-45.68%	-	-
Horiz. %	12.40%	7.98%	-0.61%	-24.13%	-14.09%	54.32%	100.00%	-
Tax	-10,683	-3,106	-8,288	-17,590	-22,829	-29,449	-42,764	-20.63%
YoY %	-243.95%	62.52%	52.88%	22.95%	22.48%	31.14%	-	-
Horiz. %	24.98%	7.26%	19.38%	41.13%	53.38%	68.86%	100.00%	-
NP	6,209	7,767	-9,118	-50,475	-42,035	44,575	93,506	-36.35%
YoY %	-20.06%	185.18%	81.94%	-20.08%	-194.30%	-52.33%	-	-
Horiz. %	6.64%	8.31%	-9.75%	-53.98%	-44.95%	47.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,259	10,080	-4,808	-48,959	-39,436	53,678	96,415	-33.59%
YoY %	-18.07%	309.65%	90.18%	-24.15%	-173.47%	-44.33%	-	-
Horiz. %	8.57%	10.45%	-4.99%	-50.78%	-40.90%	55.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	63.24%	28.57%	-	-	-	39.78%	31.38%	-
YoY %	121.35%	0.00%	-	-	-	26.77%	-	-
Horiz. %	201.53%	91.05%	-	-	-	126.77%	100.00%	-
Total Cost	519,257	486,785	814,297	1,185,632	1,230,265	1,224,322	1,292,149	-14.09%
YoY %	6.67%	-40.22%	-31.32%	-3.63%	0.49%	-5.25%	-	-
Horiz. %	40.19%	37.67%	63.02%	91.76%	95.21%	94.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	676,750	676,750	667,639	688,392	758,918	836,025	817,634	-3.10%
YoY %	0.00%	1.36%	-3.01%	-9.29%	-9.22%	2.25%	-	-
Horiz. %	82.77%	82.77%	81.65%	84.19%	92.82%	102.25%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	10,629	6,917	18,222	19,065	30,538	51,460	74,735	-27.74%
YoY %	53.66%	-62.04%	-4.42%	-37.57%	-40.66%	-31.14%	-	-
Horiz. %	14.22%	9.26%	24.38%	25.51%	40.86%	68.86%	100.00%	-
Div Payout %	128.70%	68.63%	0.00%	0.00%	0.00%	95.87%	77.51%	-
YoY %	87.53%	0.00%	0.00%	0.00%	0.00%	23.69%	-	-
Horiz. %	166.04%	88.54%	0.00%	0.00%	0.00%	123.69%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	676,750	676,750	667,639	688,392	758,918	836,025	817,634	-3.10%
YoY %	0.00%	1.36%	-3.01%	-9.29%	-9.22%	2.25%	-	-
Horiz. %	82.77%	82.77%	81.65%	84.19%	92.82%	102.25%	100.00%	-
NOSH	1,687,236	1,687,236	1,687,236	1,687,236	1,687,236	1,687,236	1,687,236	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	1.18%	1.57%	-1.13%	-4.45%	-3.54%	3.51%	6.75%	-
YoY %	-24.84%	238.94%	74.61%	-25.71%	-200.85%	-48.00%	-	-
Horiz. %	17.48%	23.26%	-16.74%	-65.93%	-52.44%	52.00%	100.00%	-
ROE	1.22%	1.49%	-0.72%	-7.11%	-5.20%	6.42%	11.79%	-
YoY %	-18.12%	306.94%	89.87%	-36.73%	-181.00%	-45.55%	-	-
Horiz. %	10.35%	12.64%	-6.11%	-60.31%	-44.11%	54.45%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	31.14	29.31	47.72	67.28	70.42	75.21	82.13	-14.91%
YoY %	6.24%	-38.58%	-29.07%	-4.46%	-6.37%	-8.43%	-	-
Horiz. %	37.92%	35.69%	58.10%	81.92%	85.74%	91.57%	100.00%	-
EPS	0.49	0.60	-0.28	-2.90	-2.34	3.18	5.71	-33.57%
YoY %	-18.33%	314.29%	90.34%	-23.93%	-173.58%	-44.31%	-	-
Horiz. %	8.58%	10.51%	-4.90%	-50.79%	-40.98%	55.69%	100.00%	-
DPS	0.63	0.41	1.08	1.13	1.81	3.05	4.43	-27.74%
YoY %	53.66%	-62.04%	-4.42%	-37.57%	-40.66%	-31.15%	-	-
Horiz. %	14.22%	9.26%	24.38%	25.51%	40.86%	68.85%	100.00%	-
NAPS	0.4011	0.4011	0.3957	0.408	0.4498	0.4955	0.4846	-3.10%
YoY %	0.00%	1.36%	-3.01%	-9.29%	-9.22%	2.25%	-	-
Horiz. %	82.77%	82.77%	81.65%	84.19%	92.82%	102.25%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,687,236
RPS	31.14	29.31	47.72	67.28	70.42	75.21	82.13	-14.91%
YoY %	6.24%	-38.58%	-29.07%	-4.46%	-6.37%	-8.43%	-	-
Horiz. %	37.92%	35.69%	58.10%	81.92%	85.74%	91.57%	100.00%	-
EPS	0.49	0.60	-0.28	-2.90	-2.34	3.18	5.71	-33.57%
YoY %	-18.33%	314.29%	90.34%	-23.93%	-173.58%	-44.31%	-	-
Horiz. %	8.58%	10.51%	-4.90%	-50.79%	-40.98%	55.69%	100.00%	-
DPS	0.63	0.41	1.08	1.13	1.81	3.05	4.43	-27.74%
YoY %	53.66%	-62.04%	-4.42%	-37.57%	-40.66%	-31.15%	-	-
Horiz. %	14.22%	9.26%	24.38%	25.51%	40.86%	68.85%	100.00%	-
NAPS	0.4011	0.4011	0.3957	0.408	0.4498	0.4955	0.4846	-3.10%
YoY %	0.00%	1.36%	-3.01%	-9.29%	-9.22%	2.25%	-	-
Horiz. %	82.77%	82.77%	81.65%	84.19%	92.82%	102.25%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	0.17	0.185	0.175	0.185	0.295	0.515	0.715	-
P/RPS	0.55	0.63	0.37	0.27	0.42	0.68	0.87	-7.35%
YoY %	-12.70%	70.27%	37.04%	-35.71%	-38.24%	-21.84%	-	-
Horiz. %	63.22%	72.41%	42.53%	31.03%	48.28%	78.16%	100.00%	-
P/EPS	34.73	30.97	-61.41	-6.38	-12.62	16.19	12.51	18.54%
YoY %	12.14%	150.43%	-862.54%	49.45%	-177.95%	29.42%	-	-
Horiz. %	277.62%	247.56%	-490.89%	-51.00%	-100.88%	129.42%	100.00%	-
EY	2.88	3.23	-1.63	-15.69	-7.92	6.18	7.99	-15.63%
YoY %	-10.84%	298.16%	89.61%	-98.11%	-228.16%	-22.65%	-	-
Horiz. %	36.05%	40.43%	-20.40%	-196.37%	-99.12%	77.35%	100.00%	-
DY	3.71	2.22	6.17	6.11	6.14	5.92	6.20	-8.19%
YoY %	67.12%	-64.02%	0.98%	-0.49%	3.72%	-4.52%	-	-
Horiz. %	59.84%	35.81%	99.52%	98.55%	99.03%	95.48%	100.00%	-
P/NAPS	0.42	0.46	0.44	0.45	0.66	1.04	1.48	-18.92%
YoY %	-8.70%	4.55%	-2.22%	-31.82%	-36.54%	-29.73%	-	-
Horiz. %	28.38%	31.08%	29.73%	30.41%	44.59%	70.27%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	29/08/22	27/08/21	28/08/20	28/08/19	28/08/18	29/08/17	23/08/16	-
Price	0.16	0.19	0.15	0.17	0.28	0.50	0.745	-
P/RPS	0.51	0.65	0.31	0.25	0.40	0.66	0.91	-9.19%
YoY %	-21.54%	109.68%	24.00%	-37.50%	-39.39%	-27.47%	-	-
Horiz. %	56.04%	71.43%	34.07%	27.47%	43.96%	72.53%	100.00%	-
P/EPS	32.69	31.80	-52.64	-5.86	-11.98	15.72	13.04	16.54%
YoY %	2.80%	160.41%	-798.29%	51.09%	-176.21%	20.55%	-	-
Horiz. %	250.69%	243.87%	-403.68%	-44.94%	-91.87%	120.55%	100.00%	-
EY	3.06	3.14	-1.90	-17.07	-8.35	6.36	7.67	-14.19%
YoY %	-2.55%	265.26%	88.87%	-104.43%	-231.29%	-17.08%	-	-
Horiz. %	39.90%	40.94%	-24.77%	-222.56%	-108.87%	82.92%	100.00%	-
DY	3.94	2.16	7.20	6.65	6.46	6.10	5.95	-6.63%
YoY %	82.41%	-70.00%	8.27%	2.94%	5.90%	2.52%	-	-
Horiz. %	66.22%	36.30%	121.01%	111.76%	108.57%	102.52%	100.00%	-
P/NAPS	0.40	0.47	0.38	0.42	0.62	1.01	1.54	-20.11%
YoY %	-14.89%	23.68%	-9.52%	-32.26%	-38.61%	-34.42%	-	-
Horiz. %	25.97%	30.52%	24.68%	27.27%	40.26%	65.58%	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