[MEDIAC] YoY TTM Result on 31-Mar-2017 [#4]

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
TTM Result
Revenue	997,548	1,170,270	1,173,786	1,285,889	1,482,170	1,459,211	1,517,790	-6.75%
YoY %	-14.76%	-0.30%	-8.72%	-13.24%	1.57%	-3.86%	-	-
Horiz. %	65.72%	77.10%	77.34%	84.72%	97.65%	96.14%	100.00%	-
PBT	38,055	-26,558	-22,254	87,327	157,974	160,739	222,010	-25.44%
YoY %	243.29%	-19.34%	-125.48%	-44.72%	-1.72%	-27.60%	-	-
Horiz. %	17.14%	-11.96%	-10.02%	39.33%	71.16%	72.40%	100.00%	-
Tax	-13,158	-21,203	-22,388	-32,063	-47,590	-56,301	-62,466	-22.84%
YoY %	37.94%	5.29%	30.17%	32.63%	15.47%	9.87%	-	-
Horiz. %	21.06%	33.94%	35.84%	51.33%	76.19%	90.13%	100.00%	-
NP	24,897	-47,761	-44,642	55,264	110,384	104,438	159,544	-26.60%
YoY %	152.13%	-6.99%	-180.78%	-49.93%	5.69%	-34.54%	-	-
Horiz. %	15.61%	-29.94%	-27.98%	34.64%	69.19%	65.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,883	-46,035	-41,636	63,850	112,688	105,873	156,183	-24.50%
YoY %	162.74%	-10.57%	-165.21%	-43.34%	6.44%	-32.21%	-	-
Horiz. %	18.49%	-29.48%	-26.66%	40.88%	72.15%	67.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.58%	-	-	36.72%	30.13%	35.03%	28.14%	-
YoY %	0.00%	-	-	21.87%	-13.99%	24.48%	-	-
Horiz. %	122.89%	-	-	130.49%	107.07%	124.48%	100.00%	-
Total Cost	972,651	1,218,031	1,218,428	1,230,625	1,371,786	1,354,773	1,358,246	-5.40%
YoY %	-20.15%	-0.03%	-0.99%	-10.29%	1.26%	-0.26%	-	-
Horiz. %	71.61%	89.68%	89.71%	90.60%	101.00%	99.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	699,359	685,017	763,811	856,778	968,179	758,262	711,456	-0.28%
YoY %	2.09%	-10.32%	-10.85%	-11.51%	27.68%	6.58%	-	-
Horiz. %	98.30%	96.28%	107.36%	120.43%	136.08%	106.58%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Dividend
Div	18,222	19,065	30,538	51,460	80,914	54,581	77,787	-21.46%
YoY %	-4.42%	-37.57%	-40.66%	-36.40%	48.25%	-29.83%	-	-
Horiz. %	23.43%	24.51%	39.26%	66.16%	104.02%	70.17%	100.00%	-
Div Payout %	63.09%	0.00%	0.00%	80.60%	71.80%	51.55%	49.81%	-
YoY %	0.00%	0.00%	0.00%	12.26%	39.28%	3.49%	-	-
Horiz. %	126.66%	0.00%	0.00%	161.81%	144.15%	103.49%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Equity
Net Worth	699,359	685,017	763,811	856,778	968,179	758,262	711,456	-0.28%
YoY %	2.09%	-10.32%	-10.85%	-11.51%	27.68%	6.58%	-	-
Horiz. %	98.30%	96.28%	107.36%	120.43%	136.08%	106.58%	100.00%	-
NOSH	1,687,236	1,687,236	1,687,236	1,687,236	1,687,236	1,647,321	1,687,514	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	2.42%	-2.38%	-	-
Horiz. %	99.98%	99.98%	99.98%	99.98%	99.98%	97.62%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Ratio Analysis
NP Margin	2.50%	-4.08%	-3.80%	4.30%	7.45%	7.16%	10.51%	-
YoY %	161.27%	-7.37%	-188.37%	-42.28%	4.05%	-31.87%	-	-
Horiz. %	23.79%	-38.82%	-36.16%	40.91%	70.88%	68.13%	100.00%	-
ROE	4.13%	-6.72%	-5.45%	7.45%	11.64%	13.96%	21.95%	-
YoY %	161.46%	-23.30%	-173.15%	-36.00%	-16.62%	-36.40%	-	-
Horiz. %	18.82%	-30.62%	-24.83%	33.94%	53.03%	63.60%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Per Share
RPS	59.12	69.36	69.57	76.21	85.52	88.58	89.94	-6.74%
YoY %	-14.76%	-0.30%	-8.71%	-10.89%	-3.45%	-1.51%	-	-
Horiz. %	65.73%	77.12%	77.35%	84.73%	95.09%	98.49%	100.00%	-
EPS	1.71	-2.73	-2.47	3.78	6.50	6.43	9.26	-24.51%
YoY %	162.64%	-10.53%	-165.34%	-41.85%	1.09%	-30.56%	-	-
Horiz. %	18.47%	-29.48%	-26.67%	40.82%	70.19%	69.44%	100.00%	-
DPS	1.08	1.13	1.81	3.05	4.67	3.31	4.61	-21.46%
YoY %	-4.42%	-37.57%	-40.66%	-34.69%	41.09%	-28.20%	-	-
Horiz. %	23.43%	24.51%	39.26%	66.16%	101.30%	71.80%	100.00%	-
NAPS	0.4145	0.406	0.4527	0.5078	0.5586	0.4603	0.4216	-0.28%
YoY %	2.09%	-10.32%	-10.85%	-9.09%	21.36%	9.18%	-	-
Horiz. %	98.32%	96.30%	107.38%	120.45%	132.50%	109.18%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 1,687,236
RPS	59.12	69.36	69.57	76.21	87.85	86.49	89.96	-6.75%
YoY %	-14.76%	-0.30%	-8.71%	-13.25%	1.57%	-3.86%	-	-
Horiz. %	65.72%	77.10%	77.33%	84.72%	97.65%	96.14%	100.00%	-
EPS	1.71	-2.73	-2.47	3.78	6.68	6.27	9.26	-24.51%
YoY %	162.64%	-10.53%	-165.34%	-43.41%	6.54%	-32.29%	-	-
Horiz. %	18.47%	-29.48%	-26.67%	40.82%	72.14%	67.71%	100.00%	-
DPS	1.08	1.13	1.81	3.05	4.80	3.23	4.61	-21.46%
YoY %	-4.42%	-37.57%	-40.66%	-36.46%	48.61%	-29.93%	-	-
Horiz. %	23.43%	24.51%	39.26%	66.16%	104.12%	70.07%	100.00%	-
NAPS	0.4145	0.406	0.4527	0.5078	0.5738	0.4494	0.4217	-0.28%
YoY %	2.09%	-10.32%	-10.85%	-11.50%	27.68%	6.57%	-	-
Horiz. %	98.29%	96.28%	107.35%	120.42%	136.07%	106.57%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	-
Price	0.17	0.22	0.365	0.645	0.715	0.68	0.91	-
P/RPS	0.29	0.32	0.52	0.85	0.84	0.77	1.01	-18.76%
YoY %	-9.38%	-38.46%	-38.82%	1.19%	9.09%	-23.76%	-	-
Horiz. %	28.71%	31.68%	51.49%	84.16%	83.17%	76.24%	100.00%	-
P/EPS	9.93	-8.06	-14.79	17.04	11.00	10.58	9.83	0.16%
YoY %	223.20%	45.50%	-186.80%	54.91%	3.97%	7.63%	-	-
Horiz. %	101.02%	-81.99%	-150.46%	173.35%	111.90%	107.63%	100.00%	-
EY	10.07	-12.40	-6.76	5.87	9.09	9.45	10.17	-0.16%
YoY %	181.21%	-83.43%	-215.16%	-35.42%	-3.81%	-7.08%	-	-
Horiz. %	99.02%	-121.93%	-66.47%	57.72%	89.38%	92.92%	100.00%	-
DY	6.35	5.14	4.96	4.73	6.53	4.87	5.07	3.81%
YoY %	23.54%	3.63%	4.86%	-27.57%	34.09%	-3.94%	-	-
Horiz. %	125.25%	101.38%	97.83%	93.29%	128.80%	96.06%	100.00%	-
P/NAPS	0.41	0.54	0.81	1.27	1.28	1.48	2.16	-24.17%
YoY %	-24.07%	-33.33%	-36.22%	-0.78%	-13.51%	-31.48%	-	-
Horiz. %	18.98%	25.00%	37.50%	58.80%	59.26%	68.52%	100.00%	-

	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	24/06/20	28/05/19	30/05/18	29/05/17	30/05/16	28/05/15	29/05/14	-
Price	0.195	0.19	0.29	0.58	0.735	0.62	0.975	-
P/RPS	0.33	0.27	0.42	0.76	0.86	0.70	1.08	-17.91%
YoY %	22.22%	-35.71%	-44.74%	-11.63%	22.86%	-35.19%	-	-
Horiz. %	30.56%	25.00%	38.89%	70.37%	79.63%	64.81%	100.00%	-
P/EPS	11.39	-6.96	-11.75	15.33	11.30	9.65	10.53	1.31%
YoY %	263.65%	40.77%	-176.65%	35.66%	17.10%	-8.36%	-	-
Horiz. %	108.17%	-66.10%	-111.59%	145.58%	107.31%	91.64%	100.00%	-
EY	8.78	-14.36	-8.51	6.52	8.85	10.37	9.49	-1.28%
YoY %	161.14%	-68.74%	-230.52%	-26.33%	-14.66%	9.27%	-	-
Horiz. %	92.52%	-151.32%	-89.67%	68.70%	93.26%	109.27%	100.00%	-
DY	5.54	5.95	6.24	5.26	6.35	5.34	4.73	2.66%
YoY %	-6.89%	-4.65%	18.63%	-17.17%	18.91%	12.90%	-	-
Horiz. %	117.12%	125.79%	131.92%	111.21%	134.25%	112.90%	100.00%	-
P/NAPS	0.47	0.47	0.64	1.14	1.32	1.35	2.31	-23.28%
YoY %	0.00%	-26.56%	-43.86%	-13.64%	-2.22%	-41.56%	-	-
Horiz. %	20.35%	20.35%	27.71%	49.35%	57.14%	58.44%	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