[MASTER] QoQ Quarter Result on 2018-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 47,523 41,814 37,125 32,796 33,851 33,414 31,667 31.11% QoQ % 13.65% 12.63% 13.20% -3.12% 1.31% 5.52% - Horiz. % 150.07% 132.04% 117.24% 103.57% 106.90% 105.52% 100.00%
PBT 3,812 3,023 1,716 1,759 1,732 1,569 1,303 104.69% QoQ % 26.10% 76.17% -2.44% 1.56% 10.39% 20.41% - Horiz. % 292.56% 232.00% 131.70% 135.00% 132.92% 120.41% 100.00%
Tax -717 -1,215 -463 -477 -328 -403 -293 81.69% QoQ % 40.99% -162.42% 2.94% -45.43% 18.61% -37.54% - Horiz. % 244.71% 414.68% 158.02% 162.80% 111.95% 137.54% 100.00%
NP 3,095 1,808 1,253 1,282 1,404 1,166 1,010 111.12% QoQ % 71.18% 44.29% -2.26% -8.69% 20.41% 15.45% - Horiz. % 306.44% 179.01% 124.06% 126.93% 139.01% 115.45% 100.00%
NP to SH 3,097 1,810 1,255 1,284 1,406 1,168 1,012 110.93% QoQ % 71.10% 44.22% -2.26% -8.68% 20.38% 15.42% - Horiz. % 306.03% 178.85% 124.01% 126.88% 138.93% 115.42% 100.00%
Tax Rate 18.81 % 40.19 % 26.98 % 27.12 % 18.94 % 25.69 % 22.49 % -11.24% QoQ % -53.20% 48.96% -0.52% 43.19% -26.27% 14.23% - Horiz. % 83.64% 178.70% 119.96% 120.59% 84.22% 114.23% 100.00%
Total Cost 44,428 40,006 35,872 31,514 32,447 32,248 30,657 28.09% QoQ % 11.05% 11.52% 13.83% -2.88% 0.62% 5.19% - Horiz. % 144.92% 130.50% 117.01% 102.80% 105.84% 105.19% 100.00%
Net Worth 94,492 91,215 78,653 77,560 77,014 75,375 74,283 17.42% QoQ % 3.59% 15.97% 1.41% 0.71% 2.17% 1.47% - Horiz. % 127.21% 122.79% 105.88% 104.41% 103.68% 101.47% 100.00%
Dividend 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - 819 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 63.81 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 94,492 91,215 78,653 77,560 77,014 75,375 74,283 17.42% QoQ % 3.59% 15.97% 1.41% 0.71% 2.17% 1.47% - Horiz. % 127.21% 122.79% 105.88% 104.41% 103.68% 101.47% 100.00%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 - QoQ % 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%
Ratio Analysis 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 6.51 % 4.32 % 3.38 % 3.91 % 4.15 % 3.49 % 3.19 % 60.96% QoQ % 50.69% 27.81% -13.55% -5.78% 18.91% 9.40% - Horiz. % 204.08% 135.42% 105.96% 122.57% 130.09% 109.40% 100.00%
ROE 3.28 % 1.98 % 1.60 % 1.66 % 1.83 % 1.55 % 1.36 % 79.94% QoQ % 65.66% 23.75% -3.61% -9.29% 18.06% 13.97% - Horiz. % 241.18% 145.59% 117.65% 122.06% 134.56% 113.97% 100.00%
Per Share 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 87.01 76.55 67.97 60.04 61.98 61.18 57.98 31.11% QoQ % 13.66% 12.62% 13.21% -3.13% 1.31% 5.52% - Horiz. % 150.07% 132.03% 117.23% 103.55% 106.90% 105.52% 100.00%
EPS 5.67 3.31 2.30 2.35 2.57 2.14 1.85 111.14% QoQ % 71.30% 43.91% -2.13% -8.56% 20.09% 15.68% - Horiz. % 306.49% 178.92% 124.32% 127.03% 138.92% 115.68% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.7300 1.6700 1.4400 1.4200 1.4100 1.3800 1.3600 17.42% QoQ % 3.59% 15.97% 1.41% 0.71% 2.17% 1.47% - Horiz. % 127.21% 122.79% 105.88% 104.41% 103.68% 101.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,620 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 87.01 76.55 67.97 60.04 61.98 61.18 57.98 31.11% QoQ % 13.66% 12.62% 13.21% -3.13% 1.31% 5.52% - Horiz. % 150.07% 132.03% 117.23% 103.55% 106.90% 105.52% 100.00%
EPS 5.67 3.31 2.30 2.35 2.57 2.14 1.85 111.14% QoQ % 71.30% 43.91% -2.13% -8.56% 20.09% 15.68% - Horiz. % 306.49% 178.92% 124.32% 127.03% 138.92% 115.68% 100.00%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.7300 1.6700 1.4400 1.4200 1.4100 1.3800 1.3600 17.42% QoQ % 3.59% 15.97% 1.41% 0.71% 2.17% 1.47% - Horiz. % 127.21% 122.79% 105.88% 104.41% 103.68% 101.47% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.7900 0.5750 0.6050 0.5900 0.5800 0.6400 0.6850 -
P/RPS 0.91 0.75 0.89 0.98 0.94 1.05 1.18 -15.92% QoQ % 21.33% -15.73% -9.18% 4.26% -10.48% -11.02% - Horiz. % 77.12% 63.56% 75.42% 83.05% 79.66% 88.98% 100.00%
P/EPS 13.93 17.35 26.33 25.10 22.53 29.93 36.97 -47.86% QoQ % -19.71% -34.11% 4.90% 11.41% -24.72% -19.04% - Horiz. % 37.68% 46.93% 71.22% 67.89% 60.94% 80.96% 100.00%
EY 7.18 5.76 3.80 3.98 4.44 3.34 2.70 92.06% QoQ % 24.65% 51.58% -4.52% -10.36% 32.93% 23.70% - Horiz. % 265.93% 213.33% 140.74% 147.41% 164.44% 123.70% 100.00%
DY 0.00 0.00 0.00 2.54 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.46 0.34 0.42 0.42 0.41 0.46 0.50 -5.41% QoQ % 35.29% -19.05% 0.00% 2.44% -10.87% -8.00% - Horiz. % 92.00% 68.00% 84.00% 84.00% 82.00% 92.00% 100.00%
Price Multiplier on Announcement Date 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/05/19 27/02/19 23/11/18 24/08/18 14/05/18 28/02/18 24/11/17 -
Price 0.7050 0.6200 0.6400 0.6350 0.6400 0.6300 0.6850 -
P/RPS 0.81 0.81 0.94 1.06 1.03 1.03 1.18 -22.20% QoQ % 0.00% -13.83% -11.32% 2.91% 0.00% -12.71% - Horiz. % 68.64% 68.64% 79.66% 89.83% 87.29% 87.29% 100.00%
P/EPS 12.43 18.71 27.85 27.01 24.86 29.46 36.97 -51.68% QoQ % -33.56% -32.82% 3.11% 8.65% -15.61% -20.31% - Horiz. % 33.62% 50.61% 75.33% 73.06% 67.24% 79.69% 100.00%
EY 8.04 5.34 3.59 3.70 4.02 3.39 2.70 107.12% QoQ % 50.56% 48.75% -2.97% -7.96% 18.58% 25.56% - Horiz. % 297.78% 197.78% 132.96% 137.04% 148.89% 125.56% 100.00%
DY 0.00 0.00 0.00 2.36 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.41 0.37 0.44 0.45 0.45 0.46 0.50 -12.40% QoQ % 10.81% -15.91% -2.22% 0.00% -2.17% -8.00% - Horiz. % 82.00% 74.00% 88.00% 90.00% 90.00% 92.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
MPG Announcement 2Q18.pdf 
