[M&G] YoY Quarter Result on 2015-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 44,915 35,835 0 115,586 87,700 93,823 91,497 -12.30% YoY % 25.34% 0.00% 0.00% 31.80% -6.53% 2.54% - Horiz. % 49.09% 39.17% 0.00% 126.33% 95.85% 102.54% 100.00%
PBT -24,102 -29,402 0 -18,109 894 4,594 6,382 - YoY % 18.03% 0.00% 0.00% -2,125.62% -80.54% -28.02% - Horiz. % -377.66% -460.70% 0.00% -283.75% 14.01% 71.98% 100.00%
Tax 4,407 5,294 0 -275 -1,085 -1,702 -272 - YoY % -16.75% 0.00% 0.00% 74.65% 36.25% -525.74% - Horiz. % -1,620.22% -1,946.32% -0.00% 101.10% 398.90% 625.74% 100.00%
NP -19,695 -24,108 0 -18,384 -191 2,892 6,110 - YoY % 18.31% 0.00% 0.00% -9,525.13% -106.60% -52.67% - Horiz. % -322.34% -394.57% 0.00% -300.88% -3.13% 47.33% 100.00%
NP to SH -13,827 -16,632 0 -20,274 -2,946 733 2,293 - YoY % 16.87% 0.00% 0.00% -588.19% -501.91% -68.03% - Horiz. % -603.01% -725.34% 0.00% -884.17% -128.48% 31.97% 100.00%
Tax Rate - % - % - % - % 121.36 % 37.05 % 4.26 % - YoY % 0.00% 0.00% 0.00% 0.00% 227.56% 769.72% - Horiz. % 0.00% 0.00% 0.00% 0.00% 2,848.83% 869.72% 100.00%
Total Cost 64,610 59,943 0 133,970 87,891 90,931 85,387 -5.01% YoY % 7.79% 0.00% 0.00% 52.43% -3.34% 6.49% - Horiz. % 75.67% 70.20% 0.00% 156.90% 102.93% 106.49% 100.00%
Net Worth 312,842 147,372 - 18,820,444 14,567,232 21,248,854 196,471 8.96% YoY % 112.28% 0.00% 0.00% 29.20% -31.44% 10,715.21% - Horiz. % 159.23% 75.01% 0.00% 9,579.20% 7,414.41% 10,815.21% 100.00%
Dividend 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 312,842 147,372 - 18,820,444 14,567,232 21,248,854 196,471 8.96% YoY % 112.28% 0.00% 0.00% 29.20% -31.44% 10,715.21% - Horiz. % 159.23% 75.01% 0.00% 9,579.20% 7,414.41% 10,815.21% 100.00%
NOSH 711,006 701,772 697,058 701,522 469,910 407,222 382,166 12.13% YoY % 1.32% 0.68% -0.64% 49.29% 15.39% 6.56% - Horiz. % 186.05% 183.63% 182.40% 183.56% 122.96% 106.56% 100.00%
Ratio Analysis 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin -43.85 % -67.28 % - % -15.91 % -0.22 % 3.08 % 6.68 % - YoY % 34.82% 0.00% 0.00% -7,131.82% -107.14% -53.89% - Horiz. % -656.44% -1,007.19% 0.00% -238.17% -3.29% 46.11% 100.00%
ROE -4.42 % -11.29 % - % -0.11 % -0.02 % 0.00 % 1.17 % - YoY % 60.85% 0.00% 0.00% -450.00% 0.00% 0.00% - Horiz. % -377.78% -964.96% 0.00% -9.40% -1.71% 0.00% 100.00%
Per Share 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 6.32 5.11 - 16.48 18.66 23.04 23.94 -21.78% YoY % 23.68% 0.00% 0.00% -11.68% -19.01% -3.76% - Horiz. % 26.40% 21.35% 0.00% 68.84% 77.94% 96.24% 100.00%
EPS -1.94 -2.37 0.00 -2.89 -0.63 0.18 0.60 - YoY % 18.14% 0.00% 0.00% -358.73% -450.00% -70.00% - Horiz. % -323.33% -395.00% 0.00% -481.67% -105.00% 30.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4400 0.2100 - 26.8280 31.0000 52.1800 0.5141 -2.83% YoY % 109.52% 0.00% 0.00% -13.46% -40.59% 10,049.78% - Horiz. % 85.59% 40.85% 0.00% 5,218.44% 6,029.96% 10,149.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,223,879 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 2.02 1.61 - 5.20 3.94 4.22 4.11 -12.28% YoY % 25.47% 0.00% 0.00% 31.98% -6.64% 2.68% - Horiz. % 49.15% 39.17% 0.00% 126.52% 95.86% 102.68% 100.00%
EPS -0.62 -0.75 0.00 -0.91 -0.13 0.03 0.10 - YoY % 17.33% 0.00% 0.00% -600.00% -533.33% -70.00% - Horiz. % -620.00% -750.00% 0.00% -910.00% -130.00% 30.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1407 0.0663 - 8.4629 6.5504 9.5549 0.0883 8.97% YoY % 112.22% 0.00% 0.00% 29.20% -31.44% 10,720.95% - Horiz. % 159.34% 75.08% 0.00% 9,584.26% 7,418.35% 10,820.95% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 29/09/17 30/09/16 30/09/15 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.2350 0.3550 0.4800 0.4950 0.6800 0.3600 0.4000 -
P/RPS 3.72 6.95 0.00 3.00 3.64 1.56 1.67 15.92% YoY % -46.47% 0.00% 0.00% -17.58% 133.33% -6.59% - Horiz. % 222.75% 416.17% 0.00% 179.64% 217.96% 93.41% 100.00%
P/EPS -12.08 -14.98 0.00 -17.13 -108.47 200.00 66.67 - YoY % 19.36% 0.00% 0.00% 84.21% -154.24% 199.99% - Horiz. % -18.12% -22.47% 0.00% -25.69% -162.70% 299.99% 100.00%
EY -8.28 -6.68 0.00 -5.84 -0.92 0.50 1.50 - YoY % -23.95% 0.00% 0.00% -534.78% -284.00% -66.67% - Horiz. % -552.00% -445.33% 0.00% -389.33% -61.33% 33.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.53 1.69 0.00 0.02 0.02 0.01 0.78 -6.88% YoY % -68.64% 0.00% 0.00% 0.00% 100.00% -98.72% - Horiz. % 67.95% 216.67% 0.00% 2.56% 2.56% 1.28% 100.00%
Price Multiplier on Announcement Date 30/09/17 30/09/16 30/09/15 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 29/11/17 23/11/16 - 29/06/15 20/06/14 26/06/13 27/06/12 -
Price 0.2150 0.3550 0.0000 0.4850 0.9700 0.4000 0.3800 -
P/RPS 3.40 6.95 0.00 2.94 5.20 1.74 1.59 15.05% YoY % -51.08% 0.00% 0.00% -43.46% 198.85% 9.43% - Horiz. % 213.84% 437.11% 0.00% 184.91% 327.04% 109.43% 100.00%
P/EPS -11.06 -14.98 0.00 -16.78 -154.72 222.22 63.33 - YoY % 26.17% 0.00% 0.00% 89.15% -169.62% 250.89% - Horiz. % -17.46% -23.65% 0.00% -26.50% -244.31% 350.89% 100.00%
EY -9.05 -6.68 0.00 -5.96 -0.65 0.45 1.58 - YoY % -35.48% 0.00% 0.00% -816.92% -244.44% -71.52% - Horiz. % -572.78% -422.78% 0.00% -377.22% -41.14% 28.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.49 1.69 0.00 0.02 0.03 0.01 0.74 -7.32% YoY % -71.01% 0.00% 0.00% -33.33% 200.00% -98.65% - Horiz. % 66.22% 228.38% 0.00% 2.70% 4.05% 1.35% 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
Q3 2015 SHB Results.pdf 
