[M&G] YoY Quarter Result on 2014-07-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/04/19 31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 16,207 77,934 58,796 74,387 72,563 86,820 65,814 -16.54% YoY % -79.20% 32.55% -20.96% 2.51% -16.42% 31.92% - Horiz. % 24.63% 118.42% 89.34% 113.03% 110.25% 131.92% 100.00%
PBT -31,771 -65,036 -8,800 12,374 8,215 4,925 169 - YoY % 51.15% -639.05% -171.12% 50.63% 66.80% 2,814.20% - Horiz. % -18,799.41% -38,482.84% -5,207.10% 7,321.89% 4,860.95% 2,914.20% 100.00%
Tax -4 17,490 -392 2,208 -1,963 -4,911 -1,510 -53.48% YoY % -100.02% 4,561.73% -117.75% 212.48% 60.03% -225.23% - Horiz. % 0.26% -1,158.28% 25.96% -146.23% 130.00% 325.23% 100.00%
NP -31,775 -47,546 -9,192 14,582 6,252 14 -1,341 50.42% YoY % 33.17% -417.25% -163.04% 133.24% 44,557.14% 101.04% - Horiz. % 2,369.50% 3,545.56% 685.46% -1,087.40% -466.22% -1.04% 100.00%
NP to SH -22,512 -33,126 -3,317 -19,089 -20,763 -2,525 -1,912 37.44% YoY % 32.04% -898.67% 82.62% 8.06% -722.30% -32.06% - Horiz. % 1,177.41% 1,732.53% 173.48% 998.38% 1,085.93% 132.06% 100.00%
Tax Rate - % - % - % -17.84 % 23.90 % 99.72 % 893.49 % - YoY % 0.00% 0.00% 0.00% -174.64% -76.03% -88.84% - Horiz. % 0.00% 0.00% 0.00% -2.00% 2.67% 11.16% 100.00%
Total Cost 47,982 125,480 67,988 59,805 66,311 86,806 67,155 -4.24% YoY % -61.76% 84.56% 13.68% -9.81% -23.61% 29.26% - Horiz. % 71.45% 186.85% 101.24% 89.06% 98.74% 129.26% 100.00%
Net Worth 89,181 112,291 18,961,171 17,609,061 13,064,536 124,735 123,285 -4.09% YoY % -20.58% -99.41% 7.68% 34.79% 10,373.83% 1.18% - Horiz. % 72.34% 91.08% 15,379.86% 14,283.13% 10,596.96% 101.18% 100.00%
Dividend 30/04/19 31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 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 30/04/19 31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 89,181 112,291 18,961,171 17,609,061 13,064,536 124,735 123,285 -4.09% YoY % -20.58% -99.41% 7.68% 34.79% 10,373.83% 1.18% - Horiz. % 72.34% 91.08% 15,379.86% 14,283.13% 10,596.96% 101.18% 100.00%
NOSH 723,878 701,822 705,744 491,984 411,481 388,461 382,400 8.58% YoY % 3.14% -0.56% 43.45% 19.56% 5.93% 1.59% - Horiz. % 189.30% 183.53% 184.56% 128.66% 107.60% 101.59% 100.00%
Ratio Analysis 30/04/19 31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin -196.06 % -61.01 % -15.63 % 19.60 % 8.62 % 0.02 % -2.04 % 80.19% YoY % -221.36% -290.34% -179.74% 127.38% 43,000.00% 100.98% - Horiz. % 9,610.78% 2,990.69% 766.18% -960.78% -422.55% -0.98% 100.00%
ROE -25.24 % -29.50 % -0.02 % -0.11 % -0.16 % -2.02 % -1.55 % 43.31% YoY % 14.44% -147,400.00% 81.82% 31.25% 92.08% -30.32% - Horiz. % 1,628.39% 1,903.23% 1.29% 7.10% 10.32% 130.32% 100.00%
Per Share 30/04/19 31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 2.24 11.10 8.33 15.12 17.63 22.35 17.21 -23.12% YoY % -79.82% 33.25% -44.91% -14.24% -21.12% 29.87% - Horiz. % 13.02% 64.50% 48.40% 87.86% 102.44% 129.87% 100.00%
EPS -3.11 -4.72 -0.47 -3.88 -4.97 -0.65 -0.50 26.58% YoY % 34.11% -904.26% 87.89% 21.93% -664.62% -30.00% - Horiz. % 622.00% 944.00% 94.00% 776.00% 994.00% 130.00% 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 0.1232 0.1600 26.8669 35.7919 31.7500 0.3211 0.3224 -11.67% YoY % -23.00% -99.40% -24.94% 12.73% 9,787.89% -0.40% - Horiz. % 38.21% 49.63% 8,333.41% 11,101.71% 9,848.01% 99.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,223,879 30/04/19 31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 0.73 3.50 2.64 3.34 3.26 3.90 2.96 -16.52% YoY % -79.14% 32.58% -20.96% 2.45% -16.41% 31.76% - Horiz. % 24.66% 118.24% 89.19% 112.84% 110.14% 131.76% 100.00%
EPS -1.01 -1.49 -0.15 -0.86 -0.93 -0.11 -0.09 36.59% YoY % 32.21% -893.33% 82.56% 7.53% -745.45% -22.22% - Horiz. % 1,122.22% 1,655.56% 166.67% 955.56% 1,033.33% 122.22% 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 0.0401 0.0505 8.5262 7.9182 5.8747 0.0561 0.0554 -4.08% YoY % -20.59% -99.41% 7.68% 34.78% 10,371.84% 1.26% - Horiz. % 72.38% 91.16% 15,390.25% 14,292.78% 10,604.15% 101.26% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/19 31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 30/04/19 30/12/16 31/12/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 0.0850 0.3400 0.3850 1.2000 0.3750 0.3800 0.2900 -
P/RPS 3.80 3.06 0.00 7.94 2.13 1.70 1.68 11.10% YoY % 24.18% 0.00% 0.00% 272.77% 25.29% 1.19% - Horiz. % 226.19% 182.14% 0.00% 472.62% 126.79% 101.19% 100.00%
P/EPS -2.73 -7.20 0.00 -30.93 -7.43 -58.46 -58.00 -32.58% YoY % 62.08% 0.00% 0.00% -316.29% 87.29% -0.79% - Horiz. % 4.71% 12.41% -0.00% 53.33% 12.81% 100.79% 100.00%
EY -36.59 -13.88 0.00 -3.23 -13.46 -1.71 -1.72 48.34% YoY % -163.62% 0.00% 0.00% 76.00% -687.13% 0.58% - Horiz. % 2,127.33% 806.98% -0.00% 187.79% 782.56% 99.42% 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 0.69 2.13 0.01 0.03 0.01 1.18 0.90 -3.37% YoY % -67.61% 21,200.00% -66.67% 200.00% -99.15% 31.11% - Horiz. % 76.67% 236.67% 1.11% 3.33% 1.11% 131.11% 100.00%
Price Multiplier on Announcement Date 30/04/19 31/12/16 31/12/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 26/06/19 28/02/17 26/02/16 30/09/14 20/09/13 28/09/12 27/09/11 -
Price 0.0850 0.4400 0.4250 0.8600 0.4100 0.3700 0.2100 -
P/RPS 3.80 3.96 0.00 5.69 2.32 1.66 1.22 15.78% YoY % -4.04% 0.00% 0.00% 145.26% 39.76% 36.07% - Horiz. % 311.48% 324.59% 0.00% 466.39% 190.16% 136.07% 100.00%
P/EPS -2.73 -9.32 0.00 -22.16 -8.13 -56.92 -42.00 -29.71% YoY % 70.71% 0.00% 0.00% -172.57% 85.72% -35.52% - Horiz. % 6.50% 22.19% -0.00% 52.76% 19.36% 135.52% 100.00%
EY -36.59 -10.73 0.00 -4.51 -12.31 -1.76 -2.38 42.25% YoY % -241.01% 0.00% 0.00% 63.36% -599.43% 26.05% - Horiz. % 1,537.39% 450.84% -0.00% 189.50% 517.23% 73.95% 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 0.69 2.75 0.02 0.02 0.01 1.15 0.65 0.77% YoY % -74.91% 13,650.00% 0.00% 100.00% -99.13% 76.92% - Horiz. % 106.15% 423.08% 3.08% 3.08% 1.54% 176.92% 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
SHB Q4 2014 Bursa Announcement V3.pdf 
