[MASTER] YoY Quarter Result on 2020-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 40,768 36,888 35,209 40,661 47,523 33,851 22,174 10.68% YoY % 10.52% 4.77% -13.41% -14.44% 40.39% 52.66% - Horiz. % 183.85% 166.36% 158.79% 183.37% 214.32% 152.66% 100.00%
PBT 5,949 4,976 3,913 3,358 3,812 1,732 949 35.77% YoY % 19.55% 27.17% 16.53% -11.91% 120.09% 82.51% - Horiz. % 626.87% 524.34% 412.33% 353.85% 401.69% 182.51% 100.00%
Tax -996 -390 -654 -317 -717 -328 -300 22.13% YoY % -155.38% 40.37% -106.31% 55.79% -118.60% -9.33% - Horiz. % 332.00% 130.00% 218.00% 105.67% 239.00% 109.33% 100.00%
NP 4,953 4,586 3,259 3,041 3,095 1,404 649 40.29% YoY % 8.00% 40.72% 7.17% -1.74% 120.44% 116.33% - Horiz. % 763.17% 706.63% 502.16% 468.57% 476.89% 216.33% 100.00%
NP to SH 4,953 4,587 3,260 3,042 3,097 1,406 651 40.22% YoY % 7.98% 40.71% 7.17% -1.78% 120.27% 115.98% - Horiz. % 760.83% 704.61% 500.77% 467.28% 475.73% 215.98% 100.00%
Tax Rate 16.74 % 7.84 % 16.71 % 9.44 % 18.81 % 18.94 % 31.61 % -10.05% YoY % 113.52% -53.08% 77.01% -49.81% -0.69% -40.08% - Horiz. % 52.96% 24.80% 52.86% 29.86% 59.51% 59.92% 100.00%
Total Cost 35,815 32,302 31,950 37,620 44,428 32,447 21,525 8.85% YoY % 10.88% 1.10% -15.07% -15.32% 36.92% 50.74% - Horiz. % 166.39% 150.07% 148.43% 174.77% 206.40% 150.74% 100.00%
Net Worth 145,289 131,088 117,433 109,240 94,492 77,014 72,644 12.24% YoY % 10.83% 11.63% 7.50% 15.61% 22.70% 6.02% - Horiz. % 200.00% 180.45% 161.65% 150.38% 130.08% 106.02% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 3,277 2,184 1,092 - - - - - YoY % 50.00% 100.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 300.00% 200.00% 100.00% - - - -
Div Payout % 66.17 % 47.63 % 33.51 % - % - % - % - % - YoY % 38.93% 42.14% 0.00% 0.00% 0.00% 0.00% - Horiz. % 197.46% 142.14% 100.00% - - - -
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 145,289 131,088 117,433 109,240 94,492 77,014 72,644 12.24% YoY % 10.83% 11.63% 7.50% 15.61% 22.70% 6.02% - Horiz. % 200.00% 180.45% 161.65% 150.38% 130.08% 106.02% 100.00%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 - 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%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 12.15 % 12.43 % 9.26 % 7.48 % 6.51 % 4.15 % 2.93 % 26.74% YoY % -2.25% 34.23% 23.80% 14.90% 56.87% 41.64% - Horiz. % 414.68% 424.23% 316.04% 255.29% 222.18% 141.64% 100.00%
ROE 3.41 % 3.50 % 2.78 % 2.78 % 3.28 % 1.83 % 0.90 % 24.85% YoY % -2.57% 25.90% 0.00% -15.24% 79.23% 103.33% - Horiz. % 378.89% 388.89% 308.89% 308.89% 364.44% 203.33% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 74.64 67.54 64.46 74.44 87.01 61.98 40.60 10.68% YoY % 10.51% 4.78% -13.41% -14.45% 40.38% 52.66% - Horiz. % 183.84% 166.35% 158.77% 183.35% 214.31% 152.66% 100.00%
EPS 9.07 8.40 5.97 5.57 5.67 2.57 1.19 40.26% YoY % 7.98% 40.70% 7.18% -1.76% 120.62% 115.97% - Horiz. % 762.18% 705.88% 501.68% 468.07% 476.47% 215.97% 100.00%
DPS 6.00 4.00 2.00 0.00 0.00 0.00 0.00 - YoY % 50.00% 100.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 300.00% 200.00% 100.00% - - - -
NAPS 2.6600 2.4000 2.1500 2.0000 1.7300 1.4100 1.3300 12.24% YoY % 10.83% 11.63% 7.50% 15.61% 22.70% 6.02% - Horiz. % 200.00% 180.45% 161.65% 150.38% 130.08% 106.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,620 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 74.64 67.54 64.46 74.44 87.01 61.98 40.60 10.68% YoY % 10.51% 4.78% -13.41% -14.45% 40.38% 52.66% - Horiz. % 183.84% 166.35% 158.77% 183.35% 214.31% 152.66% 100.00%
EPS 9.07 8.40 5.97 5.57 5.67 2.57 1.19 40.26% YoY % 7.98% 40.70% 7.18% -1.76% 120.62% 115.97% - Horiz. % 762.18% 705.88% 501.68% 468.07% 476.47% 215.97% 100.00%
DPS 6.00 4.00 2.00 0.00 0.00 0.00 0.00 - YoY % 50.00% 100.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 300.00% 200.00% 100.00% - - - -
NAPS 2.6600 2.4000 2.1500 2.0000 1.7300 1.4100 1.3300 12.24% YoY % 10.83% 11.63% 7.50% 15.61% 22.70% 6.02% - Horiz. % 200.00% 180.45% 161.65% 150.38% 130.08% 106.02% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.6500 1.6900 1.7500 1.5800 0.7900 0.5800 0.5850 -
P/RPS 3.55 2.50 2.71 2.12 0.91 0.94 1.44 16.22% YoY % 42.00% -7.75% 27.83% 132.97% -3.19% -34.72% - Horiz. % 246.53% 173.61% 188.19% 147.22% 63.19% 65.28% 100.00%
P/EPS 29.22 20.12 29.32 28.37 13.93 22.53 49.08 -8.28% YoY % 45.23% -31.38% 3.35% 103.66% -38.17% -54.10% - Horiz. % 59.54% 40.99% 59.74% 57.80% 28.38% 45.90% 100.00%
EY 3.42 4.97 3.41 3.52 7.18 4.44 2.04 8.99% YoY % -31.19% 45.75% -3.12% -50.97% 61.71% 117.65% - Horiz. % 167.65% 243.63% 167.16% 172.55% 351.96% 217.65% 100.00%
DY 2.26 2.37 1.14 0.00 0.00 0.00 0.00 - YoY % -4.64% 107.89% 0.00% 0.00% 0.00% 0.00% - Horiz. % 198.25% 207.89% 100.00% - - - -
P/NAPS 1.00 0.70 0.81 0.79 0.46 0.41 0.44 14.66% YoY % 42.86% -13.58% 2.53% 71.74% 12.20% -6.82% - Horiz. % 227.27% 159.09% 184.09% 179.55% 104.55% 93.18% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - 26/05/22 27/05/21 27/05/20 24/05/19 14/05/18 24/05/17 -
Price 2.5100 1.5800 1.7900 1.6500 0.7050 0.6400 0.6750 -
P/RPS 3.36 2.34 2.78 2.22 0.81 1.03 1.66 12.46% YoY % 43.59% -15.83% 25.23% 174.07% -21.36% -37.95% - Horiz. % 202.41% 140.96% 167.47% 133.73% 48.80% 62.05% 100.00%
P/EPS 27.68 18.81 29.99 29.63 12.43 24.86 56.63 -11.24% YoY % 47.16% -37.28% 1.21% 138.37% -50.00% -56.10% - Horiz. % 48.88% 33.22% 52.96% 52.32% 21.95% 43.90% 100.00%
EY 3.61 5.32 3.33 3.38 8.04 4.02 1.77 12.61% YoY % -32.14% 59.76% -1.48% -57.96% 100.00% 127.12% - Horiz. % 203.95% 300.56% 188.14% 190.96% 454.24% 227.12% 100.00%
DY 2.39 2.53 1.12 0.00 0.00 0.00 0.00 - YoY % -5.53% 125.89% 0.00% 0.00% 0.00% 0.00% - Horiz. % 213.39% 225.89% 100.00% - - - -
P/NAPS 0.94 0.66 0.83 0.83 0.41 0.45 0.51 10.72% YoY % 42.42% -20.48% 0.00% 102.44% -8.89% -11.76% - Horiz. % 184.31% 129.41% 162.75% 162.75% 80.39% 88.24% 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 1Q20.pdf 
