[MPHBCAP] YoY TTM Result on 2014-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 - - CAGR
Revenue 477,844 401,831 383,424 344,477 80,054 - - 56.26% YoY % 18.92% 4.80% 11.31% 330.31% - - - Horiz. % 596.90% 501.95% 478.96% 430.31% 100.00% - -
PBT 103,878 101,024 101,187 255,095 19,675 - - 51.54% YoY % 2.83% -0.16% -60.33% 1,196.54% - - - Horiz. % 527.97% 513.46% 514.29% 1,296.54% 100.00% - -
Tax -15,584 -19,133 -32,604 -15,972 -5,510 - - 29.66% YoY % 18.55% 41.32% -104.13% -189.87% - - - Horiz. % 282.83% 347.24% 591.72% 289.87% 100.00% - -
NP 88,294 81,891 68,583 239,123 14,165 - - 57.96% YoY % 7.82% 19.40% -71.32% 1,588.13% - - - Horiz. % 623.33% 578.12% 484.17% 1,688.13% 100.00% - -
NP to SH 59,117 51,462 64,830 241,252 14,413 - - 42.28% YoY % 14.88% -20.62% -73.13% 1,573.85% - - - Horiz. % 410.16% 357.05% 449.80% 1,673.85% 100.00% - -
Tax Rate 15.00 % 18.94 % 32.22 % 6.26 % 28.01 % - % - % -14.45% YoY % -20.80% -41.22% 414.70% -77.65% - - - Horiz. % 53.55% 67.62% 115.03% 22.35% 100.00% - -
Total Cost 389,550 319,940 314,841 105,354 65,889 - - 55.89% YoY % 21.76% 1.62% 198.84% 59.90% - - - Horiz. % 591.22% 485.57% 477.84% 159.90% 100.00% - -
Net Worth 1,665,949 1,594,450 1,508,649 1,286,999 715,000 - - 23.53% YoY % 4.48% 5.69% 17.22% 80.00% - - - Horiz. % 233.00% 223.00% 211.00% 180.00% 100.00% - -
Dividend 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 - - CAGR
Div 0 0 0 0 0 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Equity 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 - - CAGR
Net Worth 1,665,949 1,594,450 1,508,649 1,286,999 715,000 - - 23.53% YoY % 4.48% 5.69% 17.22% 80.00% - - - Horiz. % 233.00% 223.00% 211.00% 180.00% 100.00% - -
NOSH 715,000 715,000 715,000 715,000 715,000 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% - -
Ratio Analysis 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 - - CAGR
NP Margin 18.48 % 20.38 % 17.89 % 69.42 % 17.69 % - % - % 1.10% YoY % -9.32% 13.92% -74.23% 292.43% - - - Horiz. % 104.47% 115.21% 101.13% 392.43% 100.00% - -
ROE 3.55 % 3.23 % 4.30 % 18.75 % 2.02 % - % - % 15.13% YoY % 9.91% -24.88% -77.07% 828.22% - - - Horiz. % 175.74% 159.90% 212.87% 928.22% 100.00% - -
Per Share 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 - - CAGR
RPS 66.83 56.20 53.63 48.18 11.20 - - 56.24% YoY % 18.91% 4.79% 11.31% 330.18% - - - Horiz. % 596.70% 501.79% 478.84% 430.18% 100.00% - -
EPS 8.27 7.20 9.07 33.74 2.02 - - 42.21% YoY % 14.86% -20.62% -73.12% 1,570.30% - - - Horiz. % 409.41% 356.44% 449.01% 1,670.30% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 2.3300 2.2300 2.1100 1.8000 1.0000 - - 23.53% YoY % 4.48% 5.69% 17.22% 80.00% - - - Horiz. % 233.00% 223.00% 211.00% 180.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 715,000 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 - - CAGR
RPS 66.83 56.20 53.63 48.18 11.20 - - 56.24% YoY % 18.91% 4.79% 11.31% 330.18% - - - Horiz. % 596.70% 501.79% 478.84% 430.18% 100.00% - -
EPS 8.27 7.20 9.07 33.74 2.02 - - 42.21% YoY % 14.86% -20.62% -73.12% 1,570.30% - - - Horiz. % 409.41% 356.44% 449.01% 1,670.30% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 2.3300 2.2300 2.1100 1.8000 1.0000 - - 23.53% YoY % 4.48% 5.69% 17.22% 80.00% - - - Horiz. % 233.00% 223.00% 211.00% 180.00% 100.00% - -
Price Multiplier on Financial Quarter End Date 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 - - CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 - - -
Price 1.6300 1.3300 1.7000 2.1500 1.3700 - - -
P/RPS 2.44 2.37 3.17 4.46 12.24 - - -33.16% YoY % 2.95% -25.24% -28.92% -63.56% - - - Horiz. % 19.93% 19.36% 25.90% 36.44% 100.00% - -
P/EPS 19.71 18.48 18.75 6.37 67.96 - - -26.60% YoY % 6.66% -1.44% 194.35% -90.63% - - - Horiz. % 29.00% 27.19% 27.59% 9.37% 100.00% - -
EY 5.07 5.41 5.33 15.69 1.47 - - 36.25% YoY % -6.28% 1.50% -66.03% 967.35% - - - Horiz. % 344.90% 368.03% 362.59% 1,067.35% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 0.70 0.60 0.81 1.19 1.37 - - -15.44% YoY % 16.67% -25.93% -31.93% -13.14% - - - Horiz. % 51.09% 43.80% 59.12% 86.86% 100.00% - -
Price Multiplier on Announcement Date 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 - - CAGR
Date 22/08/17 24/08/16 19/08/15 20/08/14 - - - -
Price 1.5000 1.3800 1.5700 2.5500 0.0000 - - -
P/RPS 2.24 2.46 2.93 5.29 0.00 - - - YoY % -8.94% -16.04% -44.61% 0.00% - - - Horiz. % 42.34% 46.50% 55.39% 100.00% - - -
P/EPS 18.14 19.17 17.32 7.56 0.00 - - - YoY % -5.37% 10.68% 129.10% 0.00% - - - Horiz. % 239.95% 253.57% 229.10% 100.00% - - -
EY 5.51 5.22 5.78 13.23 0.00 - - - YoY % 5.56% -9.69% -56.31% 0.00% - - - Horiz. % 41.65% 39.46% 43.69% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 0.64 0.62 0.74 1.42 0.00 - - - YoY % 3.23% -16.22% -47.89% 0.00% - - - Horiz. % 45.07% 43.66% 52.11% 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
2ND QTR 2014.pdf 
