Highlights

[STRAITS] YoY Quarter Result on 2017-03-31 [#1]

Stock [STRAITS]: STRAITS INTER LOGISTICS BHD
Announcement Date 19-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     593.67%    YoY -     54,900.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 23,097 9,852 12,589 611 580 42 146 132.38%
  YoY % 134.44% -21.74% 1,960.39% 5.34% 1,280.95% -71.23% -
  Horiz. % 15,819.86% 6,747.95% 8,622.60% 418.49% 397.26% 28.77% 100.00%
PBT 718 5 28 156 -39 -434 -526 -
  YoY % 14,260.00% -82.14% -82.05% 500.00% 91.01% 17.49% -
  Horiz. % -136.50% -0.95% -5.32% -29.66% 7.41% 82.51% 100.00%
Tax -60 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NP 658 5 28 156 -39 -434 -526 -
  YoY % 13,060.00% -82.14% -82.05% 500.00% 91.01% 17.49% -
  Horiz. % -125.10% -0.95% -5.32% -29.66% 7.41% 82.51% 100.00%
NP to SH 548 -1 28 156 -39 -434 -526 -
  YoY % 54,900.00% -103.57% -82.05% 500.00% 91.01% 17.49% -
  Horiz. % -104.18% 0.19% -5.32% -29.66% 7.41% 82.51% 100.00%
Tax Rate 8.36 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost 22,439 9,847 12,561 455 619 476 672 79.35%
  YoY % 127.88% -21.61% 2,660.66% -26.49% 30.04% -29.17% -
  Horiz. % 3,339.14% 1,465.33% 1,869.20% 67.71% 92.11% 70.83% 100.00%
Net Worth 11,788 74,800 7,238 6,660 670,799 5,595 9,037 4.52%
  YoY % -84.24% 933.44% 8.68% -99.01% 11,889.10% -38.09% -
  Horiz. % 130.43% 827.65% 80.09% 73.69% 7,422.29% 61.91% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 11,788 74,800 7,238 6,660 670,799 5,595 9,037 4.52%
  YoY % -84.24% 933.44% 8.68% -99.01% 11,889.10% -38.09% -
  Horiz. % 130.43% 827.65% 80.09% 73.69% 7,422.29% 61.91% 100.00%
NOSH 163,952 129,636 140,000 120,000 130,000 117,297 119,545 5.40%
  YoY % 26.47% -7.40% 16.67% -7.69% 10.83% -1.88% -
  Horiz. % 137.15% 108.44% 117.11% 100.38% 108.75% 98.12% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 2.85 % 0.05 % 0.22 % 25.53 % -6.72 % -1,033.33 % -360.27 % -
  YoY % 5,600.00% -77.27% -99.14% 479.91% 99.35% -186.82% -
  Horiz. % -0.79% -0.01% -0.06% -7.09% 1.87% 286.82% 100.00%
ROE 4.65 % 0.00 % 0.39 % 2.34 % -0.01 % -7.76 % -5.82 % -
  YoY % 0.00% 0.00% -83.33% 23,500.00% 99.87% -33.33% -
  Horiz. % -79.90% -0.00% -6.70% -40.21% 0.17% 133.33% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 14.09 7.60 8.99 0.51 0.45 0.04 0.12 121.13%
  YoY % 85.39% -15.46% 1,662.75% 13.33% 1,025.00% -66.67% -
  Horiz. % 11,741.67% 6,333.33% 7,491.67% 425.00% 375.00% 33.33% 100.00%
EPS 0.33 0.00 0.02 0.13 -0.03 -0.37 -0.44 -
  YoY % 0.00% 0.00% -84.62% 533.33% 91.89% 15.91% -
  Horiz. % -75.00% -0.00% -4.55% -29.55% 6.82% 84.09% 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 0.0719 0.5770 0.0517 0.0555 5.1600 0.0477 0.0756 -0.83%
  YoY % -87.54% 1,016.05% -6.85% -98.92% 10,717.61% -36.90% -
  Horiz. % 95.11% 763.23% 68.39% 73.41% 6,825.40% 63.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 367,904
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 6.28 2.68 3.42 0.17 0.16 0.01 0.04 132.09%
  YoY % 134.33% -21.64% 1,911.76% 6.25% 1,500.00% -75.00% -
  Horiz. % 15,700.00% 6,700.00% 8,550.00% 425.00% 400.00% 25.00% 100.00%
EPS 0.15 0.00 0.01 0.04 -0.01 -0.12 -0.14 -
  YoY % 0.00% 0.00% -75.00% 500.00% 91.67% 14.29% -
  Horiz. % -107.14% -0.00% -7.14% -28.57% 7.14% 85.71% 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 0.0320 0.2033 0.0197 0.0181 1.8233 0.0152 0.0246 4.48%
  YoY % -84.26% 931.98% 8.84% -99.01% 11,895.39% -38.21% -
  Horiz. % 130.08% 826.42% 80.08% 73.58% 7,411.79% 61.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.2300 0.2400 0.1750 0.1200 0.1150 0.2800 0.1000 -
P/RPS 1.63 3.16 1.95 23.57 25.78 781.98 81.88 -47.91%
  YoY % -48.42% 62.05% -91.73% -8.57% -96.70% 855.03% -
  Horiz. % 1.99% 3.86% 2.38% 28.79% 31.49% 955.03% 100.00%
P/EPS 68.81 -31,112.73 875.00 92.31 -383.33 -75.68 -22.73 -
  YoY % 100.22% -3,655.74% 847.89% 124.08% -406.51% -232.95% -
  Horiz. % -302.73% 136,879.59% -3,849.54% -406.12% 1,686.45% 332.95% 100.00%
EY 1.45 0.00 0.11 1.08 -0.26 -1.32 -4.40 -
  YoY % 0.00% 0.00% -89.81% 515.38% 80.30% 70.00% -
  Horiz. % -32.95% -0.00% -2.50% -24.55% 5.91% 30.00% 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 3.20 0.42 3.38 2.16 0.02 5.87 1.32 15.89%
  YoY % 661.90% -87.57% 56.48% 10,700.00% -99.66% 344.70% -
  Horiz. % 242.42% 31.82% 256.06% 163.64% 1.52% 444.70% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 19/05/17 26/05/16 27/05/15 30/05/14 31/05/13 24/05/12 27/05/11 -
Price 0.2500 0.2950 0.1600 0.1900 0.1200 0.1900 0.1000 -
P/RPS 1.77 3.88 1.78 37.32 26.90 530.63 81.88 -47.19%
  YoY % -54.38% 117.98% -95.23% 38.74% -94.93% 548.06% -
  Horiz. % 2.16% 4.74% 2.17% 45.58% 32.85% 648.06% 100.00%
P/EPS 74.80 -38,242.72 800.00 146.15 -400.00 -51.35 -22.73 -
  YoY % 100.20% -4,880.34% 447.38% 136.54% -678.97% -125.91% -
  Horiz. % -329.08% 168,247.78% -3,519.58% -642.98% 1,759.79% 225.91% 100.00%
EY 1.34 0.00 0.13 0.68 -0.25 -1.95 -4.40 -
  YoY % 0.00% 0.00% -80.88% 372.00% 87.18% 55.68% -
  Horiz. % -30.45% -0.00% -2.95% -15.45% 5.68% 44.32% 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 3.48 0.51 3.09 3.42 0.02 3.98 1.32 17.52%
  YoY % 582.35% -83.50% -9.65% 17,000.00% -99.50% 201.52% -
  Horiz. % 263.64% 38.64% 234.09% 259.09% 1.52% 301.52% 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.
 


 

411  316  540  585 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-WB 0.06+0.01 
 HUBLINE 0.19+0.025 
 TRIVE 0.245+0.045 
 KGROUP 0.165+0.005 
 HIBISCS 0.70-0.01 
 M3TECH 0.15-0.005 
 MAXWELL 0.025+0.005 
 PALETTE 0.415+0.03 
 COMCORP 0.915+0.20 
 KEYASIC 0.29+0.015 

TOP ARTICLES

1. JAKS' Profit Growth Prospect - Koon Yew Yin Koon Yew Yin's Blog
2. GPACKET - Who stand to benefit from 2017 Budget!!! Follow Kim's Stockwatch!
3. [转贴] “87股灾”30周年魔咒? 港股急杀逾600点! Good Articles to Share
4. Is Market Going To Crash In 10 Year Cycle? MSCI Malaysia Emerging Market Index EWM
5. Mplus Market Pulse - 20 Oct 2017 M+ Online Research Articles
Partners & Brokers