Highlights

[STRAITS] QoQ Quarter Result on 2016-09-30 [#3]

Stock [STRAITS]: STRAITS INTER LOGISTICS BHD
Announcement Date 09-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     266.67%    YoY -     -94.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 26,810 23,097 18,272 20,170 20,231 9,852 1,381 623.64%
  QoQ % 16.08% 26.41% -9.41% -0.30% 105.35% 613.40% -
  Horiz. % 1,941.35% 1,672.48% 1,323.10% 1,460.54% 1,464.95% 713.40% 100.00%
PBT 766 718 77 28 19 5 -521 -
  QoQ % 6.69% 832.47% 175.00% 47.37% 280.00% 100.96% -
  Horiz. % -147.02% -137.81% -14.78% -5.37% -3.65% -0.96% 100.00%
Tax -67 -60 -20 0 0 0 -192 -50.47%
  QoQ % -11.67% -200.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 34.90% 31.25% 10.42% -0.00% -0.00% -0.00% 100.00%
NP 699 658 57 28 19 5 -713 -
  QoQ % 6.23% 1,054.39% 103.57% 47.37% 280.00% 100.70% -
  Horiz. % -98.04% -92.29% -7.99% -3.93% -2.66% -0.70% 100.00%
NP to SH 623 548 79 10 -6 -1 -713 -
  QoQ % 13.69% 593.67% 690.00% 266.67% -500.00% 99.86% -
  Horiz. % -87.38% -76.86% -11.08% -1.40% 0.84% 0.14% 100.00%
Tax Rate 8.75 % 8.36 % 25.97 % - % - % - % - % -
  QoQ % 4.67% -67.81% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.69% 32.19% 100.00% - - - -
Total Cost 26,111 22,439 18,215 20,142 20,212 9,847 2,094 438.56%
  QoQ % 16.36% 23.19% -9.57% -0.35% 105.26% 370.25% -
  Horiz. % 1,246.94% 1,071.59% 869.87% 961.89% 965.23% 470.25% 100.00%
Net Worth 13,886 11,788 10,259 2,899 3,467 74,800 7,480 51.11%
  QoQ % 17.80% 14.90% 253.78% -16.38% -95.36% 900.00% -
  Horiz. % 185.65% 157.60% 137.16% 38.77% 46.36% 1,000.00% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 13,886 11,788 10,259 2,899 3,467 74,800 7,480 51.11%
  QoQ % 17.80% 14.90% 253.78% -16.38% -95.36% 900.00% -
  Horiz. % 185.65% 157.60% 137.16% 38.77% 46.36% 1,000.00% 100.00%
NOSH 163,947 163,952 146,987 50,000 60,000 129,636 129,636 16.96%
  QoQ % -0.00% 11.54% 193.97% -16.67% -53.72% 0.00% -
  Horiz. % 126.47% 126.47% 113.38% 38.57% 46.28% 100.00% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.61 % 2.85 % 0.31 % 0.14 % 0.09 % 0.05 % -51.63 % -
  QoQ % -8.42% 819.35% 121.43% 55.56% 80.00% 100.10% -
  Horiz. % -5.06% -5.52% -0.60% -0.27% -0.17% -0.10% 100.00%
ROE 4.49 % 4.65 % 0.77 % 0.34 % -0.17 % 0.00 % -9.53 % -
  QoQ % -3.44% 503.90% 126.47% 300.00% 0.00% 0.00% -
  Horiz. % -47.11% -48.79% -8.08% -3.57% 1.78% -0.00% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 16.35 14.09 12.43 40.34 33.72 7.60 1.07 516.80%
  QoQ % 16.04% 13.35% -69.19% 19.63% 343.68% 610.28% -
  Horiz. % 1,528.04% 1,316.82% 1,161.68% 3,770.09% 3,151.40% 710.28% 100.00%
EPS 0.38 0.33 0.04 0.02 0.01 0.00 -0.55 -
  QoQ % 15.15% 725.00% 100.00% 100.00% 0.00% 0.00% -
  Horiz. % -69.09% -60.00% -7.27% -3.64% -1.82% -0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0847 0.0719 0.0698 0.0580 0.0578 0.5770 0.0577 29.19%
  QoQ % 17.80% 3.01% 20.34% 0.35% -89.98% 900.00% -
  Horiz. % 146.79% 124.61% 120.97% 100.52% 100.17% 1,000.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 650,658
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 4.12 3.55 2.81 3.10 3.11 1.51 0.21 628.74%
  QoQ % 16.06% 26.33% -9.35% -0.32% 105.96% 619.05% -
  Horiz. % 1,961.90% 1,690.48% 1,338.10% 1,476.19% 1,480.95% 719.05% 100.00%
EPS 0.10 0.08 0.01 0.00 0.00 0.00 -0.11 -
  QoQ % 25.00% 700.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -90.91% -72.73% -9.09% -0.00% -0.00% -0.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0213 0.0181 0.0158 0.0045 0.0053 0.1150 0.0115 50.88%
  QoQ % 17.68% 14.56% 251.11% -15.09% -95.39% 900.00% -
  Horiz. % 185.22% 157.39% 137.39% 39.13% 46.09% 1,000.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.2250 0.2300 0.1900 0.1800 0.1950 0.2400 0.2050 -
P/RPS 1.38 1.63 1.53 0.45 0.58 3.16 19.24 -82.76%
  QoQ % -15.34% 6.54% 240.00% -22.41% -81.65% -83.58% -
  Horiz. % 7.17% 8.47% 7.95% 2.34% 3.01% 16.42% 100.00%
P/EPS 59.21 68.81 353.51 900.00 -1,950.00 -31,112.73 -37.27 -
  QoQ % -13.95% -80.54% -60.72% 146.15% 93.73% -83,379.29% -
  Horiz. % -158.87% -184.63% -948.51% -2,414.81% 5,232.09% 83,479.28% 100.00%
EY 1.69 1.45 0.28 0.11 -0.05 0.00 -2.68 -
  QoQ % 16.55% 417.86% 154.55% 320.00% 0.00% 0.00% -
  Horiz. % -63.06% -54.10% -10.45% -4.10% 1.87% -0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.66 3.20 2.72 3.10 3.37 0.42 3.55 -17.52%
  QoQ % -16.87% 17.65% -12.26% -8.01% 702.38% -88.17% -
  Horiz. % 74.93% 90.14% 76.62% 87.32% 94.93% 11.83% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 19/05/17 27/02/17 09/11/16 05/08/16 26/05/16 26/02/16 -
Price 0.2150 0.2500 0.2000 0.1800 0.1900 0.2950 0.2700 -
P/RPS 1.31 1.77 1.61 0.45 0.56 3.88 25.35 -86.15%
  QoQ % -25.99% 9.94% 257.78% -19.64% -85.57% -84.69% -
  Horiz. % 5.17% 6.98% 6.35% 1.78% 2.21% 15.31% 100.00%
P/EPS 56.58 74.80 372.12 900.00 -1,900.00 -38,242.72 -49.09 -
  QoQ % -24.36% -79.90% -58.65% 147.37% 95.03% -77,803.28% -
  Horiz. % -115.26% -152.37% -758.04% -1,833.37% 3,870.44% 77,903.28% 100.00%
EY 1.77 1.34 0.27 0.11 -0.05 0.00 -2.04 -
  QoQ % 32.09% 396.30% 145.45% 320.00% 0.00% 0.00% -
  Horiz. % -86.76% -65.69% -13.24% -5.39% 2.45% -0.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.54 3.48 2.87 3.10 3.29 0.51 4.68 -33.49%
  QoQ % -27.01% 21.25% -7.42% -5.78% 545.10% -89.10% -
  Horiz. % 54.27% 74.36% 61.32% 66.24% 70.30% 10.90% 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.
 


 

715  145  465  678 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.06+0.01 
 AVI 0.16+0.005 
 SAPNRG 0.225-0.005 
 HSI-C7V 0.265+0.01 
 DGB 0.055+0.01 
 MYEG 1.23+0.01 
 MTOUCHE 0.160.00 
 XDL 0.1650.00 
 KRONO 0.765-0.055 
 PWRWELL 0.375+0.02 

TOP ARTICLES

1. How Mahathir Killed 3 Birds With One Stone : Out-Smarted Everyone & Out-Moved Everyone – Anwar , DAP & Amanah Checkmated save malaysia!!!
2. New Twist : Azmin To Lose His Head, Muhyiddin Yassin Also At Risk By Syed Akbar Ali save malaysia!!!
3. Dr Mahathir - The crooks, kleptocrats, the OKTs and the generally corrupt are not welcome By KADIR JASIN save malaysia!!!
4. Rgtech - Superb Growth Tech stock incoming!!!! share4u_2020
5. Icon Offshore , My Idol OOI TEK BEE 2020 Speculation! JUST HOOT DON'T ASK sinapore
6. Malaysia's Meltdown Moment - The INSIDE STORY by Sarawak Report save malaysia!!!
7. CMO: Sarawak CM never made any agreement with Umno, PAS to form federal government save malaysia!!!
8. Langsung dari Istana Negara - Agong to interview each MP to determine who commands majority save malaysia!!!
Partners & Brokers