Highlights

[STRAITS] QoQ TTM Result on 2018-09-30 [#3]

Stock [STRAITS]: STRAITS INTER LOGISTICS BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     14.29%    YoY -     62.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 409,132 328,107 255,792 201,734 165,299 147,911 134,567 110.30%
  QoQ % 24.69% 28.27% 26.80% 22.04% 11.76% 9.92% -
  Horiz. % 304.04% 243.82% 190.09% 149.91% 122.84% 109.92% 100.00%
PBT 8,824 6,380 4,380 3,599 2,822 2,815 2,956 107.74%
  QoQ % 38.31% 45.66% 21.70% 27.53% 0.25% -4.77% -
  Horiz. % 298.51% 215.83% 148.17% 121.75% 95.47% 95.23% 100.00%
Tax 200 456 865 -482 -197 -232 -251 -
  QoQ % -56.14% -47.28% 279.46% -144.67% 15.09% 7.57% -
  Horiz. % -79.68% -181.67% -344.62% 192.03% 78.49% 92.43% 100.00%
NP 9,024 6,836 5,245 3,117 2,625 2,583 2,705 123.76%
  QoQ % 32.01% 30.33% 68.27% 18.74% 1.63% -4.51% -
  Horiz. % 333.60% 252.72% 193.90% 115.23% 97.04% 95.49% 100.00%
NP to SH 5,917 4,781 4,059 3,064 2,681 2,621 2,535 76.23%
  QoQ % 23.76% 17.79% 32.47% 14.29% 2.29% 3.39% -
  Horiz. % 233.41% 188.60% 160.12% 120.87% 105.76% 103.39% 100.00%
Tax Rate -2.27 % -7.15 % -19.75 % 13.39 % 6.98 % 8.24 % 8.49 % -
  QoQ % 68.25% 63.80% -247.50% 91.83% -15.29% -2.94% -
  Horiz. % -26.74% -84.22% -232.63% 157.71% 82.21% 97.06% 100.00%
Total Cost 400,108 321,271 250,547 198,617 162,674 145,328 131,862 110.02%
  QoQ % 24.54% 28.23% 26.15% 22.10% 11.94% 10.21% -
  Horiz. % 303.43% 243.64% 190.01% 150.62% 123.37% 110.21% 100.00%
Net Worth 110,603 95,829 94,547 92,458 37,930 36,606 36,275 110.70%
  QoQ % 15.42% 1.36% 2.26% 143.76% 3.62% 0.91% -
  Horiz. % 304.90% 264.17% 260.64% 254.88% 104.56% 100.91% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 110,603 95,829 94,547 92,458 37,930 36,606 36,275 110.70%
  QoQ % 15.42% 1.36% 2.26% 143.76% 3.62% 0.91% -
  Horiz. % 304.90% 264.17% 260.64% 254.88% 104.56% 100.91% 100.00%
NOSH 674,410 587,188 616,750 406,948 367,904 367,904 367,904 49.95%
  QoQ % 14.85% -4.79% 51.55% 10.61% 0.00% 0.00% -
  Horiz. % 183.31% 159.60% 167.64% 110.61% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.21 % 2.08 % 2.05 % 1.55 % 1.59 % 1.75 % 2.01 % 6.55%
  QoQ % 6.25% 1.46% 32.26% -2.52% -9.14% -12.94% -
  Horiz. % 109.95% 103.48% 101.99% 77.11% 79.10% 87.06% 100.00%
ROE 5.35 % 4.99 % 4.29 % 3.31 % 7.07 % 7.16 % 6.99 % -16.37%
  QoQ % 7.21% 16.32% 29.61% -53.18% -1.26% 2.43% -
  Horiz. % 76.54% 71.39% 61.37% 47.35% 101.14% 102.43% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 60.67 55.88 41.47 49.57 44.93 40.20 36.58 40.25%
  QoQ % 8.57% 34.75% -16.34% 10.33% 11.77% 9.90% -
  Horiz. % 165.86% 152.76% 113.37% 135.51% 122.83% 109.90% 100.00%
EPS 0.88 0.81 0.66 0.75 0.73 0.71 0.69 17.66%
  QoQ % 8.64% 22.73% -12.00% 2.74% 2.82% 2.90% -
  Horiz. % 127.54% 117.39% 95.65% 108.70% 105.80% 102.90% 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 0.1640 0.1632 0.1533 0.2272 0.1031 0.0995 0.0986 40.51%
  QoQ % 0.49% 6.46% -32.53% 120.37% 3.62% 0.91% -
  Horiz. % 166.33% 165.52% 155.48% 230.43% 104.56% 100.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 650,658
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 62.88 50.43 39.31 31.00 25.40 22.73 20.68 110.31%
  QoQ % 24.69% 28.29% 26.81% 22.05% 11.75% 9.91% -
  Horiz. % 304.06% 243.86% 190.09% 149.90% 122.82% 109.91% 100.00%
EPS 0.91 0.73 0.62 0.47 0.41 0.40 0.39 76.19%
  QoQ % 24.66% 17.74% 31.91% 14.63% 2.50% 2.56% -
  Horiz. % 233.33% 187.18% 158.97% 120.51% 105.13% 102.56% 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 0.1700 0.1473 0.1453 0.1421 0.0583 0.0563 0.0558 110.59%
  QoQ % 15.41% 1.38% 2.25% 143.74% 3.55% 0.90% -
  Horiz. % 304.66% 263.98% 260.39% 254.66% 104.48% 100.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.2250 0.2700 0.2200 0.2600 0.2550 0.2400 0.2600 -
P/RPS 0.37 0.48 0.53 0.52 0.57 0.60 0.71 -35.32%
  QoQ % -22.92% -9.43% 1.92% -8.77% -5.00% -15.49% -
  Horiz. % 52.11% 67.61% 74.65% 73.24% 80.28% 84.51% 100.00%
P/EPS 25.65 33.16 33.43 34.53 34.99 33.69 37.73 -22.74%
  QoQ % -22.65% -0.81% -3.19% -1.31% 3.86% -10.71% -
  Horiz. % 67.98% 87.89% 88.60% 91.52% 92.74% 89.29% 100.00%
EY 3.90 3.02 2.99 2.90 2.86 2.97 2.65 29.48%
  QoQ % 29.14% 1.00% 3.10% 1.40% -3.70% 12.08% -
  Horiz. % 147.17% 113.96% 112.83% 109.43% 107.92% 112.08% 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 1.37 1.65 1.44 1.14 2.47 2.41 2.64 -35.50%
  QoQ % -16.97% 14.58% 26.32% -53.85% 2.49% -8.71% -
  Horiz. % 51.89% 62.50% 54.55% 43.18% 93.56% 91.29% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 23/08/19 30/05/19 27/02/19 28/11/18 24/08/18 28/05/18 26/02/18 -
Price 0.2050 0.2250 0.2650 0.2300 0.2450 0.2650 0.2650 -
P/RPS 0.34 0.40 0.64 0.46 0.55 0.66 0.72 -39.44%
  QoQ % -15.00% -37.50% 39.13% -16.36% -16.67% -8.33% -
  Horiz. % 47.22% 55.56% 88.89% 63.89% 76.39% 91.67% 100.00%
P/EPS 23.37 27.63 40.27 30.55 33.62 37.20 38.46 -28.32%
  QoQ % -15.42% -31.39% 31.82% -9.13% -9.62% -3.28% -
  Horiz. % 60.76% 71.84% 104.71% 79.43% 87.42% 96.72% 100.00%
EY 4.28 3.62 2.48 3.27 2.97 2.69 2.60 39.54%
  QoQ % 18.23% 45.97% -24.16% 10.10% 10.41% 3.46% -
  Horiz. % 164.62% 139.23% 95.38% 125.77% 114.23% 103.46% 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 1.25 1.38 1.73 1.01 2.38 2.66 2.69 -40.09%
  QoQ % -9.42% -20.23% 71.29% -57.56% -10.53% -1.12% -
  Horiz. % 46.47% 51.30% 64.31% 37.55% 88.48% 98.88% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers