Highlights

[STRAITS] YoY Annualized Quarter 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 -     18.00%    YoY -     29.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 612,892 200,038 110,482 67,004 17,456 1,522 2,366 152.36%
  YoY % 206.39% 81.06% 64.89% 283.85% 1,046.41% -35.66% -
  Horiz. % 25,896.85% 8,452.34% 4,668.28% 2,831.16% 737.58% 64.34% 100.00%
PBT 11,677 3,508 2,652 69 316 -1,025 -53 -
  YoY % 232.88% 32.28% 3,725.02% -78.06% 130.82% -1,822.51% -
  Horiz. % -21,895.13% -6,577.54% -4,972.53% -130.00% -592.50% 1,922.51% 100.00%
Tax -2,002 -414 -106 0 0 0 0 -
  YoY % -382.96% -288.75% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,877.49% 388.75% 100.00% - - - -
NP 9,674 3,093 2,545 69 316 -1,025 -53 -
  YoY % 212.76% 21.53% 3,571.17% -78.06% 130.82% -1,822.51% -
  Horiz. % -18,140.11% -5,800.04% -4,772.53% -130.00% -592.50% 1,922.51% 100.00%
NP to SH 6,713 3,108 2,404 4 316 -1,025 -53 -
  YoY % 116.00% 29.28% 60,000.00% -98.73% 130.82% -1,822.51% -
  Horiz. % -12,587.58% -5,827.54% -4,507.53% -7.50% -592.50% 1,922.51% 100.00%
Tax Rate 17.15 % 11.82 % 4.02 % - % - % - % - % -
  YoY % 45.09% 194.03% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 426.62% 294.03% 100.00% - - - -
Total Cost 603,217 196,945 107,937 66,934 17,140 2,547 2,419 150.76%
  YoY % 206.29% 82.46% 61.26% 290.52% 572.68% 5.29% -
  Horiz. % 24,926.35% 8,138.24% 4,460.22% 2,765.90% 708.26% 105.29% 100.00%
Net Worth 112,693 92,458 19,662 434 7,017 6,731 6,879 59.33%
  YoY % 21.89% 370.23% 4,420.07% -93.80% 4.25% -2.15% -
  Horiz. % 1,638.00% 1,343.88% 285.79% 6.32% 102.00% 97.85% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 112,693 92,458 19,662 434 7,017 6,731 6,879 59.33%
  YoY % 21.89% 370.23% 4,420.07% -93.80% 4.25% -2.15% -
  Horiz. % 1,638.00% 1,343.88% 285.79% 6.32% 102.00% 97.85% 100.00%
NOSH 674,410 406,948 202,495 7,500 131,666 118,307 133,332 31.00%
  YoY % 65.72% 100.97% 2,599.93% -94.30% 11.29% -11.27% -
  Horiz. % 505.81% 305.21% 151.87% 5.63% 98.75% 88.73% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 1.58 % 1.55 % 2.30 % 0.10 % 1.81 % -67.34 % -2.25 % -
  YoY % 1.94% -32.61% 2,200.00% -94.48% 102.69% -2,892.89% -
  Horiz. % -70.22% -68.89% -102.22% -4.44% -80.44% 2,992.89% 100.00%
ROE 5.96 % 3.36 % 12.23 % 0.92 % 4.50 % -15.23 % -0.78 % -
  YoY % 77.38% -72.53% 1,229.35% -79.56% 129.55% -1,852.56% -
  Horiz. % -764.10% -430.77% -1,567.95% -117.95% -576.92% 1,952.56% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 90.88 49.16 54.56 893.39 13.26 1.29 1.78 92.55%
  YoY % 84.87% -9.90% -93.89% 6,637.48% 927.91% -27.53% -
  Horiz. % 5,105.62% 2,761.80% 3,065.17% 50,190.45% 744.94% 72.47% 100.00%
EPS 1.12 0.81 1.19 0.05 0.24 -0.87 -0.04 -
  YoY % 38.27% -31.93% 2,280.00% -79.17% 127.59% -2,075.00% -
  Horiz. % -2,800.00% -2,025.00% -2,975.00% -125.00% -600.00% 2,175.00% 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 0.1671 0.2272 0.0971 0.0580 0.0533 0.0569 0.0516 21.62%
  YoY % -26.45% 133.99% 67.41% 8.82% -6.33% 10.27% -
  Horiz. % 323.84% 440.31% 188.18% 112.40% 103.29% 110.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 650,658
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 94.20 30.74 16.98 10.30 2.68 0.23 0.36 152.80%
  YoY % 206.44% 81.04% 64.85% 284.33% 1,065.22% -36.11% -
  Horiz. % 26,166.67% 8,538.89% 4,716.67% 2,861.11% 744.44% 63.89% 100.00%
EPS 1.03 0.48 0.37 0.00 0.05 -0.16 -0.01 -
  YoY % 114.58% 29.73% 0.00% 0.00% 131.25% -1,500.00% -
  Horiz. % -10,300.00% -4,800.00% -3,700.00% -0.00% -500.00% 1,600.00% 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 0.1732 0.1421 0.0302 0.0007 0.0108 0.0103 0.0106 59.26%
  YoY % 21.89% 370.53% 4,214.29% -93.52% 4.85% -2.83% -
  Horiz. % 1,633.96% 1,340.57% 284.91% 6.60% 101.89% 97.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.2100 0.2600 0.2550 0.1800 0.1800 0.1800 0.0850 -
P/RPS 0.23 0.53 0.47 0.02 1.36 13.99 4.79 -39.70%
  YoY % -56.60% 12.77% 2,250.00% -98.53% -90.28% 192.07% -
  Horiz. % 4.80% 11.06% 9.81% 0.42% 28.39% 292.07% 100.00%
P/EPS 21.10 34.04 21.48 337.50 75.00 -20.77 -212.50 -
  YoY % -38.01% 58.47% -93.64% 350.00% 461.10% 90.23% -
  Horiz. % -9.93% -16.02% -10.11% -158.82% -35.29% 9.77% 100.00%
EY 4.74 2.94 4.66 0.30 1.33 -4.81 -0.47 -
  YoY % 61.22% -36.91% 1,453.33% -77.44% 127.65% -923.40% -
  Horiz. % -1,008.51% -625.53% -991.49% -63.83% -282.98% 1,023.40% 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 1.26 1.14 2.63 3.10 3.38 3.16 1.65 -4.39%
  YoY % 10.53% -56.65% -15.16% -8.28% 6.96% 91.52% -
  Horiz. % 76.36% 69.09% 159.39% 187.88% 204.85% 191.52% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 28/11/18 23/11/17 09/11/16 26/11/15 28/11/14 28/11/13 -
Price 0.2250 0.2300 0.2750 0.1800 0.1650 0.1750 0.1100 -
P/RPS 0.25 0.47 0.50 0.02 1.24 13.60 6.20 -41.43%
  YoY % -46.81% -6.00% 2,400.00% -98.39% -90.88% 119.35% -
  Horiz. % 4.03% 7.58% 8.06% 0.32% 20.00% 219.35% 100.00%
P/EPS 22.60 30.12 23.16 337.50 68.75 -20.19 -275.00 -
  YoY % -24.97% 30.05% -93.14% 390.91% 440.52% 92.66% -
  Horiz. % -8.22% -10.95% -8.42% -122.73% -25.00% 7.34% 100.00%
EY 4.42 3.32 4.32 0.30 1.45 -4.95 -0.36 -
  YoY % 33.13% -23.15% 1,340.00% -79.31% 129.29% -1,275.00% -
  Horiz. % -1,227.78% -922.22% -1,200.00% -83.33% -402.78% 1,375.00% 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 1.35 1.01 2.83 3.10 3.10 3.08 2.13 -7.32%
  YoY % 33.66% -64.31% -8.71% 0.00% 0.65% 44.60% -
  Horiz. % 63.38% 47.42% 132.86% 145.54% 145.54% 144.60% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

428  535  486  704 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.675-0.01 
 ARMADA 0.2550.00 
 VELESTO 0.1750.00 
 KNM 0.26-0.005 
 ICON 0.15+0.01 
 AIRASIA 0.84+0.015 
 AT 0.080.00 
 LAMBO 0.0250.00 
 CAREPLS 1.23-0.32 
 ALAM 0.0950.00 

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