Highlights

[STRAITS] YoY Annualized Quarter Result on 2019-09-30 [#3]

Stock [STRAITS]: STRAITS INTER LOGISTICS BHD
Announcement Date 22-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     5.72%    YoY -     116.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 665,061 612,892 200,038 110,482 67,004 17,456 1,522 175.20%
  YoY % 8.51% 206.39% 81.06% 64.89% 283.85% 1,046.41% -
  Horiz. % 43,677.43% 40,251.24% 13,137.40% 7,255.87% 4,400.44% 1,146.41% 100.00%
PBT 5,464 11,677 3,508 2,652 69 316 -1,025 -
  YoY % -53.21% 232.88% 32.28% 3,725.02% -78.06% 130.82% -
  Horiz. % -532.90% -1,138.88% -342.13% -258.65% -6.76% -30.82% 100.00%
Tax -1,181 -2,002 -414 -106 0 0 0 -
  YoY % 41.01% -382.96% -288.75% 0.00% 0.00% 0.00% -
  Horiz. % 1,107.50% 1,877.49% 388.75% 100.00% - - -
NP 4,282 9,674 3,093 2,545 69 316 -1,025 -
  YoY % -55.73% 212.76% 21.53% 3,571.17% -78.06% 130.82% -
  Horiz. % -417.69% -943.56% -301.69% -248.24% -6.76% -30.82% 100.00%
NP to SH 3,193 6,713 3,108 2,404 4 316 -1,025 -
  YoY % -52.43% 116.00% 29.28% 60,000.00% -98.73% 130.82% -
  Horiz. % -311.44% -654.75% -303.12% -234.46% -0.39% -30.82% 100.00%
Tax Rate 21.62 % 17.15 % 11.82 % 4.02 % - % - % - % -
  YoY % 26.06% 45.09% 194.03% 0.00% 0.00% 0.00% -
  Horiz. % 537.81% 426.62% 294.03% 100.00% - - -
Total Cost 660,778 603,217 196,945 107,937 66,934 17,140 2,547 152.31%
  YoY % 9.54% 206.29% 82.46% 61.26% 290.52% 572.68% -
  Horiz. % 25,933.24% 23,674.16% 7,729.41% 4,236.16% 2,626.95% 672.68% 100.00%
Net Worth 113,019 112,693 92,458 19,662 434 7,017 6,731 59.95%
  YoY % 0.29% 21.89% 370.23% 4,420.07% -93.80% 4.25% -
  Horiz. % 1,678.91% 1,674.08% 1,373.48% 292.08% 6.46% 104.25% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 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
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 113,019 112,693 92,458 19,662 434 7,017 6,731 59.95%
  YoY % 0.29% 21.89% 370.23% 4,420.07% -93.80% 4.25% -
  Horiz. % 1,678.91% 1,674.08% 1,373.48% 292.08% 6.46% 104.25% 100.00%
NOSH 650,658 674,410 406,948 202,495 7,500 131,666 118,307 32.82%
  YoY % -3.52% 65.72% 100.97% 2,599.93% -94.30% 11.29% -
  Horiz. % 549.97% 570.05% 343.97% 171.16% 6.34% 111.29% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 0.64 % 1.58 % 1.55 % 2.30 % 0.10 % 1.81 % -67.34 % -
  YoY % -59.49% 1.94% -32.61% 2,200.00% -94.48% 102.69% -
  Horiz. % -0.95% -2.35% -2.30% -3.42% -0.15% -2.69% 100.00%
ROE 2.83 % 5.96 % 3.36 % 12.23 % 0.92 % 4.50 % -15.23 % -
  YoY % -52.52% 77.38% -72.53% 1,229.35% -79.56% 129.55% -
  Horiz. % -18.58% -39.13% -22.06% -80.30% -6.04% -29.55% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 102.21 90.88 49.16 54.56 893.39 13.26 1.29 107.11%
  YoY % 12.47% 84.87% -9.90% -93.89% 6,637.48% 927.91% -
  Horiz. % 7,923.26% 7,044.96% 3,810.85% 4,229.46% 69,255.04% 1,027.91% 100.00%
EPS 0.49 1.12 0.81 1.19 0.05 0.24 -0.87 -
  YoY % -56.25% 38.27% -31.93% 2,280.00% -79.17% 127.59% -
  Horiz. % -56.32% -128.74% -93.10% -136.78% -5.75% -27.59% 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 0.1737 0.1671 0.2272 0.0971 0.0580 0.0533 0.0569 20.42%
  YoY % 3.95% -26.45% 133.99% 67.41% 8.82% -6.33% -
  Horiz. % 305.27% 293.67% 399.30% 170.65% 101.93% 93.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 650,658
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 102.21 94.20 30.74 16.98 10.30 2.68 0.23 175.99%
  YoY % 8.50% 206.44% 81.04% 64.85% 284.33% 1,065.22% -
  Horiz. % 44,439.13% 40,956.52% 13,365.22% 7,382.61% 4,478.26% 1,165.22% 100.00%
EPS 0.49 1.03 0.48 0.37 0.00 0.05 -0.16 -
  YoY % -52.43% 114.58% 29.73% 0.00% 0.00% 131.25% -
  Horiz. % -306.25% -643.75% -300.00% -231.25% -0.00% -31.25% 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 0.1737 0.1732 0.1421 0.0302 0.0007 0.0108 0.0103 60.07%
  YoY % 0.29% 21.89% 370.53% 4,214.29% -93.52% 4.85% -
  Horiz. % 1,686.41% 1,681.55% 1,379.61% 293.20% 6.80% 104.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.1550 0.2100 0.2600 0.2550 0.1800 0.1800 0.1800 -
P/RPS 0.15 0.23 0.53 0.47 0.02 1.36 13.99 -53.01%
  YoY % -34.78% -56.60% 12.77% 2,250.00% -98.53% -90.28% -
  Horiz. % 1.07% 1.64% 3.79% 3.36% 0.14% 9.72% 100.00%
P/EPS 31.58 21.10 34.04 21.48 337.50 75.00 -20.77 -
  YoY % 49.67% -38.01% 58.47% -93.64% 350.00% 461.10% -
  Horiz. % -152.05% -101.59% -163.89% -103.42% -1,624.94% -361.10% 100.00%
EY 3.17 4.74 2.94 4.66 0.30 1.33 -4.81 -
  YoY % -33.12% 61.22% -36.91% 1,453.33% -77.44% 127.65% -
  Horiz. % -65.90% -98.54% -61.12% -96.88% -6.24% -27.65% 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 0.89 1.26 1.14 2.63 3.10 3.38 3.16 -19.02%
  YoY % -29.37% 10.53% -56.65% -15.16% -8.28% 6.96% -
  Horiz. % 28.16% 39.87% 36.08% 83.23% 98.10% 106.96% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 22/11/19 28/11/18 23/11/17 09/11/16 26/11/15 28/11/14 -
Price 0.1850 0.2250 0.2300 0.2750 0.1800 0.1650 0.1750 -
P/RPS 0.18 0.25 0.47 0.50 0.02 1.24 13.60 -51.33%
  YoY % -28.00% -46.81% -6.00% 2,400.00% -98.39% -90.88% -
  Horiz. % 1.32% 1.84% 3.46% 3.68% 0.15% 9.12% 100.00%
P/EPS 37.69 22.60 30.12 23.16 337.50 68.75 -20.19 -
  YoY % 66.77% -24.97% 30.05% -93.14% 390.91% 440.52% -
  Horiz. % -186.68% -111.94% -149.18% -114.71% -1,671.62% -340.52% 100.00%
EY 2.65 4.42 3.32 4.32 0.30 1.45 -4.95 -
  YoY % -40.05% 33.13% -23.15% 1,340.00% -79.31% 129.29% -
  Horiz. % -53.54% -89.29% -67.07% -87.27% -6.06% -29.29% 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 1.07 1.35 1.01 2.83 3.10 3.10 3.08 -16.14%
  YoY % -20.74% 33.66% -64.31% -8.71% 0.00% 0.65% -
  Horiz. % 34.74% 43.83% 32.79% 91.88% 100.65% 100.65% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS