Highlights

[STRAITS] YoY Cumulative 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 -     142.86%    YoY -     -98.73%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 459,669 150,029 82,862 50,253 13,092 1,142 1,775 152.36%
  YoY % 206.39% 81.06% 64.89% 283.85% 1,046.41% -35.66% -
  Horiz. % 25,896.84% 8,452.34% 4,668.28% 2,831.16% 737.58% 64.34% 100.00%
PBT 8,758 2,631 1,989 52 237 -769 -40 -
  YoY % 232.88% 32.28% 3,725.00% -78.06% 130.82% -1,822.50% -
  Horiz. % -21,895.00% -6,577.50% -4,972.50% -130.00% -592.50% 1,922.50% 100.00%
Tax -1,502 -311 -80 0 0 0 0 -
  YoY % -382.96% -288.75% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,877.50% 388.75% 100.00% - - - -
NP 7,256 2,320 1,909 52 237 -769 -40 -
  YoY % 212.76% 21.53% 3,571.15% -78.06% 130.82% -1,822.50% -
  Horiz. % -18,140.00% -5,800.00% -4,772.50% -130.00% -592.50% 1,922.50% 100.00%
NP to SH 5,035 2,331 1,803 3 237 -769 -40 -
  YoY % 116.00% 29.28% 60,000.00% -98.73% 130.82% -1,822.50% -
  Horiz. % -12,587.50% -5,827.50% -4,507.50% -7.50% -592.50% 1,922.50% 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 452,413 147,709 80,953 50,201 12,855 1,911 1,815 150.76%
  YoY % 206.29% 82.46% 61.26% 290.52% 572.68% 5.29% -
  Horiz. % 24,926.34% 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 6,880 59.33%
  YoY % 21.89% 370.23% 4,420.07% -93.80% 4.25% -2.16% -
  Horiz. % 1,637.99% 1,343.87% 285.79% 6.32% 102.00% 97.84% 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 6,880 59.33%
  YoY % 21.89% 370.23% 4,420.07% -93.80% 4.25% -2.16% -
  Horiz. % 1,637.99% 1,343.87% 285.79% 6.32% 102.00% 97.84% 100.00%
NOSH 674,410 406,948 202,495 7,500 131,666 118,307 133,333 31.00%
  YoY % 65.72% 100.97% 2,599.93% -94.30% 11.29% -11.27% -
  Horiz. % 505.81% 305.21% 151.87% 5.62% 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 4.47 % 2.52 % 9.17 % 0.69 % 3.38 % -11.42 % -0.58 % -
  YoY % 77.38% -72.52% 1,228.99% -79.59% 129.60% -1,868.97% -
  Horiz. % -770.69% -434.48% -1,581.03% -118.97% -582.76% 1,968.97% 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 68.16 36.87 40.92 670.04 9.94 0.97 1.33 92.67%
  YoY % 84.87% -9.90% -93.89% 6,640.84% 924.74% -27.07% -
  Horiz. % 5,124.81% 2,772.18% 3,076.69% 50,378.94% 747.37% 72.93% 100.00%
EPS 0.84 0.61 0.89 0.04 0.18 -0.65 -0.03 -
  YoY % 37.70% -31.46% 2,125.00% -77.78% 127.69% -2,066.67% -
  Horiz. % -2,800.00% -2,033.33% -2,966.67% -133.33% -600.00% 2,166.67% 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 70.65 23.06 12.74 7.72 2.01 0.18 0.27 152.80%
  YoY % 206.37% 81.00% 65.03% 284.08% 1,016.67% -33.33% -
  Horiz. % 26,166.67% 8,540.74% 4,718.52% 2,859.26% 744.44% 66.67% 100.00%
EPS 0.77 0.36 0.28 0.00 0.04 -0.12 -0.01 -
  YoY % 113.89% 28.57% 0.00% 0.00% 133.33% -1,100.00% -
  Horiz. % -7,700.00% -3,600.00% -2,800.00% -0.00% -400.00% 1,200.00% 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 0.31 0.71 0.62 0.03 1.81 18.65 6.38 -39.58%
  YoY % -56.34% 14.52% 1,966.67% -98.34% -90.29% 192.32% -
  Horiz. % 4.86% 11.13% 9.72% 0.47% 28.37% 292.32% 100.00%
P/EPS 28.13 45.39 28.64 450.00 100.00 -27.69 -283.33 -
  YoY % -38.03% 58.48% -93.64% 350.00% 461.14% 90.23% -
  Horiz. % -9.93% -16.02% -10.11% -158.83% -35.29% 9.77% 100.00%
EY 3.56 2.20 3.49 0.22 1.00 -3.61 -0.35 -
  YoY % 61.82% -36.96% 1,486.36% -78.00% 127.70% -931.43% -
  Horiz. % -1,017.14% -628.57% -997.14% -62.86% -285.71% 1,031.43% 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 0.33 0.62 0.67 0.03 1.66 18.13 8.26 -41.52%
  YoY % -46.77% -7.46% 2,133.33% -98.19% -90.84% 119.49% -
  Horiz. % 4.00% 7.51% 8.11% 0.36% 20.10% 219.49% 100.00%
P/EPS 30.14 40.15 30.89 450.00 91.67 -26.92 -366.67 -
  YoY % -24.93% 29.98% -93.14% 390.89% 440.53% 92.66% -
  Horiz. % -8.22% -10.95% -8.42% -122.73% -25.00% 7.34% 100.00%
EY 3.32 2.49 3.24 0.22 1.09 -3.71 -0.27 -
  YoY % 33.33% -23.15% 1,372.73% -79.82% 129.38% -1,274.07% -
  Horiz. % -1,229.63% -922.22% -1,200.00% -81.48% -403.70% 1,374.07% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

533  406  509  444 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.025 
 SAPNRG 0.105+0.005 
 XDL 0.065+0.01 
 K1 0.54+0.095 
 JAG 0.095+0.015 
 HLT 0.92+0.225 
 AIRASIA 0.86+0.035 
 CAREPLS 1.54+0.35 
 HLT-WA 0.61+0.17 
 BCMALL 0.305+0.045 

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