Highlights

[STRAITS] YoY Quarter Result on 2017-09-30 [#3]

Stock [STRAITS]: STRAITS INTER LOGISTICS BHD
Announcement Date 23-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     1.28%    YoY -     6,210.00%
Quarter Report


View:


Show?  YoY % Horiz. %

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 225,690 69,390 32,955 20,170 300 232 630 166.38%
  YoY % 225.25% 110.56% 63.39% 6,623.33% 29.31% -63.17% -
  Horiz. % 35,823.81% 11,014.29% 5,230.95% 3,201.59% 47.62% 36.83% 100.00%
PBT 2,909 1,281 504 28 187 -927 -122 -
  YoY % 127.09% 154.17% 1,700.00% -85.03% 120.17% -659.84% -
  Horiz. % -2,384.43% -1,050.00% -413.11% -22.95% -153.28% 759.84% 100.00%
Tax -709 -238 47 0 0 0 0 -
  YoY % -197.90% -606.38% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -1,508.51% -506.38% 100.00% - - - -
NP 2,200 1,043 551 28 187 -927 -122 -
  YoY % 110.93% 89.29% 1,867.86% -85.03% 120.17% -659.84% -
  Horiz. % -1,803.28% -854.92% -451.64% -22.95% -153.28% 759.84% 100.00%
NP to SH 1,860 1,014 631 10 187 -927 -122 -
  YoY % 83.43% 60.70% 6,210.00% -94.65% 120.17% -659.84% -
  Horiz. % -1,524.59% -831.15% -517.21% -8.20% -153.28% 759.84% 100.00%
Tax Rate 24.37 % 18.58 % -9.33 % - % - % - % - % -
  YoY % 31.16% 299.14% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -261.20% -199.14% 100.00% - - - -
Total Cost 223,490 68,347 32,404 20,142 113 1,159 752 158.22%
  YoY % 226.99% 110.92% 60.88% 17,724.78% -90.25% 54.12% -
  Horiz. % 29,719.42% 9,088.70% 4,309.04% 2,678.46% 15.03% 154.12% 100.00%
Net Worth 112,693 92,458 19,662 2,899 7,119 6,762 6,295 61.70%
  YoY % 21.89% 370.23% 578.01% -59.27% 5.28% 7.42% -
  Horiz. % 1,790.16% 1,468.72% 312.34% 46.07% 113.09% 107.42% 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 2,899 7,119 6,762 6,295 61.70%
  YoY % 21.89% 370.23% 578.01% -59.27% 5.28% 7.42% -
  Horiz. % 1,790.16% 1,468.72% 312.34% 46.07% 113.09% 107.42% 100.00%
NOSH 674,410 406,948 202,495 50,000 133,571 118,846 121,999 32.95%
  YoY % 65.72% 100.97% 304.99% -62.57% 12.39% -2.59% -
  Horiz. % 552.80% 333.56% 165.98% 40.98% 109.48% 97.41% 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 0.97 % 1.50 % 1.67 % 0.14 % 62.33 % -399.57 % -19.37 % -
  YoY % -35.33% -10.18% 1,092.86% -99.78% 115.60% -1,962.83% -
  Horiz. % -5.01% -7.74% -8.62% -0.72% -321.79% 2,062.83% 100.00%
ROE 1.65 % 1.10 % 3.21 % 0.34 % 2.63 % -13.71 % -1.94 % -
  YoY % 50.00% -65.73% 844.12% -87.07% 119.18% -606.70% -
  Horiz. % -85.05% -56.70% -165.46% -17.53% -135.57% 706.70% 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 33.46 17.05 16.27 40.34 0.22 0.20 0.52 100.12%
  YoY % 96.25% 4.79% -59.67% 18,236.36% 10.00% -61.54% -
  Horiz. % 6,434.62% 3,278.85% 3,128.85% 7,757.69% 42.31% 38.46% 100.00%
EPS 0.28 0.25 0.23 0.02 0.14 -0.78 -0.10 -
  YoY % 12.00% 8.70% 1,050.00% -85.71% 117.95% -680.00% -
  Horiz. % -280.00% -250.00% -230.00% -20.00% -140.00% 780.00% 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 34.69 10.66 5.06 3.10 0.05 0.04 0.10 164.96%
  YoY % 225.42% 110.67% 63.23% 6,100.00% 25.00% -60.00% -
  Horiz. % 34,690.00% 10,660.00% 5,060.00% 3,100.00% 50.00% 40.00% 100.00%
EPS 0.29 0.16 0.10 0.00 0.03 -0.14 -0.02 -
  YoY % 81.25% 60.00% 0.00% 0.00% 121.43% -600.00% -
  Horiz. % -1,450.00% -800.00% -500.00% -0.00% -150.00% 700.00% 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 0.0045 0.0109 0.0104 0.0097 61.63%
  YoY % 21.89% 370.53% 571.11% -58.72% 4.81% 7.22% -
  Horiz. % 1,785.57% 1,464.95% 311.34% 46.39% 112.37% 107.22% 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 0.63 1.52 1.57 0.45 80.14 92.21 16.46 -41.93%
  YoY % -58.55% -3.18% 248.89% -99.44% -13.09% 460.21% -
  Horiz. % 3.83% 9.23% 9.54% 2.73% 486.88% 560.21% 100.00%
P/EPS 76.14 104.35 81.83 900.00 128.57 -23.08 -85.00 -
  YoY % -27.03% 27.52% -90.91% 600.01% 657.06% 72.85% -
  Horiz. % -89.58% -122.76% -96.27% -1,058.82% -151.26% 27.15% 100.00%
EY 1.31 0.96 1.22 0.11 0.78 -4.33 -1.18 -
  YoY % 36.46% -21.31% 1,009.09% -85.90% 118.01% -266.95% -
  Horiz. % -111.02% -81.36% -103.39% -9.32% -66.10% 366.95% 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 0.67 1.35 1.69 0.45 73.46 89.65 21.30 -43.80%
  YoY % -50.37% -20.12% 275.56% -99.39% -18.06% 320.89% -
  Horiz. % 3.15% 6.34% 7.93% 2.11% 344.88% 420.89% 100.00%
P/EPS 81.58 92.31 88.25 900.00 117.86 -22.44 -110.00 -
  YoY % -11.62% 4.60% -90.19% 663.62% 625.22% 79.60% -
  Horiz. % -74.16% -83.92% -80.23% -818.18% -107.15% 20.40% 100.00%
EY 1.23 1.08 1.13 0.11 0.85 -4.46 -0.91 -
  YoY % 13.89% -4.42% 927.27% -87.06% 119.06% -390.11% -
  Horiz. % -135.16% -118.68% -124.18% -12.09% -93.41% 490.11% 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.
 


 

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