Highlights

[STRAITS] YoY 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 -     48.46%    YoY -     60.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 69,390 32,955 20,170 300 232 630 356 140.69%
  YoY % 110.56% 63.39% 6,623.33% 29.31% -63.17% 76.97% -
  Horiz. % 19,491.57% 9,257.02% 5,665.73% 84.27% 65.17% 176.97% 100.00%
PBT 1,281 504 28 187 -927 -122 -13 -
  YoY % 154.17% 1,700.00% -85.03% 120.17% -659.84% -838.46% -
  Horiz. % -9,853.85% -3,876.92% -215.38% -1,438.46% 7,130.77% 938.46% 100.00%
Tax -238 47 0 0 0 0 0 -
  YoY % -606.38% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -506.38% 100.00% - - - - -
NP 1,043 551 28 187 -927 -122 -13 -
  YoY % 89.29% 1,867.86% -85.03% 120.17% -659.84% -838.46% -
  Horiz. % -8,023.08% -4,238.46% -215.38% -1,438.46% 7,130.77% 938.46% 100.00%
NP to SH 1,014 631 10 187 -927 -122 -13 -
  YoY % 60.70% 6,210.00% -94.65% 120.17% -659.84% -838.46% -
  Horiz. % -7,800.00% -4,853.85% -76.92% -1,438.46% 7,130.77% 938.46% 100.00%
Tax Rate 18.58 % -9.33 % - % - % - % - % - % -
  YoY % 299.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -199.14% 100.00% - - - - -
Total Cost 68,347 32,404 20,142 113 1,159 752 369 138.66%
  YoY % 110.92% 60.88% 17,724.78% -90.25% 54.12% 103.79% -
  Horiz. % 18,522.22% 8,781.57% 5,458.54% 30.62% 314.09% 203.79% 100.00%
Net Worth 92,458 19,662 2,899 7,119 6,762 6,295 618,800 -27.14%
  YoY % 370.23% 578.01% -59.27% 5.28% 7.42% -98.98% -
  Horiz. % 14.94% 3.18% 0.47% 1.15% 1.09% 1.02% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 92,458 19,662 2,899 7,119 6,762 6,295 618,800 -27.14%
  YoY % 370.23% 578.01% -59.27% 5.28% 7.42% -98.98% -
  Horiz. % 14.94% 3.18% 0.47% 1.15% 1.09% 1.02% 100.00%
NOSH 406,948 202,495 50,000 133,571 118,846 121,999 130,000 20.94%
  YoY % 100.97% 304.99% -62.57% 12.39% -2.59% -6.15% -
  Horiz. % 313.04% 155.77% 38.46% 102.75% 91.42% 93.85% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.50 % 1.67 % 0.14 % 62.33 % -399.57 % -19.37 % -3.65 % -
  YoY % -10.18% 1,092.86% -99.78% 115.60% -1,962.83% -430.68% -
  Horiz. % -41.10% -45.75% -3.84% -1,707.67% 10,947.12% 530.68% 100.00%
ROE 1.10 % 3.21 % 0.34 % 2.63 % -13.71 % -1.94 % 0.00 % -
  YoY % -65.73% 844.12% -87.07% 119.18% -606.70% 0.00% -
  Horiz. % -56.70% -165.46% -17.53% -135.57% 706.70% 100.00% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 17.05 16.27 40.34 0.22 0.20 0.52 0.27 99.49%
  YoY % 4.79% -59.67% 18,236.36% 10.00% -61.54% 92.59% -
  Horiz. % 6,314.81% 6,025.93% 14,940.74% 81.48% 74.07% 192.59% 100.00%
EPS 0.25 0.23 0.02 0.14 -0.78 -0.10 -0.01 -
  YoY % 8.70% 1,050.00% -85.71% 117.95% -680.00% -900.00% -
  Horiz. % -2,500.00% -2,300.00% -200.00% -1,400.00% 7,800.00% 1,000.00% 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 0.2272 0.0971 0.0580 0.0533 0.0569 0.0516 4.7600 -39.76%
  YoY % 133.99% 67.41% 8.82% -6.33% 10.27% -98.92% -
  Horiz. % 4.77% 2.04% 1.22% 1.12% 1.20% 1.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 650,658
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 10.66 5.06 3.10 0.05 0.04 0.10 0.05 144.32%
  YoY % 110.67% 63.23% 6,100.00% 25.00% -60.00% 100.00% -
  Horiz. % 21,320.00% 10,120.00% 6,200.00% 100.00% 80.00% 200.00% 100.00%
EPS 0.16 0.10 0.00 0.03 -0.14 -0.02 0.00 -
  YoY % 60.00% 0.00% 0.00% 121.43% -600.00% 0.00% -
  Horiz. % -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 0.1421 0.0302 0.0045 0.0109 0.0104 0.0097 0.9510 -27.14%
  YoY % 370.53% 571.11% -58.72% 4.81% 7.22% -98.98% -
  Horiz. % 14.94% 3.18% 0.47% 1.15% 1.09% 1.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.2600 0.2550 0.1800 0.1800 0.1800 0.0850 0.1600 -
P/RPS 1.52 1.57 0.45 80.14 92.21 16.46 58.43 -45.55%
  YoY % -3.18% 248.89% -99.44% -13.09% 460.21% -71.83% -
  Horiz. % 2.60% 2.69% 0.77% 137.16% 157.81% 28.17% 100.00%
P/EPS 104.35 81.83 900.00 128.57 -23.08 -85.00 -1,600.00 -
  YoY % 27.52% -90.91% 600.01% 657.06% 72.85% 94.69% -
  Horiz. % -6.52% -5.11% -56.25% -8.04% 1.44% 5.31% 100.00%
EY 0.96 1.22 0.11 0.78 -4.33 -1.18 -0.06 -
  YoY % -21.31% 1,009.09% -85.90% 118.01% -266.95% -1,866.67% -
  Horiz. % -1,600.00% -2,033.33% -183.33% -1,300.00% 7,216.67% 1,966.67% 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 1.14 2.63 3.10 3.38 3.16 1.65 0.03 83.31%
  YoY % -56.65% -15.16% -8.28% 6.96% 91.52% 5,400.00% -
  Horiz. % 3,800.00% 8,766.67% 10,333.33% 11,266.67% 10,533.33% 5,500.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 23/11/17 09/11/16 26/11/15 28/11/14 28/11/13 28/11/12 -
Price 0.2300 0.2750 0.1800 0.1650 0.1750 0.1100 0.1400 -
P/RPS 1.35 1.69 0.45 73.46 89.65 21.30 51.12 -45.41%
  YoY % -20.12% 275.56% -99.39% -18.06% 320.89% -58.33% -
  Horiz. % 2.64% 3.31% 0.88% 143.70% 175.37% 41.67% 100.00%
P/EPS 92.31 88.25 900.00 117.86 -22.44 -110.00 -1,400.00 -
  YoY % 4.60% -90.19% 663.62% 625.22% 79.60% 92.14% -
  Horiz. % -6.59% -6.30% -64.29% -8.42% 1.60% 7.86% 100.00%
EY 1.08 1.13 0.11 0.85 -4.46 -0.91 -0.07 -
  YoY % -4.42% 927.27% -87.06% 119.06% -390.11% -1,200.00% -
  Horiz. % -1,542.86% -1,614.29% -157.14% -1,214.29% 6,371.43% 1,300.00% 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 1.01 2.83 3.10 3.10 3.08 2.13 0.03 79.65%
  YoY % -64.31% -8.71% 0.00% 0.65% 44.60% 7,000.00% -
  Horiz. % 3,366.67% 9,433.33% 10,333.33% 10,333.33% 10,266.67% 7,100.00% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers