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
30/09/19 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.
 


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
 
 

1936 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.220.00 
 KOTRA 2.800.00 
 UCREST 0.1550.00 
 PUC 0.1750.00 
 WILLOW 0.480.00 
 EAH-WE 0.010.00 
 IRIS 0.290.00 
 TOPGLOV-C79 0.4250.00 
 SIMEPLT-CP 0.080.00 
 BTECH 0.3250.00 

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