Highlights

[STRAITS] YoY Quarter Result on 2018-12-31 [#4]

Stock [STRAITS]: STRAITS INTER LOGISTICS BHD
Announcement Date 27-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     70.41%    YoY -     135.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 203,559 105,763 51,705 18,272 1,381 1,793 649 160.55%
  YoY % 92.47% 104.55% 182.97% 1,223.10% -22.98% 176.27% -
  Horiz. % 31,365.02% 16,296.30% 7,966.87% 2,815.41% 212.79% 276.27% 100.00%
PBT 3,306 1,749 968 77 -521 -622 391 42.71%
  YoY % 89.02% 80.68% 1,157.14% 114.78% 16.24% -259.08% -
  Horiz. % 845.52% 447.31% 247.57% 19.69% -133.25% -159.08% 100.00%
Tax -1,140 1,176 -171 -20 -192 -141 -262 27.76%
  YoY % -196.94% 787.72% -755.00% 89.58% -36.17% 46.18% -
  Horiz. % 435.11% -448.85% 65.27% 7.63% 73.28% 53.82% 100.00%
NP 2,166 2,925 797 57 -713 -763 129 59.99%
  YoY % -25.95% 267.00% 1,298.25% 107.99% 6.55% -691.47% -
  Horiz. % 1,679.07% 2,267.44% 617.83% 44.19% -552.71% -591.47% 100.00%
NP to SH 2,067 1,728 733 79 -713 -763 129 58.75%
  YoY % 19.62% 135.74% 827.85% 111.08% 6.55% -691.47% -
  Horiz. % 1,602.33% 1,339.53% 568.22% 61.24% -552.71% -591.47% 100.00%
Tax Rate 34.48 % -67.24 % 17.67 % 25.97 % - % - % 67.01 % -10.48%
  YoY % 151.28% -480.53% -31.96% 0.00% 0.00% 0.00% -
  Horiz. % 51.46% -100.34% 26.37% 38.76% 0.00% 0.00% 100.00%
Total Cost 201,393 102,838 50,908 18,215 2,094 2,556 520 169.86%
  YoY % 95.84% 102.01% 179.48% 769.87% -18.08% 391.54% -
  Horiz. % 38,729.42% 19,776.54% 9,790.00% 3,502.88% 402.69% 491.54% 100.00%
Net Worth 114,436 94,547 36,275 10,259 7,480 66,732 6,167 62.67%
  YoY % 21.04% 160.64% 253.57% 37.16% -88.79% 982.04% -
  Horiz. % 1,855.55% 1,533.06% 588.19% 166.36% 121.29% 1,082.04% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 114,436 94,547 36,275 10,259 7,480 66,732 6,167 62.67%
  YoY % 21.04% 160.64% 253.57% 37.16% -88.79% 982.04% -
  Horiz. % 1,855.55% 1,533.06% 588.19% 166.36% 121.29% 1,082.04% 100.00%
NOSH 673,158 616,750 367,904 146,987 129,636 121,774 116,363 33.97%
  YoY % 9.15% 67.64% 150.30% 13.38% 6.46% 4.65% -
  Horiz. % 578.50% 530.02% 316.17% 126.32% 111.41% 104.65% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 1.06 % 2.77 % 1.54 % 0.31 % -51.63 % -42.55 % 19.88 % -38.64%
  YoY % -61.73% 79.87% 396.77% 100.60% -21.34% -314.03% -
  Horiz. % 5.33% 13.93% 7.75% 1.56% -259.71% -214.03% 100.00%
ROE 1.81 % 1.83 % 2.02 % 0.77 % -9.53 % -1.14 % 2.09 % -2.37%
  YoY % -1.09% -9.41% 162.34% 108.08% -735.96% -154.55% -
  Horiz. % 86.60% 87.56% 96.65% 36.84% -455.98% -54.55% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 30.24 17.15 14.05 12.43 1.07 1.47 0.56 94.36%
  YoY % 76.33% 22.06% 13.03% 1,061.68% -27.21% 162.50% -
  Horiz. % 5,400.00% 3,062.50% 2,508.93% 2,219.64% 191.07% 262.50% 100.00%
EPS 0.31 0.28 0.20 0.04 -0.55 -0.59 0.11 18.84%
  YoY % 10.71% 40.00% 400.00% 107.27% 6.78% -636.36% -
  Horiz. % 281.82% 254.55% 181.82% 36.36% -500.00% -536.36% 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 0.1700 0.1533 0.0986 0.0698 0.0577 0.5480 0.0530 21.43%
  YoY % 10.89% 55.48% 41.26% 20.97% -89.47% 933.96% -
  Horiz. % 320.75% 289.25% 186.04% 131.70% 108.87% 1,033.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 650,658
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 31.29 16.25 7.95 2.81 0.21 0.28 0.10 160.44%
  YoY % 92.55% 104.40% 182.92% 1,238.10% -25.00% 180.00% -
  Horiz. % 31,290.00% 16,250.00% 7,950.00% 2,810.00% 210.00% 280.00% 100.00%
EPS 0.32 0.27 0.11 0.01 -0.11 -0.12 0.02 58.71%
  YoY % 18.52% 145.45% 1,000.00% 109.09% 8.33% -700.00% -
  Horiz. % 1,600.00% 1,350.00% 550.00% 50.00% -550.00% -600.00% 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 0.1759 0.1453 0.0558 0.0158 0.0115 0.1026 0.0095 62.62%
  YoY % 21.06% 160.39% 253.16% 37.39% -88.79% 980.00% -
  Horiz. % 1,851.58% 1,529.47% 587.37% 166.32% 121.05% 1,080.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.2250 0.2200 0.2600 0.1900 0.2050 0.1550 0.1100 -
P/RPS 0.74 1.28 1.85 1.53 19.24 10.53 19.72 -42.12%
  YoY % -42.19% -30.81% 20.92% -92.05% 82.72% -46.60% -
  Horiz. % 3.75% 6.49% 9.38% 7.76% 97.57% 53.40% 100.00%
P/EPS 73.28 78.52 130.50 353.51 -37.27 -24.74 99.22 -4.92%
  YoY % -6.67% -39.83% -63.08% 1,048.51% -50.65% -124.93% -
  Horiz. % 73.86% 79.14% 131.53% 356.29% -37.56% -24.93% 100.00%
EY 1.36 1.27 0.77 0.28 -2.68 -4.04 1.01 5.08%
  YoY % 7.09% 64.94% 175.00% 110.45% 33.66% -500.00% -
  Horiz. % 134.65% 125.74% 76.24% 27.72% -265.35% -400.00% 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 1.32 1.44 2.64 2.72 3.55 0.28 2.08 -7.30%
  YoY % -8.33% -45.45% -2.94% -23.38% 1,167.86% -86.54% -
  Horiz. % 63.46% 69.23% 126.92% 130.77% 170.67% 13.46% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 27/02/19 26/02/18 27/02/17 26/02/16 27/02/15 28/02/14 -
Price 0.2100 0.2650 0.2650 0.2000 0.2700 0.2000 0.1100 -
P/RPS 0.69 1.55 1.89 1.61 25.35 13.58 19.72 -42.79%
  YoY % -55.48% -17.99% 17.39% -93.65% 86.67% -31.14% -
  Horiz. % 3.50% 7.86% 9.58% 8.16% 128.55% 68.86% 100.00%
P/EPS 68.39 94.58 133.01 372.12 -49.09 -31.92 99.22 -6.01%
  YoY % -27.69% -28.89% -64.26% 858.04% -53.79% -132.17% -
  Horiz. % 68.93% 95.32% 134.06% 375.05% -49.48% -32.17% 100.00%
EY 1.46 1.06 0.75 0.27 -2.04 -3.13 1.01 6.33%
  YoY % 37.74% 41.33% 177.78% 113.24% 34.82% -409.90% -
  Horiz. % 144.55% 104.95% 74.26% 26.73% -201.98% -309.90% 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 1.24 1.73 2.69 2.87 4.68 0.36 2.08 -8.26%
  YoY % -28.32% -35.69% -6.27% -38.68% 1,200.00% -82.69% -
  Horiz. % 59.62% 83.17% 129.33% 137.98% 225.00% 17.31% 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
 
 

420  300  398  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.0150.00 
 CAREPLS 0.265+0.04 
 SAPNRG 0.0750.00 
 VC 0.05+0.02 
 HSI-H8M 0.69+0.03 
 ARMADA 0.13-0.005 
 HSI-C9J 0.17-0.035 
 SANICHI 0.05+0.005 
 EKOVEST 0.37-0.01 
 HIBISCS 0.315-0.01 

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

TOP ARTICLES

1. Why WHO chooses Malaysia to run trials on new drug to fight Covid-19? Koon Yew Yin Koon Yew Yin's Blog
2. PM's speech on Prihatin Economic Stimulus Package (NFCP FIBERISATION IS ON!!) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Corona Virus to End May 29th; Economy slowdown to End Nov 2021, Says Indian Boy Who Correctly Predicted It's Start, 8 Months Ago Good Articles to Share
4. MYEG - UPGRADED TO OUTPERFORM BY CREDIT SUISSE (27 MARCH 2020) 东方不败
5. Covid-19 cases exceed 100,000 in the US - Koon Yew Yin Koon Yew Yin's Blog
6. This medical items stock will FLY FLY SOON as the best is yet to come! Trend Trading 2030
7. 几乎一面倒唱衰股市的巨大声浪中,反抗直觉,想战胜人性,逆市操作,实实是一件不好受的苦差。 ABMB 银行为例,有很多股价已跌至十多年来最低,回顾1998,2009年谷底后猛回弹。
8. 【百股經#29】股市大跌!你不能錯過的10支好公司 - 百股經 Good Articles to Share
Partners & Brokers