Highlights

[STRAITS] YoY TTM 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 -     -32.90%    YoY -     -35.93%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 565,432 201,734 101,134 51,634 14,885 1,791 1,876 158.82%
  YoY % 180.29% 99.47% 95.87% 246.89% 731.10% -4.53% -
  Horiz. % 30,140.30% 10,753.41% 5,390.94% 2,752.35% 793.44% 95.47% 100.00%
PBT 10,452 3,599 2,065 -469 -385 -378 5 257.37%
  YoY % 190.41% 74.29% 540.30% -21.82% -1.85% -7,660.00% -
  Horiz. % 209,039.98% 71,980.00% 41,300.00% -9,380.00% -7,700.00% -7,560.00% 100.00%
Tax -271 -482 -100 -192 -141 -262 469 -
  YoY % 43.78% -382.00% 47.92% -36.17% 46.18% -155.86% -
  Horiz. % -57.78% -102.77% -21.32% -40.94% -30.06% -55.86% 100.00%
NP 10,181 3,117 1,965 -661 -526 -640 474 66.69%
  YoY % 226.63% 58.63% 397.28% -25.67% 17.81% -235.02% -
  Horiz. % 2,147.89% 657.59% 414.56% -139.45% -110.97% -135.02% 100.00%
NP to SH 6,763 3,064 1,881 -715 -526 -640 474 55.71%
  YoY % 120.72% 62.89% 363.08% -35.93% 17.81% -235.02% -
  Horiz. % 1,426.79% 646.41% 396.84% -150.84% -110.97% -135.02% 100.00%
Tax Rate 2.59 % 13.39 % 4.84 % - % - % - % -9,380.00 % -
  YoY % -80.66% 176.65% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -0.03% -0.14% -0.05% 0.00% 0.00% 0.00% 100.00%
Total Cost 555,251 198,617 99,169 52,295 15,411 2,431 1,402 170.87%
  YoY % 179.56% 100.28% 89.63% 239.34% 533.94% 73.40% -
  Horiz. % 39,604.21% 14,166.69% 7,073.39% 3,730.03% 1,099.22% 173.40% 100.00%
Net Worth 112,693 92,458 19,662 0 7,119 6,762 6,295 61.70%
  YoY % 21.89% 370.23% 0.00% 0.00% 5.28% 7.42% -
  Horiz. % 1,790.16% 1,468.72% 312.34% 0.00% 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 0 0 0 0 0 0 0 -
  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 0 7,119 6,762 6,295 61.70%
  YoY % 21.89% 370.23% 0.00% 0.00% 5.28% 7.42% -
  Horiz. % 1,790.16% 1,468.72% 312.34% 0.00% 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 1.80 % 1.55 % 1.94 % -1.28 % -3.53 % -35.73 % 25.27 % -35.60%
  YoY % 16.13% -20.10% 251.56% 63.74% 90.12% -241.39% -
  Horiz. % 7.12% 6.13% 7.68% -5.07% -13.97% -141.39% 100.00%
ROE 6.00 % 3.31 % 9.57 % - % -7.39 % -9.46 % 7.53 % -3.71%
  YoY % 81.27% -65.41% 0.00% 0.00% 21.88% -225.63% -
  Horiz. % 79.68% 43.96% 127.09% 0.00% -98.14% -125.63% 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 83.84 49.57 49.94 103.27 11.14 1.51 1.54 94.62%
  YoY % 69.13% -0.74% -51.64% 827.02% 637.75% -1.95% -
  Horiz. % 5,444.16% 3,218.83% 3,242.86% 6,705.84% 723.38% 98.05% 100.00%
EPS 1.00 0.75 0.93 -1.43 -0.39 -0.54 0.39 16.98%
  YoY % 33.33% -19.35% 165.03% -266.67% 27.78% -238.46% -
  Horiz. % 256.41% 192.31% 238.46% -366.67% -100.00% -138.46% 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 0.0000 0.0533 0.0569 0.0516 21.62%
  YoY % -26.45% 133.99% 0.00% 0.00% -6.33% 10.27% -
  Horiz. % 323.84% 440.31% 188.18% 0.00% 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 86.90 31.00 15.54 7.94 2.29 0.28 0.29 158.57%
  YoY % 180.32% 99.49% 95.72% 246.72% 717.86% -3.45% -
  Horiz. % 29,965.52% 10,689.66% 5,358.62% 2,737.93% 789.66% 96.55% 100.00%
EPS 1.04 0.47 0.29 -0.11 -0.08 -0.10 0.07 56.76%
  YoY % 121.28% 62.07% 363.64% -37.50% 20.00% -242.86% -
  Horiz. % 1,485.71% 671.43% 414.29% -157.14% -114.29% -142.86% 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 0.0000 0.0109 0.0104 0.0097 61.63%
  YoY % 21.89% 370.53% 0.00% 0.00% 4.81% 7.22% -
  Horiz. % 1,785.57% 1,464.95% 311.34% 0.00% 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 0.25 0.52 0.51 0.17 1.62 11.94 5.53 -40.30%
  YoY % -51.92% 1.96% 200.00% -89.51% -86.43% 115.91% -
  Horiz. % 4.52% 9.40% 9.22% 3.07% 29.29% 215.91% 100.00%
P/EPS 20.94 34.53 27.45 -12.59 -45.71 -33.43 21.88 -0.73%
  YoY % -39.36% 25.79% 318.03% 72.46% -36.73% -252.79% -
  Horiz. % 95.70% 157.82% 125.46% -57.54% -208.91% -152.79% 100.00%
EY 4.78 2.90 3.64 -7.94 -2.19 -2.99 4.57 0.75%
  YoY % 64.83% -20.33% 145.84% -262.56% 26.76% -165.43% -
  Horiz. % 104.60% 63.46% 79.65% -173.74% -47.92% -65.43% 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 0.00 3.38 3.16 1.65 -4.39%
  YoY % 10.53% -56.65% 0.00% 0.00% 6.96% 91.52% -
  Horiz. % 76.36% 69.09% 159.39% 0.00% 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 0.27 0.46 0.55 0.17 1.48 11.61 7.15 -42.06%
  YoY % -41.30% -16.36% 223.53% -88.51% -87.25% 62.38% -
  Horiz. % 3.78% 6.43% 7.69% 2.38% 20.70% 162.38% 100.00%
P/EPS 22.44 30.55 29.60 -12.59 -41.90 -32.50 28.31 -3.80%
  YoY % -26.55% 3.21% 335.11% 69.95% -28.92% -214.80% -
  Horiz. % 79.27% 107.91% 104.56% -44.47% -148.00% -114.80% 100.00%
EY 4.46 3.27 3.38 -7.94 -2.39 -3.08 3.53 3.97%
  YoY % 36.39% -3.25% 142.57% -232.22% 22.40% -187.25% -
  Horiz. % 126.35% 92.63% 95.75% -224.93% -67.71% -87.25% 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 0.00 3.10 3.08 2.13 -7.32%
  YoY % 33.66% -64.31% 0.00% 0.00% 0.65% 44.60% -
  Horiz. % 63.38% 47.42% 132.86% 0.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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