[TM] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Annualized Quarter Result
Revenue	11,392,092	12,085,092	11,846,896	11,889,516	11,858,516	12,060,901	11,765,158	-2.12%
YoY %	-5.73%	2.01%	-0.36%	0.26%	-1.68%	2.51%	-	-
Horiz. %	96.83%	102.72%	100.69%	101.06%	100.79%	102.51%	100.00%	-
PBT	776,992	1,048,022	987,276	1,009,898	1,054,976	918,627	1,077,201	-19.58%
YoY %	-25.86%	6.15%	-2.24%	-4.27%	14.84%	-14.72%	-	-
Horiz. %	72.13%	97.29%	91.65%	93.75%	97.94%	85.28%	100.00%	-
Tax	-346,436	-317,476	-309,534	-328,046	-317,196	-305,224	-399,329	-9.04%
YoY %	-9.12%	-2.57%	5.64%	-3.42%	-3.92%	23.57%	-	-
Horiz. %	86.75%	79.50%	77.51%	82.15%	79.43%	76.43%	100.00%	-
NP	430,556	730,546	677,741	681,852	737,780	613,403	677,872	-26.13%
YoY %	-41.06%	7.79%	-0.60%	-7.58%	20.28%	-9.51%	-	-
Horiz. %	63.52%	107.77%	99.98%	100.59%	108.84%	90.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	628,620	929,749	870,313	881,832	921,736	776,031	828,968	-16.85%
YoY %	-32.39%	6.83%	-1.31%	-4.33%	18.78%	-6.39%	-	-
Horiz. %	75.83%	112.16%	104.99%	106.38%	111.19%	93.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	44.59%	30.29%	31.35%	32.48%	30.07%	33.23%	37.07%	-
YoY %	47.21%	-3.38%	-3.48%	8.01%	-9.51%	-10.36%	-	-
Horiz. %	120.29%	81.71%	84.57%	87.62%	81.12%	89.64%	100.00%	-
Total Cost	10,961,536	11,354,546	11,169,154	11,207,664	11,120,736	11,447,498	11,087,286	-0.75%
YoY %	-3.46%	1.66%	-0.34%	0.78%	-2.85%	3.25%	-	-
Horiz. %	98.87%	102.41%	100.74%	101.09%	100.30%	103.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,562,844	7,843,561	7,530,525	7,675,957	7,466,640	7,692,492	7,521,882	0.36%
YoY %	-3.58%	4.16%	-1.89%	2.80%	-2.94%	2.27%	-	-
Horiz. %	100.54%	104.28%	100.11%	102.05%	99.27%	102.27%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	-	807,955	470,994	706,491	-	807,955	465,983	-
YoY %	-	71.54%	-33.33%	0.00%	-	73.39%	-	-
Horiz. %	-	173.39%	101.08%	151.61%	-	173.39%	100.00%	-
Div Payout %	-	86.90%	54.12%	80.12%	-	104.11%	56.21%	-
YoY %	-	60.57%	-32.45%	0.00%	-	85.22%	-	-
Horiz. %	-	154.60%	96.28%	142.54%	-	185.22%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	7,562,844	7,843,561	7,530,525	7,675,957	7,466,640	7,692,492	7,521,882	0.36%
YoY %	-3.58%	4.16%	-1.89%	2.80%	-2.94%	2.27%	-	-
Horiz. %	100.54%	104.28%	100.11%	102.05%	99.27%	102.27%	100.00%	-
NOSH	3,757,934	3,757,934	3,757,934	3,757,934	3,757,934	3,757,934	3,757,934	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	3.78%	6.05%	5.72%	5.73%	6.22%	5.09%	5.76%	-
YoY %	-37.52%	5.77%	-0.17%	-7.88%	22.20%	-11.63%	-	-
Horiz. %	65.62%	105.03%	99.31%	99.48%	107.99%	88.37%	100.00%	-
ROE	8.31%	11.85%	11.56%	11.49%	12.34%	10.09%	11.02%	-
YoY %	-29.87%	2.51%	0.61%	-6.89%	22.30%	-8.44%	-	-
Horiz. %	75.41%	107.53%	104.90%	104.26%	111.98%	91.56%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	303.15	321.59	315.25	316.38	315.56	320.94	313.08	-2.12%
YoY %	-5.73%	2.01%	-0.36%	0.26%	-1.68%	2.51%	-	-
Horiz. %	96.83%	102.72%	100.69%	101.05%	100.79%	102.51%	100.00%	-
EPS	16.72	24.74	23.16	23.46	24.52	20.65	22.05	-16.85%
YoY %	-32.42%	6.82%	-1.28%	-4.32%	18.74%	-6.35%	-	-
Horiz. %	75.83%	112.20%	105.03%	106.39%	111.20%	93.65%	100.00%	-
DPS	0.00	21.50	12.53	18.80	0.00	21.50	12.40	-
YoY %	0.00%	71.59%	-33.35%	0.00%	0.00%	73.39%	-	-
Horiz. %	0.00%	173.39%	101.05%	151.61%	0.00%	173.39%	100.00%	-
NAPS	2.0125	2.0872	2.0039	2.0426	1.9869	2.047	2.0016	0.36%
YoY %	-3.58%	4.16%	-1.89%	2.80%	-2.94%	2.27%	-	-
Horiz. %	100.54%	104.28%	100.11%	102.05%	99.27%	102.27%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 3,757,934
RPS	296.85	314.90	308.70	309.81	309.00	314.27	306.57	-2.12%
YoY %	-5.73%	2.01%	-0.36%	0.26%	-1.68%	2.51%	-	-
Horiz. %	96.83%	102.72%	100.69%	101.06%	100.79%	102.51%	100.00%	-
EPS	16.38	24.23	22.68	22.98	24.02	20.22	21.60	-16.85%
YoY %	-32.40%	6.83%	-1.31%	-4.33%	18.79%	-6.39%	-	-
Horiz. %	75.83%	112.18%	105.00%	106.39%	111.20%	93.61%	100.00%	-
DPS	0.00	21.05	12.27	18.41	0.00	21.05	12.14	-
YoY %	0.00%	71.56%	-33.35%	0.00%	0.00%	73.39%	-	-
Horiz. %	0.00%	173.39%	101.07%	151.65%	0.00%	173.39%	100.00%	-
NAPS	1.9707	2.0438	1.9622	2.0001	1.9456	2.0045	1.96	0.36%
YoY %	-3.58%	4.16%	-1.89%	2.80%	-2.94%	2.27%	-	-
Horiz. %	100.55%	104.28%	100.11%	102.05%	99.27%	102.27%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	5.22	6.30	6.50	6.65	6.42	5.95	6.78	-
P/RPS	1.72	1.96	2.06	2.10	2.03	1.85	2.17	-14.36%
YoY %	-12.24%	-4.85%	-1.90%	3.45%	9.73%	-14.75%	-	-
Horiz. %	79.26%	90.32%	94.93%	96.77%	93.55%	85.25%	100.00%	-
P/EPS	31.21	25.46	28.07	28.34	26.17	28.81	30.74	1.01%
YoY %	22.58%	-9.30%	-0.95%	8.29%	-9.16%	-6.28%	-	-
Horiz. %	101.53%	82.82%	91.31%	92.19%	85.13%	93.72%	100.00%	-
EY	3.20	3.93	3.56	3.53	3.82	3.47	3.25	-1.02%
YoY %	-18.58%	10.39%	0.85%	-7.59%	10.09%	6.77%	-	-
Horiz. %	98.46%	120.92%	109.54%	108.62%	117.54%	106.77%	100.00%	-
DY	0.00	3.41	1.93	2.83	0.00	3.61	1.83	-
YoY %	0.00%	76.68%	-31.80%	0.00%	0.00%	97.27%	-	-
Horiz. %	0.00%	186.34%	105.46%	154.64%	0.00%	197.27%	100.00%	-
P/NAPS	2.59	3.02	3.24	3.26	3.23	2.91	3.39	-16.44%
YoY %	-14.24%	-6.79%	-0.61%	0.93%	11.00%	-14.16%	-	-
Horiz. %	76.40%	89.09%	95.58%	96.17%	95.28%	85.84%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	22/05/18	27/02/18	22/11/17	29/08/17	23/05/17	22/02/17	05/12/16	-
Price	4.20	6.03	6.00	6.42	6.44	6.14	6.14	-
P/RPS	1.39	1.88	1.90	2.03	2.04	1.91	1.96	-20.49%
YoY %	-26.06%	-1.05%	-6.40%	-0.49%	6.81%	-2.55%	-	-
Horiz. %	70.92%	95.92%	96.94%	103.57%	104.08%	97.45%	100.00%	-
P/EPS	25.11	24.37	25.91	27.36	26.26	29.73	27.83	-6.63%
YoY %	3.04%	-5.94%	-5.30%	4.19%	-11.67%	6.83%	-	-
Horiz. %	90.23%	87.57%	93.10%	98.31%	94.36%	106.83%	100.00%	-
EY	3.98	4.10	3.86	3.66	3.81	3.36	3.59	7.12%
YoY %	-2.93%	6.22%	5.46%	-3.94%	13.39%	-6.41%	-	-
Horiz. %	110.86%	114.21%	107.52%	101.95%	106.13%	93.59%	100.00%	-
DY	0.00	3.57	2.09	2.93	0.00	3.50	2.02	-
YoY %	0.00%	70.81%	-28.67%	0.00%	0.00%	73.27%	-	-
Horiz. %	0.00%	176.73%	103.47%	145.05%	0.00%	173.27%	100.00%	-
P/NAPS	2.09	2.89	2.99	3.14	3.24	3.00	3.07	-22.63%
YoY %	-27.68%	-3.34%	-4.78%	-3.09%	8.00%	-2.28%	-	-
Horiz. %	68.08%	94.14%	97.39%	102.28%	105.54%	97.72%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 04 June 2024

MQ Trader

MQ Trading Signals

2024-06-04 16:40:00

EMA 5

10 Mins

SELL

2024-06-04 16:25:00

EMA 5

5 Mins

SELL

2024-06-04 15:55:00

EMA 5

5 Mins

BUY

2024-06-04 15:50:00

EMA 5

5 Mins

SELL

2024-06-04 15:45:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PBBANK

PUBLIC BANK BHD

1000

JCY

JCY INTERNATIONAL BERHAD

387

NOTION

NOTION VTEC BHD

363

HLIND

HONG LEONG INDUSTRIES BHD

306

MPI

MALAYSIAN PACIFIC INDUSTRIES

297

PTRANS

PERAK TRANSIT BERHAD

290

YTLPOWR

YTL POWER INTERNATIONAL BHD

248

GENTING

GENTING BHD

202

MAYBANK

MALAYAN BANKING BHD

178

DNEX

DAGANG NEXCHANGE BERHAD

164

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

JCY

0.595

+0.07

138,308,500

HSI-CV7

0.155

+0.02

134,043,300

HSI-HU8

0.125

-0.005

128,181,400

SNS

0.655

+0.05

88,666,100

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.10

0.00

68,232,300

SEALINK

0.305

+0.025

63,008,000

E&O-LR

0.055

+0.01

56,261,700

FAJAR-WC

0.125

+0.015

48,349,700

More active Stocks

DLADY

37.00

+1.00

63,500

MPI

37.70

+0.86

297,300

PANAMY

20.56

+0.36

57,500

KLK

21.20

+0.34

2,050,800

SAM

6.26

+0.30

650,900

HLFG

17.32

+0.30

465,500

MISC

8.60

+0.26

8,727,500

PMETAL

5.83

+0.23

32,490,100

HLBANK

19.48

+0.22

756,400

SIMEPLT

4.45

+0.20

9,261,500

More gainer Stocks

CARLSBG

19.26

-0.54

347,200

PETDAG

19.36

-0.44

1,050,900

AJI

15.94

-0.40

124,500

BAT

8.55

-0.35

118,700

HLIND

11.40

-0.28

90,200

ALLIANZ

22.08

-0.22

47,200

GCB-C5

1.07

-0.21

5,000

MCEMENT

5.01

-0.19

2,214,700

TIMECOM

5.09

-0.19

1,307,200

ORIENT

6.97

-0.18

1,220,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More