[TM] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Annualized Quarter Result
Revenue	12,168,452	12,100,054	11,806,004	12,118,086	12,186,432	11,963,374	11,569,672	3.41%
YoY %	0.57%	2.49%	-2.58%	-0.56%	1.86%	3.40%	-	-
Horiz. %	105.18%	104.58%	102.04%	104.74%	105.33%	103.40%	100.00%	-
PBT	1,886,392	1,819,550	1,683,976	1,686,513	1,963,340	2,024,508	1,868,576	0.63%
YoY %	3.67%	8.05%	-0.15%	-14.10%	-3.02%	8.34%	-	-
Horiz. %	100.95%	97.38%	90.12%	90.26%	105.07%	108.34%	100.00%	-
Tax	40,276	-13,920	-358,316	-542,312	-651,657	-586,458	-509,800	-
YoY %	389.34%	96.12%	33.93%	16.78%	-11.12%	-15.04%	-	-
Horiz. %	-7.90%	2.73%	70.29%	106.38%	127.83%	115.04%	100.00%	-
NP	1,926,668	1,805,630	1,325,660	1,144,201	1,311,682	1,438,050	1,358,776	26.18%
YoY %	6.70%	36.21%	15.86%	-12.77%	-8.79%	5.83%	-	-
Horiz. %	141.79%	132.89%	97.56%	84.21%	96.53%	105.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,916,034	1,797,666	1,320,388	1,143,281	1,310,808	1,435,816	1,359,380	25.68%
YoY %	6.58%	36.15%	15.49%	-12.78%	-8.71%	5.62%	-	-
Horiz. %	140.95%	132.24%	97.13%	84.10%	96.43%	105.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-2.14%	0.77%	21.28%	32.16%	33.19%	28.97%	27.28%	-
YoY %	-377.92%	-96.38%	-33.83%	-3.10%	14.57%	6.20%	-	-
Horiz. %	-7.84%	2.82%	78.01%	117.89%	121.66%	106.20%	100.00%	-
Total Cost	10,241,784	10,294,424	10,480,344	10,973,885	10,874,749	10,525,324	10,210,896	0.20%
YoY %	-0.51%	-1.77%	-4.50%	0.91%	3.32%	3.08%	-	-
Horiz. %	100.30%	100.82%	102.64%	107.47%	106.50%	103.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,701,675	8,555,113	7,976,234	7,918,528	7,924,709	8,010,812	7,617,215	9.27%
YoY %	1.71%	7.26%	0.73%	-0.08%	-1.07%	5.17%	-	-
Horiz. %	114.24%	112.31%	104.71%	103.96%	104.04%	105.17%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	484,297	726,175	-	629,029	454,008	679,266	-	-
YoY %	-33.31%	0.00%	-	38.55%	-33.16%	0.00%	-	-
Horiz. %	71.30%	106.91%	-	92.60%	66.84%	100.00%	-	-
Div Payout %	25.28%	40.40%	-	55.02%	34.64%	47.31%	-	-
YoY %	-37.43%	0.00%	-	58.83%	-26.78%	0.00%	-	-
Horiz. %	53.43%	85.39%	-	116.30%	73.22%	100.00%	-	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	8,701,675	8,555,113	7,976,234	7,918,528	7,924,709	8,010,812	7,617,215	9.27%
YoY %	1.71%	7.26%	0.73%	-0.08%	-1.07%	5.17%	-	-
Horiz. %	114.24%	112.31%	104.71%	103.96%	104.04%	105.17%	100.00%	-
NOSH	3,836,598	3,821,977	3,821,977	3,821,010	3,787,668	3,773,700	3,773,700	1.10%
YoY %	0.38%	0.00%	0.03%	0.88%	0.37%	0.00%	-	-
Horiz. %	101.67%	101.28%	101.28%	101.25%	100.37%	100.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	15.83%	14.92%	11.23%	9.44%	10.76%	12.02%	11.74%	-
YoY %	6.10%	32.86%	18.96%	-12.27%	-10.48%	2.39%	-	-
Horiz. %	134.84%	127.09%	95.66%	80.41%	91.65%	102.39%	100.00%	-
ROE	22.02%	21.01%	16.55%	14.44%	16.54%	17.92%	17.85%	-
YoY %	4.81%	26.95%	14.61%	-12.70%	-7.70%	0.39%	-	-
Horiz. %	123.36%	117.70%	92.72%	80.90%	92.66%	100.39%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	318.26	316.59	308.94	317.87	322.10	317.02	306.59	2.51%
YoY %	0.53%	2.48%	-2.81%	-1.31%	1.60%	3.40%	-	-
Horiz. %	103.81%	103.26%	100.77%	103.68%	105.06%	103.40%	100.00%	-
EPS	50.13	47.04	34.56	30.20	34.71	38.04	36.04	24.58%
YoY %	6.57%	36.11%	14.44%	-12.99%	-8.75%	5.55%	-	-
Horiz. %	139.10%	130.52%	95.89%	83.80%	96.31%	105.55%	100.00%	-
DPS	12.67	19.00	0.00	16.50	12.00	18.00	0.00	-
YoY %	-33.32%	0.00%	0.00%	37.50%	-33.33%	0.00%	-	-
Horiz. %	70.39%	105.56%	0.00%	91.67%	66.67%	100.00%	-	-
NAPS	2.2759	2.2384	2.0872	2.0771	2.0946	2.1228	2.0185	8.32%
YoY %	1.68%	7.24%	0.49%	-0.84%	-1.33%	5.17%	-	-
Horiz. %	112.75%	110.89%	103.40%	102.90%	103.77%	105.17%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 3,821,010
RPS	317.08	315.30	307.64	315.77	317.55	311.74	301.48	3.41%
YoY %	0.56%	2.49%	-2.57%	-0.56%	1.86%	3.40%	-	-
Horiz. %	105.17%	104.58%	102.04%	104.74%	105.33%	103.40%	100.00%	-
EPS	49.93	46.84	34.41	29.79	34.16	37.41	35.42	25.69%
YoY %	6.60%	36.12%	15.51%	-12.79%	-8.69%	5.62%	-	-
Horiz. %	140.97%	132.24%	97.15%	84.11%	96.44%	105.62%	100.00%	-
DPS	12.62	18.92	0.00	16.39	11.83	17.70	0.00	-
YoY %	-33.30%	0.00%	0.00%	38.55%	-33.16%	0.00%	-	-
Horiz. %	71.30%	106.89%	0.00%	92.60%	66.84%	100.00%	-	-
NAPS	2.2675	2.2293	2.0784	2.0634	2.065	2.0874	1.9849	9.27%
YoY %	1.71%	7.26%	0.73%	-0.08%	-1.07%	5.16%	-	-
Horiz. %	114.24%	112.31%	104.71%	103.95%	104.04%	105.16%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	4.90	4.91	4.90	5.40	5.47	5.25	4.89	-
P/RPS	1.54	1.55	1.59	1.70	1.70	1.66	1.59	-2.10%
YoY %	-0.65%	-2.52%	-6.47%	0.00%	2.41%	4.40%	-	-
Horiz. %	96.86%	97.48%	100.00%	106.92%	106.92%	104.40%	100.00%	-
P/EPS	9.78	10.44	14.18	18.01	15.79	13.80	13.57	-19.59%
YoY %	-6.32%	-26.38%	-21.27%	14.06%	14.42%	1.69%	-	-
Horiz. %	72.07%	76.93%	104.50%	132.72%	116.36%	101.69%	100.00%	-
EY	10.23	9.58	7.05	5.55	6.33	7.25	7.37	24.40%
YoY %	6.78%	35.89%	27.03%	-12.32%	-12.69%	-1.63%	-	-
Horiz. %	138.81%	129.99%	95.66%	75.31%	85.89%	98.37%	100.00%	-
DY	2.59	3.87	0.00	3.06	2.19	3.43	0.00	-
YoY %	-33.07%	0.00%	0.00%	39.73%	-36.15%	0.00%	-	-
Horiz. %	75.51%	112.83%	0.00%	89.21%	63.85%	100.00%	-	-
P/NAPS	2.15	2.19	2.35	2.60	2.61	2.47	2.42	-7.57%
YoY %	-1.83%	-6.81%	-9.62%	-0.38%	5.67%	2.07%	-	-
Horiz. %	88.84%	90.50%	97.11%	107.44%	107.85%	102.07%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	23/11/23	25/08/23	25/05/23	28/02/23	22/11/22	24/08/22	25/05/22	-
Price	5.23	5.06	5.00	5.03	5.45	5.65	4.71	-
P/RPS	1.64	1.60	1.62	1.58	1.69	1.78	1.54	4.27%
YoY %	2.50%	-1.23%	2.53%	-6.51%	-5.06%	15.58%	-	-
Horiz. %	106.49%	103.90%	105.19%	102.60%	109.74%	115.58%	100.00%	-
P/EPS	10.44	10.76	14.47	16.77	15.73	14.85	13.08	-13.94%
YoY %	-2.97%	-25.64%	-13.71%	6.61%	5.93%	13.53%	-	-
Horiz. %	79.82%	82.26%	110.63%	128.21%	120.26%	113.53%	100.00%	-
EY	9.58	9.30	6.91	5.96	6.36	6.73	7.65	16.16%
YoY %	3.01%	34.59%	15.94%	-6.29%	-5.50%	-12.03%	-	-
Horiz. %	125.23%	121.57%	90.33%	77.91%	83.14%	87.97%	100.00%	-
DY	2.42	3.75	0.00	3.28	2.20	3.19	0.00	-
YoY %	-35.47%	0.00%	0.00%	49.09%	-31.03%	0.00%	-	-
Horiz. %	75.86%	117.55%	0.00%	102.82%	68.97%	100.00%	-	-
P/NAPS	2.30	2.26	2.40	2.42	2.60	2.66	2.33	-0.85%
YoY %	1.77%	-5.83%	-0.83%	-6.92%	-2.26%	14.16%	-	-
Horiz. %	98.71%	97.00%	103.00%	103.86%	111.59%	114.16%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-13 16:40:00

EMA 5

5 Mins

SELL

2024-05-13 16:30:00

EMA 5

5 Mins

BUY

2024-05-13 16:25:00

EMA 5

5 Mins

SELL

2024-05-13 16:10:00

EMA 5

5 Mins

BUY

2024-05-13 16:00:00

EMA 5

5 Mins

SELL

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 >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

406

GENTING

GENTING BHD

360

PTRANS

PERAK TRANSIT BERHAD

333

MPI

MALAYSIAN PACIFIC INDUSTRIES

331

HLIND

HONG LEONG INDUSTRIES BHD

320

YTLPOWR

YTL POWER INTERNATIONAL BHD

299

GENM

GENTING MALAYSIA BERHAD

282

TOPGLOV

TOP GLOVE CORPORATION BHD

271

DNEX

DAGANG NEXCHANGE BERHAD

251

Daily Stocks

HSI-CXG

0.21

-0.005

239,755,600

HSI-HUT

0.12

-0.025

170,893,700

MMAG

0.375

+0.175

163,078,300

INIX-OR

0.02

0.00

141,839,900

MYEG

0.995

+0.01

111,318,800

TWL

0.025

0.00

79,946,600

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.965

+0.015

73,810,000

SENDAI-WA

0.41

+0.085

71,895,300

SENDAI

0.715

+0.10

67,853,300

More active Stocks

MPI

32.08

+1.08

219,500

SBAGAN

6.66

+1.06

1,070,500

KLUANG

5.95

+0.64

399,000

ALLIANZ-PA

23.00

+0.60

100

2.30

+0.35

36,308,200

PTT

1.57

+0.34

3,331,000

CHGP

3.06

+0.29

2,367,300

HSI-CXM

1.03

+0.25

2,000

GENTING

4.76

+0.21

17,904,300

IDEAL

3.60

+0.20

100

More gainer Stocks

HSI-HU8

0.13

-0.32

3,000

AJI

18.90

-0.20

657,300

ORIENT

6.97

-0.18

1,220,900

FBMKLCI-HM5

0.18

-0.17

400

PETDAG

21.34

-0.12

396,800

PARAGON

3.40

-0.12

194,100

KUAISHO-C17

0.08

-0.12

58,800

CTOS-C11

0.04

-0.11

1,000,000

HSTECH-HY

0.055

-0.105

200

KLK

22.56

-0.10

674,100

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