[TM] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Annualized Quarter Result
Revenue	11,235,102	10,770,394	10,883,572	10,480,144	10,628,679	10,198,509	10,076,886	7.50%
YoY %	4.31%	-1.04%	3.85%	-1.40%	4.22%	1.21%	-	-
Horiz. %	111.49%	106.88%	108.01%	104.00%	105.48%	101.21%	100.00%	-
PBT	1,105,534	1,135,800	1,177,922	1,118,552	1,046,045	981,818	942,862	11.16%
YoY %	-2.66%	-3.58%	5.31%	6.93%	6.54%	4.13%	-	-
Horiz. %	117.25%	120.46%	124.93%	118.63%	110.94%	104.13%	100.00%	-
Tax	-263,040	-289,356	-291,344	-243,252	1,771	-58,041	-54,034	186.40%
YoY %	9.09%	0.68%	-19.77%	-13,835.29%	103.05%	-7.42%	-	-
Horiz. %	486.80%	535.51%	539.19%	450.18%	-3.28%	107.42%	100.00%	-
NP	842,494	846,444	886,578	875,300	1,047,816	923,777	888,828	-3.49%
YoY %	-0.47%	-4.53%	1.29%	-16.46%	13.43%	3.93%	-	-
Horiz. %	94.79%	95.23%	99.75%	98.48%	117.89%	103.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	831,806	818,013	849,322	842,524	1,012,211	890,624	854,168	-1.74%
YoY %	1.69%	-3.69%	0.81%	-16.76%	13.65%	4.27%	-	-
Horiz. %	97.38%	95.77%	99.43%	98.64%	118.50%	104.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.79%	25.48%	24.73%	21.75%	-0.17%	5.91%	5.73%	-
YoY %	-6.63%	3.03%	13.70%	12,894.12%	-102.88%	3.14%	-	-
Horiz. %	415.18%	444.68%	431.59%	379.58%	-2.97%	103.14%	100.00%	-
Total Cost	10,392,608	9,923,950	9,996,994	9,604,844	9,580,863	9,274,732	9,188,058	8.53%
YoY %	4.72%	-0.73%	4.08%	0.25%	3.30%	0.94%	-	-
Horiz. %	113.11%	108.01%	108.80%	104.54%	104.28%	100.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,397,222	6,908,577	7,281,897	7,331,318	7,137,715	6,759,464	6,847,651	5.26%
YoY %	7.07%	-5.13%	-0.67%	2.71%	5.60%	-1.29%	-	-
Horiz. %	108.03%	100.89%	106.34%	107.06%	104.24%	98.71%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	832,169	457,394	680,316	-	933,853	467,494	701,075	12.07%
YoY %	81.94%	-32.77%	0.00%	-	99.76%	-33.32%	-	-
Horiz. %	118.70%	65.24%	97.04%	-	133.20%	66.68%	100.00%	-
Div Payout %	100.04%	55.92%	80.10%	-	92.26%	52.49%	82.08%	-
YoY %	78.90%	-30.19%	0.00%	-	75.77%	-36.05%	-	-
Horiz. %	121.88%	68.13%	97.59%	-	112.40%	63.95%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	7,397,222	6,908,577	7,281,897	7,331,318	7,137,715	6,759,464	6,847,651	5.26%
YoY %	7.07%	-5.13%	-0.67%	2.71%	5.60%	-1.29%	-	-
Horiz. %	108.03%	100.89%	106.34%	107.06%	104.24%	98.71%	100.00%	-
NOSH	3,633,927	3,611,006	3,580,615	3,576,078	3,577,981	3,577,761	3,576,918	1.05%
YoY %	0.63%	0.85%	0.13%	-0.05%	0.01%	0.02%	-	-
Horiz. %	101.59%	100.95%	100.10%	99.98%	100.03%	100.02%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	7.50%	7.86%	8.15%	8.35%	9.86%	9.06%	8.82%	-
YoY %	-4.58%	-3.56%	-2.40%	-15.31%	8.83%	2.72%	-	-
Horiz. %	85.03%	89.12%	92.40%	94.67%	111.79%	102.72%	100.00%	-
ROE	11.24%	11.84%	11.66%	11.49%	14.18%	13.18%	12.47%	-
YoY %	-5.07%	1.54%	1.48%	-18.97%	7.59%	5.69%	-	-
Horiz. %	90.14%	94.95%	93.50%	92.14%	113.71%	105.69%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	309.17	298.27	303.96	293.06	297.06	285.05	281.72	6.37%
YoY %	3.65%	-1.87%	3.72%	-1.35%	4.21%	1.18%	-	-
Horiz. %	109.74%	105.87%	107.89%	104.03%	105.45%	101.18%	100.00%	-
EPS	22.89	22.65	23.72	23.56	28.29	24.89	23.88	-2.77%
YoY %	1.06%	-4.51%	0.68%	-16.72%	13.66%	4.23%	-	-
Horiz. %	95.85%	94.85%	99.33%	98.66%	118.47%	104.23%	100.00%	-
DPS	22.90	12.67	19.00	0.00	26.10	13.07	19.60	10.89%
YoY %	80.74%	-33.32%	0.00%	0.00%	99.69%	-33.32%	-	-
Horiz. %	116.84%	64.64%	96.94%	0.00%	133.16%	66.68%	100.00%	-
NAPS	2.0356	1.9132	2.0337	2.0501	1.9949	1.8893	1.9144	4.16%
YoY %	6.40%	-5.93%	-0.80%	2.77%	5.59%	-1.31%	-	-
Horiz. %	106.33%	99.94%	106.23%	107.09%	104.20%	98.69%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 3,576,078
RPS	292.76	280.65	283.60	273.08	276.95	265.75	262.58	7.50%
YoY %	4.31%	-1.04%	3.85%	-1.40%	4.21%	1.21%	-	-
Horiz. %	111.49%	106.88%	108.01%	104.00%	105.47%	101.21%	100.00%	-
EPS	21.67	21.32	22.13	21.95	26.38	23.21	22.26	-1.77%
YoY %	1.64%	-3.66%	0.82%	-16.79%	13.66%	4.27%	-	-
Horiz. %	97.35%	95.78%	99.42%	98.61%	118.51%	104.27%	100.00%	-
DPS	21.68	11.92	17.73	0.00	24.33	12.18	18.27	12.04%
YoY %	81.88%	-32.77%	0.00%	0.00%	99.75%	-33.33%	-	-
Horiz. %	118.66%	65.24%	97.04%	0.00%	133.17%	66.67%	100.00%	-
NAPS	1.9275	1.8002	1.8975	1.9103	1.8599	1.7613	1.7843	5.26%
YoY %	7.07%	-5.13%	-0.67%	2.71%	5.60%	-1.29%	-	-
Horiz. %	108.03%	100.89%	106.34%	107.06%	104.24%	98.71%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	6.88	6.60	6.35	5.89	5.55	5.24	5.40	-
P/RPS	2.23	2.21	2.09	2.01	1.87	1.84	1.92	10.46%
YoY %	0.90%	5.74%	3.98%	7.49%	1.63%	-4.17%	-	-
Horiz. %	116.15%	115.10%	108.85%	104.69%	97.40%	95.83%	100.00%	-
P/EPS	30.06	29.13	26.77	25.00	19.62	21.05	22.61	20.84%
YoY %	3.19%	8.82%	7.08%	27.42%	-6.79%	-6.90%	-	-
Horiz. %	132.95%	128.84%	118.40%	110.57%	86.78%	93.10%	100.00%	-
EY	3.33	3.43	3.74	4.00	5.10	4.75	4.42	-17.16%
YoY %	-2.92%	-8.29%	-6.50%	-21.57%	7.37%	7.47%	-	-
Horiz. %	75.34%	77.60%	84.62%	90.50%	115.38%	107.47%	100.00%	-
DY	3.33	1.92	2.99	0.00	4.70	2.49	3.63	-5.57%
YoY %	73.44%	-35.79%	0.00%	0.00%	88.76%	-31.40%	-	-
Horiz. %	91.74%	52.89%	82.37%	0.00%	129.48%	68.60%	100.00%	-
P/NAPS	3.38	3.45	3.12	2.87	2.78	2.77	2.82	12.79%
YoY %	-2.03%	10.58%	8.71%	3.24%	0.36%	-1.77%	-	-
Horiz. %	119.86%	122.34%	110.64%	101.77%	98.58%	98.23%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	26/02/15	26/11/14	27/08/14	28/05/14	27/02/14	28/11/13	29/08/13	-
Price	7.10	7.24	6.27	6.38	5.59	5.14	5.26	-
P/RPS	2.30	2.43	2.06	2.18	1.88	1.80	1.87	14.75%
YoY %	-5.35%	17.96%	-5.50%	15.96%	4.44%	-3.74%	-	-
Horiz. %	122.99%	129.95%	110.16%	116.58%	100.53%	96.26%	100.00%	-
P/EPS	31.02	31.96	26.43	27.08	19.76	20.65	22.03	25.54%
YoY %	-2.94%	20.92%	-2.40%	37.04%	-4.31%	-6.26%	-	-
Horiz. %	140.81%	145.07%	119.97%	122.92%	89.70%	93.74%	100.00%	-
EY	3.22	3.13	3.78	3.69	5.06	4.84	4.54	-20.41%
YoY %	2.88%	-17.20%	2.44%	-27.08%	4.55%	6.61%	-	-
Horiz. %	70.93%	68.94%	83.26%	81.28%	111.45%	106.61%	100.00%	-
DY	3.23	1.75	3.03	0.00	4.67	2.54	3.73	-9.12%
YoY %	84.57%	-42.24%	0.00%	0.00%	83.86%	-31.90%	-	-
Horiz. %	86.60%	46.92%	81.23%	0.00%	125.20%	68.10%	100.00%	-
P/NAPS	3.49	3.78	3.08	3.11	2.80	2.72	2.75	17.16%
YoY %	-7.67%	22.73%	-0.96%	11.07%	2.94%	-1.09%	-	-
Horiz. %	126.91%	137.45%	112.00%	113.09%	101.82%	98.91%	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 - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

923

HLIND

HONG LEONG INDUSTRIES BHD

919

JCY

JCY INTERNATIONAL BERHAD

443

GENTING

GENTING BHD

376

YTLPOWR

YTL POWER INTERNATIONAL BHD

329

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

321

DNEX

DAGANG NEXCHANGE BERHAD

279

UCHITEC

UCHI TECHNOLOGIES BHD

277

NOTION

NOTION VTEC BHD

254

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.06

+0.01

49,242,300

MAXLAND-WB

0.03

+0.025

27,245,500

HIAPTEK

0.44

+0.015

26,508,200

SNS

0.775

+0.02

24,018,100

TCS

0.18

+0.02

22,790,700

NOVAMSC

0.225

+0.01

19,294,100

YGL

0.265

+0.02

18,815,400

More active Stocks

NESTLE

122.90

+1.40

3,700

DLADY

36.50

+0.32

3,700

F&N

31.96

+0.18

23,600

AJI

15.66

+0.16

6,700

HUMEIND

3.47

+0.12

521,800

CANONE

3.11

+0.11

200

YTL

3.54

+0.09

1,609,300

NAIM

1.50

+0.08

1,295,300

DAYANG

2.71

+0.08

944,900

MSM

2.41

+0.08

548,700

More gainer Stocks

NIKKEI-HD

0.915

-0.275

80,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.13

-0.17

5,137,600

KUAISHO-C17

0.08

-0.12

58,800

NOTION

1.95

-0.10

10,996,400

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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