[TM] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Annualized Quarter Result
Revenue	12,060,901	11,765,158	11,801,510	11,421,756	11,721,640	11,382,946	11,229,324	4.85%
YoY %	2.51%	-0.31%	3.32%	-2.56%	2.98%	1.37%	-	-
Horiz. %	107.41%	104.77%	105.10%	101.71%	104.38%	101.37%	100.00%	-
PBT	918,627	1,077,201	1,178,058	1,572,896	911,878	916,242	856,310	4.77%
YoY %	-14.72%	-8.56%	-25.10%	72.49%	-0.48%	7.00%	-	-
Horiz. %	107.28%	125.80%	137.57%	183.68%	106.49%	107.00%	100.00%	-
Tax	-305,224	-399,329	-399,736	-410,816	-320,061	-338,753	-260,594	11.06%
YoY %	23.57%	0.10%	2.70%	-28.36%	5.52%	-29.99%	-	-
Horiz. %	117.13%	153.24%	153.39%	157.65%	122.82%	129.99%	100.00%	-
NP	613,403	677,872	778,322	1,162,080	591,817	577,489	595,716	1.96%
YoY %	-9.51%	-12.91%	-33.02%	96.36%	2.48%	-3.06%	-	-
Horiz. %	102.97%	113.79%	130.65%	195.07%	99.35%	96.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	776,031	828,968	923,770	1,289,740	700,278	677,134	681,962	8.95%
YoY %	-6.39%	-10.26%	-28.38%	84.18%	3.42%	-0.71%	-	-
Horiz. %	113.79%	121.56%	135.46%	189.12%	102.69%	99.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.23%	37.07%	33.93%	26.12%	35.10%	36.97%	30.43%	-
YoY %	-10.36%	9.25%	29.90%	-25.58%	-5.06%	21.49%	-	-
Horiz. %	109.20%	121.82%	111.50%	85.84%	115.35%	121.49%	100.00%	-
Total Cost	11,447,498	11,087,286	11,023,188	10,259,676	11,129,823	10,805,457	10,633,608	5.01%
YoY %	3.25%	0.58%	7.44%	-7.82%	3.00%	1.62%	-	-
Horiz. %	107.65%	104.27%	103.66%	96.48%	104.67%	101.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,692,492	7,521,882	7,693,995	7,541,423	7,780,428	7,504,245	7,695,499	-0.02%
YoY %	2.27%	-2.24%	2.02%	-3.07%	3.68%	-2.49%	-	-
Horiz. %	99.96%	97.74%	99.98%	98.00%	101.10%	97.51%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	807,955	465,983	698,975	-	804,198	463,040	698,975	10.09%
YoY %	73.39%	-33.33%	0.00%	-	73.68%	-33.75%	-	-
Horiz. %	115.59%	66.67%	100.00%	-	115.05%	66.25%	100.00%	-
Div Payout %	104.11%	56.21%	75.67%	-	114.84%	68.38%	102.49%	-
YoY %	85.22%	-25.72%	0.00%	-	67.94%	-33.28%	-	-
Horiz. %	101.58%	54.84%	73.83%	-	112.05%	66.72%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	7,692,492	7,521,882	7,693,995	7,541,423	7,780,428	7,504,245	7,695,499	-0.02%
YoY %	2.27%	-2.24%	2.02%	-3.07%	3.68%	-2.49%	-	-
Horiz. %	99.96%	97.74%	99.98%	98.00%	101.10%	97.51%	100.00%	-
NOSH	3,757,934	3,757,934	3,757,934	3,757,934	3,757,934	3,734,198	3,757,934	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.64%	-0.63%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	99.37%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	5.09%	5.76%	6.60%	10.17%	5.05%	5.07%	5.31%	-
YoY %	-11.63%	-12.73%	-35.10%	101.39%	-0.39%	-4.52%	-	-
Horiz. %	95.86%	108.47%	124.29%	191.53%	95.10%	95.48%	100.00%	-
ROE	10.09%	11.02%	12.01%	17.10%	9.00%	9.02%	8.86%	-
YoY %	-8.44%	-8.24%	-29.77%	90.00%	-0.22%	1.81%	-	-
Horiz. %	113.88%	124.38%	135.55%	193.00%	101.58%	101.81%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	320.94	313.08	314.04	303.94	311.92	304.83	298.82	4.85%
YoY %	2.51%	-0.31%	3.32%	-2.56%	2.33%	2.01%	-	-
Horiz. %	107.40%	104.77%	105.09%	101.71%	104.38%	102.01%	100.00%	-
EPS	20.65	22.05	24.58	34.32	18.72	18.13	18.32	8.26%
YoY %	-6.35%	-10.29%	-28.38%	83.33%	3.25%	-1.04%	-	-
Horiz. %	112.72%	120.36%	134.17%	187.34%	102.18%	98.96%	100.00%	-
DPS	21.50	12.40	18.60	0.00	21.40	12.40	18.60	10.09%
YoY %	73.39%	-33.33%	0.00%	0.00%	72.58%	-33.33%	-	-
Horiz. %	115.59%	66.67%	100.00%	0.00%	115.05%	66.67%	100.00%	-
NAPS	2.047	2.0016	2.0474	2.0068	2.0704	2.0096	2.0478	-0.02%
YoY %	2.27%	-2.24%	2.02%	-3.07%	3.03%	-1.87%	-	-
Horiz. %	99.96%	97.74%	99.98%	98.00%	101.10%	98.13%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,757,934
RPS	314.27	306.57	307.51	297.62	305.43	296.61	292.61	4.85%
YoY %	2.51%	-0.31%	3.32%	-2.56%	2.97%	1.37%	-	-
Horiz. %	107.40%	104.77%	105.09%	101.71%	104.38%	101.37%	100.00%	-
EPS	20.22	21.60	24.07	33.61	18.25	17.64	17.77	8.94%
YoY %	-6.39%	-10.26%	-28.38%	84.16%	3.46%	-0.73%	-	-
Horiz. %	113.79%	121.55%	135.45%	189.14%	102.70%	99.27%	100.00%	-
DPS	21.05	12.14	18.21	0.00	20.96	12.07	18.21	10.09%
YoY %	73.39%	-33.33%	0.00%	0.00%	73.65%	-33.72%	-	-
Horiz. %	115.60%	66.67%	100.00%	0.00%	115.10%	66.28%	100.00%	-
NAPS	2.0045	1.96	2.0048	1.9651	2.0274	1.9554	2.0052	-0.02%
YoY %	2.27%	-2.23%	2.02%	-3.07%	3.68%	-2.48%	-	-
Horiz. %	99.97%	97.75%	99.98%	98.00%	101.11%	97.52%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	5.95	6.78	6.77	6.60	6.78	6.68	6.54	-
P/RPS	1.85	2.17	2.16	2.17	2.17	2.19	2.19	-10.59%
YoY %	-14.75%	0.46%	-0.46%	0.00%	-0.91%	0.00%	-	-
Horiz. %	84.47%	99.09%	98.63%	99.09%	99.09%	100.00%	100.00%	-
P/EPS	28.81	30.74	27.54	19.23	36.38	36.84	36.04	-13.80%
YoY %	-6.28%	11.62%	43.21%	-47.14%	-1.25%	2.22%	-	-
Horiz. %	79.94%	85.29%	76.42%	53.36%	100.94%	102.22%	100.00%	-
EY	3.47	3.25	3.63	5.20	2.75	2.71	2.77	16.12%
YoY %	6.77%	-10.47%	-30.19%	89.09%	1.48%	-2.17%	-	-
Horiz. %	125.27%	117.33%	131.05%	187.73%	99.28%	97.83%	100.00%	-
DY	3.61	1.83	2.75	0.00	3.16	1.86	2.84	17.25%
YoY %	97.27%	-33.45%	0.00%	0.00%	69.89%	-34.51%	-	-
Horiz. %	127.11%	64.44%	96.83%	0.00%	111.27%	65.49%	100.00%	-
P/NAPS	2.91	3.39	3.31	3.29	3.27	3.32	3.19	-5.91%
YoY %	-14.16%	2.42%	0.61%	0.61%	-1.51%	4.08%	-	-
Horiz. %	91.22%	106.27%	103.76%	103.13%	102.51%	104.08%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	22/02/17	05/12/16	30/08/16	25/05/16	24/02/16	26/11/15	25/08/15	-
Price	6.14	6.14	6.84	6.67	6.62	6.59	6.48	-
P/RPS	1.91	1.96	2.18	2.19	2.12	2.16	2.17	-8.12%
YoY %	-2.55%	-10.09%	-0.46%	3.30%	-1.85%	-0.46%	-	-
Horiz. %	88.02%	90.32%	100.46%	100.92%	97.70%	99.54%	100.00%	-
P/EPS	29.73	27.83	27.83	19.43	35.53	36.34	35.71	-11.45%
YoY %	6.83%	0.00%	43.23%	-45.31%	-2.23%	1.76%	-	-
Horiz. %	83.25%	77.93%	77.93%	54.41%	99.50%	101.76%	100.00%	-
EY	3.36	3.59	3.59	5.15	2.81	2.75	2.80	12.86%
YoY %	-6.41%	0.00%	-30.29%	83.27%	2.18%	-1.79%	-	-
Horiz. %	120.00%	128.21%	128.21%	183.93%	100.36%	98.21%	100.00%	-
DY	3.50	2.02	2.72	0.00	3.23	1.88	2.87	14.07%
YoY %	73.27%	-25.74%	0.00%	0.00%	71.81%	-34.49%	-	-
Horiz. %	121.95%	70.38%	94.77%	0.00%	112.54%	65.51%	100.00%	-
P/NAPS	3.00	3.07	3.34	3.32	3.20	3.28	3.16	-3.38%
YoY %	-2.28%	-8.08%	0.60%	3.75%	-2.44%	3.80%	-	-
Horiz. %	94.94%	97.15%	105.70%	105.06%	101.27%	103.80%	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 - 31 May 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 >

PBBANK

PUBLIC BANK BHD

1000

HLIND

HONG LEONG INDUSTRIES BHD

306

MPI

MALAYSIAN PACIFIC INDUSTRIES

286

PTRANS

PERAK TRANSIT BERHAD

256

GENTING

GENTING BHD

135

DSONIC

DATASONIC GROUP BERHAD

119

YTLPOWR

YTL POWER INTERNATIONAL BHD

117

DUFU

DUFU TECHNOLOGY CORP. BHD

113

MAHSING

MAH SING GROUP BHD

101

GENM

GENTING MALAYSIA BERHAD

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

INIX-OR

0.02

0.00

141,839,900

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

EDUSPEC-OR

0.005

0.00

75,002,700

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

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