[VS] QoQ Annualized Quarter Result on 31-Jul-2016 [#4]

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Annualized Quarter Result
Revenue	3,063,952	2,887,712	2,720,072	2,175,626	2,161,896	2,227,156	2,449,860	16.09%
YoY %	6.10%	6.16%	25.02%	0.64%	-2.93%	-9.09%	-	-
Horiz. %	125.07%	117.87%	111.03%	88.81%	88.25%	90.91%	100.00%	-
PBT	234,468	212,100	181,972	141,866	177,345	221,342	299,440	-15.05%
YoY %	10.55%	16.56%	28.27%	-20.01%	-19.88%	-26.08%	-	-
Horiz. %	78.30%	70.83%	60.77%	47.38%	59.23%	73.92%	100.00%	-
Tax	-71,510	-67,680	-61,036	-37,628	-37,933	-47,746	-64,744	6.85%
YoY %	-5.66%	-10.89%	-62.21%	0.80%	20.55%	26.25%	-	-
Horiz. %	110.45%	104.53%	94.27%	58.12%	58.59%	73.75%	100.00%	-
NP	162,957	144,420	120,936	104,238	139,412	173,596	234,696	-21.60%
YoY %	12.84%	19.42%	16.02%	-25.23%	-19.69%	-26.03%	-	-
Horiz. %	69.43%	61.53%	51.53%	44.41%	59.40%	73.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	159,350	138,028	134,032	117,928	142,645	175,354	240,708	-24.06%
YoY %	15.45%	2.98%	13.66%	-17.33%	-18.65%	-27.15%	-	-
Horiz. %	66.20%	57.34%	55.68%	48.99%	59.26%	72.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.50%	31.91%	33.54%	26.52%	21.39%	21.57%	21.62%	-
YoY %	-4.42%	-4.86%	26.47%	23.98%	-0.83%	-0.23%	-	-
Horiz. %	141.07%	147.59%	155.13%	122.66%	98.94%	99.77%	100.00%	-
Total Cost	2,900,994	2,743,292	2,599,136	2,071,388	2,022,484	2,053,560	2,215,164	19.71%
YoY %	5.75%	5.55%	25.48%	2.42%	-1.51%	-7.30%	-	-
Horiz. %	130.96%	123.84%	117.33%	93.51%	91.30%	92.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,011,625	984,240	913,854	871,389	857,726	855,949	853,083	12.04%
YoY %	2.78%	7.70%	4.87%	1.59%	0.21%	0.34%	-	-
Horiz. %	118.58%	115.37%	107.12%	102.15%	100.54%	100.34%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Dividend
Div	61,168	56,242	56,237	54,607	47,909	53,207	69,168	-7.87%
YoY %	8.76%	0.01%	2.98%	13.98%	-9.96%	-23.08%	-	-
Horiz. %	88.43%	81.31%	81.30%	78.95%	69.26%	76.92%	100.00%	-
Div Payout %	38.39%	40.75%	41.96%	46.31%	33.59%	30.34%	28.74%	-
YoY %	-5.79%	-2.88%	-9.39%	37.87%	10.71%	5.57%	-	-
Horiz. %	133.58%	141.79%	146.00%	161.13%	116.88%	105.57%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Equity
Net Worth	1,011,625	984,240	913,854	871,389	857,726	855,949	853,083	12.04%
YoY %	2.78%	7.70%	4.87%	1.59%	0.21%	0.34%	-	-
Horiz. %	118.58%	115.37%	107.12%	102.15%	100.54%	100.34%	100.00%	-
NOSH	1,176,309	1,171,714	1,171,608	1,161,852	1,159,089	1,156,688	1,152,816	1.35%
YoY %	0.39%	0.01%	0.84%	0.24%	0.21%	0.34%	-	-
Horiz. %	102.04%	101.64%	101.63%	100.78%	100.54%	100.34%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Ratio Analysis
NP Margin	5.32%	5.00%	4.45%	4.79%	6.45%	7.79%	9.58%	-
YoY %	6.40%	12.36%	-7.10%	-25.74%	-17.20%	-18.68%	-	-
Horiz. %	55.53%	52.19%	46.45%	50.00%	67.33%	81.32%	100.00%	-
ROE	15.75%	14.02%	14.67%	13.53%	16.63%	20.49%	28.22%	-
YoY %	12.34%	-4.43%	8.43%	-18.64%	-18.84%	-27.39%	-	-
Horiz. %	55.81%	49.68%	51.98%	47.94%	58.93%	72.61%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Per Share
RPS	260.47	246.45	232.17	187.25	186.52	192.55	212.51	14.54%
YoY %	5.69%	6.15%	23.99%	0.39%	-3.13%	-9.39%	-	-
Horiz. %	122.57%	115.97%	109.25%	88.11%	87.77%	90.61%	100.00%	-
EPS	13.55	11.78	11.44	10.15	12.31	15.16	20.88	-25.06%
YoY %	15.03%	2.97%	12.71%	-17.55%	-18.80%	-27.39%	-	-
Horiz. %	64.89%	56.42%	54.79%	48.61%	58.96%	72.61%	100.00%	-
DPS	5.20	4.80	4.80	4.70	4.13	4.60	6.00	-9.10%
YoY %	8.33%	0.00%	2.13%	13.80%	-10.22%	-23.33%	-	-
Horiz. %	86.67%	80.00%	80.00%	78.33%	68.83%	76.67%	100.00%	-
NAPS	0.86	0.84	0.78	0.75	0.74	0.74	0.74	10.54%
YoY %	2.38%	7.69%	4.00%	1.35%	0.00%	0.00%	-	-
Horiz. %	116.22%	113.51%	105.41%	101.35%	100.00%	100.00%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,164,255
RPS	78.94	74.40	70.08	56.05	55.70	57.38	63.12	16.09%
YoY %	6.10%	6.16%	25.03%	0.63%	-2.93%	-9.09%	-	-
Horiz. %	125.06%	117.87%	111.03%	88.80%	88.24%	90.91%	100.00%	-
EPS	4.11	3.56	3.45	3.04	3.68	4.52	6.20	-23.99%
YoY %	15.45%	3.19%	13.49%	-17.39%	-18.58%	-27.10%	-	-
Horiz. %	66.29%	57.42%	55.65%	49.03%	59.35%	72.90%	100.00%	-
DPS	1.58	1.45	1.45	1.41	1.23	1.37	1.78	-7.64%
YoY %	8.97%	0.00%	2.84%	14.63%	-10.22%	-23.03%	-	-
Horiz. %	88.76%	81.46%	81.46%	79.21%	69.10%	76.97%	100.00%	-
NAPS	0.2606	0.2536	0.2354	0.2245	0.221	0.2205	0.2198	12.03%
YoY %	2.76%	7.73%	4.86%	1.58%	0.23%	0.32%	-	-
Horiz. %	118.56%	115.38%	107.10%	102.14%	100.55%	100.32%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/04/17	31/01/17	31/10/16	29/07/16	29/04/16	29/01/16	30/10/15	-
Price	2.00	1.50	1.42	1.32	1.21	1.34	1.55	-
P/RPS	0.77	0.61	0.61	0.70	0.65	0.70	0.73	3.62%
YoY %	26.23%	0.00%	-12.86%	7.69%	-7.14%	-4.11%	-	-
Horiz. %	105.48%	83.56%	83.56%	95.89%	89.04%	95.89%	100.00%	-
P/EPS	14.76	12.73	12.41	13.00	9.83	8.84	7.42	58.23%
YoY %	15.95%	2.58%	-4.54%	32.25%	11.20%	19.14%	-	-
Horiz. %	198.92%	171.56%	167.25%	175.20%	132.48%	119.14%	100.00%	-
EY	6.77	7.85	8.06	7.69	10.17	11.31	13.47	-36.81%
YoY %	-13.76%	-2.61%	4.81%	-24.39%	-10.08%	-16.04%	-	-
Horiz. %	50.26%	58.28%	59.84%	57.09%	75.50%	83.96%	100.00%	-
DY	2.60	3.20	3.38	3.56	3.42	3.43	3.87	-23.31%
YoY %	-18.75%	-5.33%	-5.06%	4.09%	-0.29%	-11.37%	-	-
Horiz. %	67.18%	82.69%	87.34%	91.99%	88.37%	88.63%	100.00%	-
P/NAPS	2.33	1.79	1.82	1.76	1.64	1.81	2.09	7.52%
YoY %	30.17%	-1.65%	3.41%	7.32%	-9.39%	-13.40%	-	-
Horiz. %	111.48%	85.65%	87.08%	84.21%	78.47%	86.60%	100.00%	-

	30/04/17	31/01/17	31/10/16	31/07/16	30/04/16	31/01/16	31/10/15	CAGR
Price Multiplier on Announcement Date
Date	13/06/17	28/03/17	23/12/16	28/09/16	29/06/16	28/03/16	15/12/15	-
Price	2.03	1.74	1.38	1.34	1.19	1.26	1.57	-
P/RPS	0.78	0.71	0.59	0.72	0.64	0.65	0.74	3.57%
YoY %	9.86%	20.34%	-18.06%	12.50%	-1.54%	-12.16%	-	-
Horiz. %	105.41%	95.95%	79.73%	97.30%	86.49%	87.84%	100.00%	-
P/EPS	14.99	14.77	12.06	13.20	9.67	8.31	7.52	58.45%
YoY %	1.49%	22.47%	-8.64%	36.50%	16.37%	10.51%	-	-
Horiz. %	199.34%	196.41%	160.37%	175.53%	128.59%	110.51%	100.00%	-
EY	6.67	6.77	8.29	7.57	10.34	12.03	13.30	-36.90%
YoY %	-1.48%	-18.34%	9.51%	-26.79%	-14.05%	-9.55%	-	-
Horiz. %	50.15%	50.90%	62.33%	56.92%	77.74%	90.45%	100.00%	-
DY	2.56	2.76	3.48	3.51	3.47	3.65	3.82	-23.43%
YoY %	-7.25%	-20.69%	-0.85%	1.15%	-4.93%	-4.45%	-	-
Horiz. %	67.02%	72.25%	91.10%	91.88%	90.84%	95.55%	100.00%	-
P/NAPS	2.36	2.07	1.77	1.79	1.61	1.70	2.12	7.41%
YoY %	14.01%	16.95%	-1.12%	11.18%	-5.29%	-19.81%	-	-
Horiz. %	111.32%	97.64%	83.49%	84.43%	75.94%	80.19%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-29 16:05:00

EMA 5

5 Mins

SELL

2024-04-29 16:00:00

EMA 5

5 Mins

BUY

2024-04-29 16:00:00

ADX

Hourly

SELL

2024-04-29 15:50:00

EMA 5

5 Mins

SELL

2024-04-29 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 >

TASCO

TASCO BERHAD

1000

OPENSYS

OPENSYS (M) BHD

642

YTLPOWR

YTL POWER INTERNATIONAL BHD

550

MPI

MALAYSIAN PACIFIC INDUSTRIES

476

PTRANS

PERAK TRANSIT BERHAD

473

MYEG

MY E.G. SERVICES BHD

453

HLIND

HONG LEONG INDUSTRIES BHD

450

YTL

YTL CORPORATION BHD

365

CAPITALA

CAPITAL A BERHAD

312

SAPNRG

SAPURA ENERGY BERHAD

258

Daily Stocks

HSI-CVZ

0.175

+0.005

307,435,200

MYEG

0.91

-0.005

214,978,300

HSI-HUS

0.085

-0.005

205,959,100

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

98,691,600

TWL

0.03

0.00

93,648,100

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.885

+0.055

68,117,900

CAPITALA

0.79

+0.055

66,923,500

YTL

3.20

+0.17

62,897,000

More active Stocks

APOLLO

6.99

+0.50

174,100

MPI

30.00

+0.50

78,800

HUMEIND-LA

3.88

+0.38

9,800

YTLPOWR

4.79

+0.37

56,658,400

CHINHIN

5.30

+0.30

239,300

KLK

23.20

+0.20

3,025,900

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

586,200

YTL

3.20

+0.17

62,897,000

More gainer Stocks

HSI-HS6

0.815

-0.395

300,000

DLADY

33.82

-0.38

19,500

NESTLE

126.90

-0.30

131,200

AIRPORT

9.94

-0.26

5,042,300

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

KLCC

7.52

-0.19

38,700

ORIENT

6.97

-0.18

1,220,900

HSI-HS3

0.43

-0.175

14,100

MALPAC

0.905

-0.125

5,000

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