[D&O] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Annualized Quarter Result
Revenue	822,616	575,781	488,278	414,702	472,756	504,305	471,786	44.81%
YoY %	42.87%	17.92%	17.74%	-12.28%	-6.26%	6.89%	-	-
Horiz. %	174.36%	122.04%	103.50%	87.90%	100.21%	106.89%	100.00%	-
PBT	142,712	66,336	35,338	12,948	21,964	47,070	37,480	143.64%
YoY %	115.14%	87.72%	172.92%	-41.05%	-53.34%	25.59%	-	-
Horiz. %	380.77%	176.99%	94.28%	34.55%	58.60%	125.59%	100.00%	-
Tax	-23,772	-10,961	-6,548	-2,630	-4,480	-8,013	-6,097	147.51%
YoY %	-116.88%	-67.39%	-148.97%	41.29%	44.09%	-31.43%	-	-
Horiz. %	389.90%	179.78%	107.40%	43.14%	73.48%	131.43%	100.00%	-
NP	118,940	55,375	28,790	10,318	17,484	39,057	31,382	142.89%
YoY %	114.79%	92.34%	179.03%	-40.99%	-55.23%	24.46%	-	-
Horiz. %	379.01%	176.45%	91.74%	32.88%	55.71%	124.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	106,020	49,652	25,776	9,200	15,656	34,871	28,025	142.59%
YoY %	113.53%	92.63%	180.17%	-41.24%	-55.10%	24.43%	-	-
Horiz. %	378.31%	177.17%	91.98%	32.83%	55.86%	124.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.66%	16.52%	18.53%	20.31%	20.40%	17.02%	16.27%	-
YoY %	0.85%	-10.85%	-8.76%	-0.44%	19.86%	4.61%	-	-
Horiz. %	102.40%	101.54%	113.89%	124.83%	125.38%	104.61%	100.00%	-
Total Cost	703,676	520,406	459,488	404,384	455,272	465,248	440,404	36.63%
YoY %	35.22%	13.26%	13.63%	-11.18%	-2.14%	5.64%	-	-
Horiz. %	159.78%	118.17%	104.33%	91.82%	103.38%	105.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	450,075	411,170	379,747	360,624	356,737	354,362	348,179	18.64%
YoY %	9.46%	8.27%	5.30%	1.09%	0.67%	1.78%	-	-
Horiz. %	129.27%	118.09%	109.07%	103.57%	102.46%	101.78%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Dividend
Div	34,925	7,450	9,833	-	-	11,150	14,803	77.13%
YoY %	368.79%	-24.23%	0.00%	-	-	-24.68%	-	-
Horiz. %	235.93%	50.33%	66.43%	-	-	75.32%	100.00%	-
Div Payout %	32.94%	15.01%	38.15%	-	-	31.98%	52.82%	-
YoY %	119.45%	-60.66%	0.00%	-	-	-39.45%	-	-
Horiz. %	62.36%	28.42%	72.23%	-	-	60.55%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Equity
Net Worth	450,075	411,170	379,747	360,624	356,737	354,362	348,179	18.64%
YoY %	9.46%	8.27%	5.30%	1.09%	0.67%	1.78%	-	-
Horiz. %	129.27%	118.09%	109.07%	103.57%	102.46%	101.78%	100.00%	-
NOSH	1,167,791	1,153,942	1,137,169	1,128,564	1,125,749	1,119,001	1,111,570	3.34%
YoY %	1.20%	1.47%	0.76%	0.25%	0.60%	0.67%	-	-
Horiz. %	105.06%	103.81%	102.30%	101.53%	101.28%	100.67%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Ratio Analysis
NP Margin	14.46%	9.62%	5.90%	2.49%	3.70%	7.74%	6.65%	-
YoY %	50.31%	63.05%	136.95%	-32.70%	-52.20%	16.39%	-	-
Horiz. %	217.44%	144.66%	88.72%	37.44%	55.64%	116.39%	100.00%	-
ROE	23.56%	12.08%	6.79%	2.55%	4.39%	9.84%	8.05%	-
YoY %	95.03%	77.91%	166.27%	-41.91%	-55.39%	22.24%	-	-
Horiz. %	292.67%	150.06%	84.35%	31.68%	54.53%	122.24%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Per Share
RPS	70.66	50.23	43.04	36.79	42.25	45.23	42.49	40.32%
YoY %	40.67%	16.71%	16.99%	-12.92%	-6.59%	6.45%	-	-
Horiz. %	166.30%	118.22%	101.29%	86.59%	99.44%	106.45%	100.00%	-
EPS	9.12	4.17	2.28	0.82	1.40	2.81	2.31	149.58%
YoY %	118.71%	82.89%	178.05%	-41.43%	-50.18%	21.65%	-	-
Horiz. %	394.81%	180.52%	98.70%	35.50%	60.61%	121.65%	100.00%	-
DPS	3.00	0.65	0.87	0.00	0.00	1.00	1.33	71.90%
YoY %	361.54%	-25.29%	0.00%	0.00%	0.00%	-24.81%	-	-
Horiz. %	225.56%	48.87%	65.41%	0.00%	0.00%	75.19%	100.00%	-
NAPS	0.3866	0.3587	0.3347	0.3199	0.3188	0.3178	0.3136	14.95%
YoY %	7.78%	7.17%	4.63%	0.35%	0.31%	1.34%	-	-
Horiz. %	123.28%	114.38%	106.73%	102.01%	101.66%	101.34%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Adjusted Per Share Value based on latest NOSH - 1,128,564
RPS	66.37	46.45	39.39	33.46	38.14	40.69	38.06	44.82%
YoY %	42.88%	17.92%	17.72%	-12.27%	-6.27%	6.91%	-	-
Horiz. %	174.38%	122.04%	103.49%	87.91%	100.21%	106.91%	100.00%	-
EPS	8.55	4.01	2.08	0.74	1.26	2.81	2.26	142.59%
YoY %	113.22%	92.79%	181.08%	-41.27%	-55.16%	24.34%	-	-
Horiz. %	378.32%	177.43%	92.04%	32.74%	55.75%	124.34%	100.00%	-
DPS	2.82	0.60	0.79	0.00	0.00	0.90	1.19	77.65%
YoY %	370.00%	-24.05%	0.00%	0.00%	0.00%	-24.37%	-	-
Horiz. %	236.97%	50.42%	66.39%	0.00%	0.00%	75.63%	100.00%	-
NAPS	0.3631	0.3317	0.3064	0.291	0.2878	0.2859	0.2809	18.64%
YoY %	9.47%	8.26%	5.29%	1.11%	0.66%	1.78%	-	-
Horiz. %	129.26%	118.08%	109.08%	103.60%	102.46%	101.78%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	-
Price	4.11	2.28	1.04	0.725	0.53	0.85	0.58	-
P/RPS	5.82	4.54	2.42	1.97	1.25	1.88	1.36	163.35%
YoY %	28.19%	87.60%	22.84%	57.60%	-33.51%	38.24%	-	-
Horiz. %	427.94%	333.82%	177.94%	144.85%	91.91%	138.24%	100.00%	-
P/EPS	45.13	52.64	45.78	88.84	37.88	27.18	22.98	56.75%
YoY %	-14.27%	14.98%	-48.47%	134.53%	39.37%	18.28%	-	-
Horiz. %	196.39%	229.07%	199.22%	386.60%	164.84%	118.28%	100.00%	-
EY	2.22	1.90	2.18	1.13	2.64	3.68	4.35	-36.11%
YoY %	16.84%	-12.84%	92.92%	-57.20%	-28.26%	-15.40%	-	-
Horiz. %	51.03%	43.68%	50.11%	25.98%	60.69%	84.60%	100.00%	-
DY	0.73	0.29	0.83	0.00	0.00	1.18	2.30	-53.43%
YoY %	151.72%	-65.06%	0.00%	0.00%	0.00%	-48.70%	-	-
Horiz. %	31.74%	12.61%	36.09%	0.00%	0.00%	51.30%	100.00%	-
P/NAPS	10.63	6.36	3.11	2.27	1.66	2.67	1.85	220.46%
YoY %	67.14%	104.50%	37.00%	36.75%	-37.83%	44.32%	-	-
Horiz. %	574.59%	343.78%	168.11%	122.70%	89.73%	144.32%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Announcement Date
Date	24/05/21	24/02/21	24/11/20	25/08/20	16/06/20	26/02/20	27/11/19	-
Price	4.40	3.33	1.52	0.845	0.755	0.785	0.69	-
P/RPS	6.23	6.63	3.53	2.30	1.79	1.74	1.62	145.25%
YoY %	-6.03%	87.82%	53.48%	28.49%	2.87%	7.41%	-	-
Horiz. %	384.57%	409.26%	217.90%	141.98%	110.49%	107.41%	100.00%	-
P/EPS	48.32	76.88	66.91	103.54	53.96	25.10	27.34	46.12%
YoY %	-37.15%	14.90%	-35.38%	91.88%	114.98%	-8.19%	-	-
Horiz. %	176.74%	281.20%	244.73%	378.71%	197.37%	91.81%	100.00%	-
EY	2.07	1.30	1.49	0.97	1.85	3.98	3.66	-31.58%
YoY %	59.23%	-12.75%	53.61%	-47.57%	-53.52%	8.74%	-	-
Horiz. %	56.56%	35.52%	40.71%	26.50%	50.55%	108.74%	100.00%	-
DY	0.68	0.20	0.57	0.00	0.00	1.27	1.93	-50.08%
YoY %	240.00%	-64.91%	0.00%	0.00%	0.00%	-34.20%	-	-
Horiz. %	35.23%	10.36%	29.53%	0.00%	0.00%	65.80%	100.00%	-
P/NAPS	11.38	9.28	4.54	2.64	2.37	2.47	2.20	198.79%
YoY %	22.63%	104.41%	71.97%	11.39%	-4.05%	12.27%	-	-
Horiz. %	517.27%	421.82%	206.36%	120.00%	107.73%	112.27%	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 - 5 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 16:50:00

EMA 5

10 Mins

SELL

2024-07-05 16:50:00

EMA 5

5 Mins

SELL

2024-07-05 16:35:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-07-05 16:35:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-07-05 16:30:00

TURTLE SYSTEM 20

10 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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

984

HLIND

HONG LEONG INDUSTRIES BHD

973

JCY

JCY INTERNATIONAL BERHAD

532

GENTING

GENTING BHD

512

DNEX

DAGANG NEXCHANGE BERHAD

494

YTLPOWR

YTL POWER INTERNATIONAL BHD

458

TOPGLOV

TOP GLOVE CORPORATION BHD

449

MAYBANK

MALAYAN BANKING BHD

441

GENM

GENTING MALAYSIA BERHAD

438

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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