[D&O] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Annualized Quarter Result
Revenue	983,028	981,101	967,334	966,416	846,545	785,158	828,608	12.03%
YoY %	0.20%	1.42%	0.09%	14.16%	7.82%	-5.24%	-	-
Horiz. %	118.64%	118.40%	116.74%	116.63%	102.16%	94.76%	100.00%	-
PBT	90,532	104,080	119,474	156,608	138,103	125,453	145,320	-26.99%
YoY %	-13.02%	-12.88%	-23.71%	13.40%	10.08%	-13.67%	-	-
Horiz. %	62.30%	71.62%	82.21%	107.77%	95.03%	86.33%	100.00%	-
Tax	-7,088	-12,722	-17,306	-20,756	-14,302	-17,857	-25,670	-57.49%
YoY %	44.29%	26.49%	16.62%	-45.13%	19.91%	30.44%	-	-
Horiz. %	27.61%	49.56%	67.42%	80.86%	55.71%	69.56%	100.00%	-
NP	83,444	91,357	102,168	135,852	123,801	107,596	119,650	-21.30%
YoY %	-8.66%	-10.58%	-24.79%	9.73%	15.06%	-10.07%	-	-
Horiz. %	69.74%	76.35%	85.39%	113.54%	103.47%	89.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,148	82,117	91,668	121,996	110,529	95,854	106,586	-20.73%
YoY %	-8.49%	-10.42%	-24.86%	10.37%	15.31%	-10.07%	-	-
Horiz. %	70.50%	77.04%	86.00%	114.46%	103.70%	89.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.83%	12.22%	14.49%	13.25%	10.36%	14.23%	17.66%	-
YoY %	-35.92%	-15.67%	9.36%	27.90%	-27.20%	-19.42%	-	-
Horiz. %	44.34%	69.20%	82.05%	75.03%	58.66%	80.58%	100.00%	-
Total Cost	899,584	889,744	865,166	830,564	722,744	677,562	708,958	17.15%
YoY %	1.11%	2.84%	4.17%	14.92%	6.67%	-4.43%	-	-
Horiz. %	126.89%	125.50%	122.03%	117.15%	101.94%	95.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	823,021	818,030	795,111	794,368	750,751	512,201	467,715	45.60%
YoY %	0.61%	2.88%	0.09%	5.81%	46.57%	9.51%	-	-
Horiz. %	175.97%	174.90%	170.00%	169.84%	160.51%	109.51%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Dividend
Div	16,084	21,444	19,299	38,598	18,172	23,817	17,662	-6.03%
YoY %	-25.00%	11.11%	-50.00%	112.40%	-23.70%	34.85%	-	-
Horiz. %	91.07%	121.41%	109.27%	218.54%	102.89%	134.85%	100.00%	-
Div Payout %	21.40%	26.11%	21.05%	31.64%	16.44%	24.85%	16.57%	-
YoY %	-18.04%	24.04%	-33.47%	92.46%	-33.84%	49.97%	-	-
Horiz. %	129.15%	157.57%	127.04%	190.95%	99.22%	149.97%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Equity
Net Worth	823,021	818,030	795,111	794,368	750,751	512,201	467,715	45.60%
YoY %	0.61%	2.88%	0.09%	5.81%	46.57%	9.51%	-	-
Horiz. %	175.97%	174.90%	170.00%	169.84%	160.51%	109.51%	100.00%	-
NOSH	1,237,261	1,237,223	1,237,142	1,237,142	1,237,142	1,198,642	1,180,927	3.14%
YoY %	0.00%	0.01%	0.00%	0.00%	3.21%	1.50%	-	-
Horiz. %	104.77%	104.77%	104.76%	104.76%	104.76%	101.50%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Ratio Analysis
NP Margin	8.49%	9.31%	10.56%	14.06%	14.62%	13.70%	14.44%	-
YoY %	-8.81%	-11.84%	-24.89%	-3.83%	6.72%	-5.12%	-	-
Horiz. %	58.80%	64.47%	73.13%	97.37%	101.25%	94.88%	100.00%	-
ROE	9.13%	10.04%	11.53%	15.36%	14.72%	18.71%	22.79%	-
YoY %	-9.06%	-12.92%	-24.93%	4.35%	-21.33%	-17.90%	-	-
Horiz. %	40.06%	44.05%	50.59%	67.40%	64.59%	82.10%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Per Share
RPS	79.45	79.30	78.19	78.12	69.88	65.93	70.37	8.40%
YoY %	0.19%	1.42%	0.09%	11.79%	5.99%	-6.31%	-	-
Horiz. %	112.90%	112.69%	111.11%	111.01%	99.30%	93.69%	100.00%	-
EPS	5.68	6.32	6.94	9.88	8.84	7.83	8.62	-24.21%
YoY %	-10.13%	-8.93%	-29.76%	11.76%	12.90%	-9.16%	-	-
Horiz. %	65.89%	73.32%	80.51%	114.62%	102.55%	90.84%	100.00%	-
DPS	1.30	1.73	1.56	3.12	1.50	2.00	1.50	-9.07%
YoY %	-24.86%	10.90%	-50.00%	108.00%	-25.00%	33.33%	-	-
Horiz. %	86.67%	115.33%	104.00%	208.00%	100.00%	133.33%	100.00%	-
NAPS	0.6652	0.6612	0.6427	0.6421	0.6197	0.4301	0.3972	40.89%
YoY %	0.60%	2.88%	0.09%	3.61%	44.08%	8.28%	-	-
Horiz. %	167.47%	166.47%	161.81%	161.66%	156.02%	108.28%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Adjusted Per Share Value based on latest NOSH - 1,237,142
RPS	79.39	79.23	78.12	78.04	68.36	63.41	66.92	12.03%
YoY %	0.20%	1.42%	0.10%	14.16%	7.81%	-5.25%	-	-
Horiz. %	118.63%	118.40%	116.74%	116.62%	102.15%	94.75%	100.00%	-
EPS	6.07	6.63	7.40	9.85	8.93	7.74	8.61	-20.73%
YoY %	-8.45%	-10.41%	-24.87%	10.30%	15.37%	-10.10%	-	-
Horiz. %	70.50%	77.00%	85.95%	114.40%	103.72%	89.90%	100.00%	-
DPS	1.30	1.73	1.56	3.12	1.47	1.92	1.43	-6.14%
YoY %	-24.86%	10.90%	-50.00%	112.24%	-23.44%	34.27%	-	-
Horiz. %	90.91%	120.98%	109.09%	218.18%	102.80%	134.27%	100.00%	-
NAPS	0.6646	0.6606	0.6421	0.6415	0.6063	0.4136	0.3777	45.60%
YoY %	0.61%	2.88%	0.09%	5.81%	46.59%	9.50%	-	-
Horiz. %	175.96%	174.90%	170.00%	169.84%	160.52%	109.50%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	-
Price	4.28	4.03	3.85	4.50	5.90	5.72	4.69	-
P/RPS	5.39	5.08	4.92	5.76	8.44	8.68	6.66	-13.12%
YoY %	6.10%	3.25%	-14.58%	-31.75%	-2.76%	30.33%	-	-
Horiz. %	80.93%	76.28%	73.87%	86.49%	126.73%	130.33%	100.00%	-
P/EPS	70.47	60.72	51.96	45.63	64.67	71.06	51.81	22.69%
YoY %	16.06%	16.86%	13.87%	-29.44%	-8.99%	37.15%	-	-
Horiz. %	136.02%	117.20%	100.29%	88.07%	124.82%	137.15%	100.00%	-
EY	1.42	1.65	1.92	2.19	1.55	1.41	1.93	-18.45%
YoY %	-13.94%	-14.06%	-12.33%	41.29%	9.93%	-26.94%	-	-
Horiz. %	73.58%	85.49%	99.48%	113.47%	80.31%	73.06%	100.00%	-
DY	0.30	0.43	0.41	0.69	0.25	0.35	0.32	-4.20%
YoY %	-30.23%	4.88%	-40.58%	176.00%	-28.57%	9.38%	-	-
Horiz. %	93.75%	134.38%	128.12%	215.62%	78.12%	109.38%	100.00%	-
P/NAPS	6.43	6.09	5.99	7.01	9.52	13.30	11.81	-33.24%
YoY %	5.58%	1.67%	-14.55%	-26.37%	-28.42%	12.62%	-	-
Horiz. %	54.45%	51.57%	50.72%	59.36%	80.61%	112.62%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Announcement Date
Date	22/02/23	23/11/22	23/08/22	24/05/22	24/02/22	24/11/21	25/08/21	-
Price	4.54	3.75	4.09	3.70	4.68	5.87	5.22	-
P/RPS	5.71	4.73	5.23	4.74	6.70	8.90	7.42	-15.98%
YoY %	20.72%	-9.56%	10.34%	-29.25%	-24.72%	19.95%	-	-
Horiz. %	76.95%	63.75%	70.49%	63.88%	90.30%	119.95%	100.00%	-
P/EPS	74.75	56.50	55.20	37.52	51.30	72.93	57.67	18.82%
YoY %	32.30%	2.36%	47.12%	-26.86%	-29.66%	26.46%	-	-
Horiz. %	129.62%	97.97%	95.72%	65.06%	88.95%	126.46%	100.00%	-
EY	1.34	1.77	1.81	2.67	1.95	1.37	1.73	-15.61%
YoY %	-24.29%	-2.21%	-32.21%	36.92%	42.34%	-20.81%	-	-
Horiz. %	77.46%	102.31%	104.62%	154.34%	112.72%	79.19%	100.00%	-
DY	0.29	0.46	0.38	0.84	0.32	0.34	0.29	0.00%
YoY %	-36.96%	21.05%	-54.76%	162.50%	-5.88%	17.24%	-	-
Horiz. %	100.00%	158.62%	131.03%	289.66%	110.34%	117.24%	100.00%	-
P/NAPS	6.83	5.67	6.36	5.76	7.55	13.65	13.14	-35.27%
YoY %	20.46%	-10.85%	10.42%	-23.71%	-44.69%	3.88%	-	-
Horiz. %	51.98%	43.15%	48.40%	43.84%	57.46%	103.88%	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 - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-02 16:55:00

EMA 5

5 Mins

SELL

2024-05-02 16:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-02 16:50:00

ADX

5 Mins

SELL

2024-05-02 16:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-02 16:50:00

TURTLE SYSTEM 55

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

PTRANS

PERAK TRANSIT BERHAD

387

MPI

MALAYSIAN PACIFIC INDUSTRIES

361

HLIND

HONG LEONG INDUSTRIES BHD

358

YTLPOWR

YTL POWER INTERNATIONAL BHD

323

MYEG

MY E.G. SERVICES BHD

269

CAPITALA

CAPITAL A BERHAD

265

DNEX

DAGANG NEXCHANGE BERHAD

223

PBBANK

PUBLIC BANK BHD

210

YTL

YTL CORPORATION BHD

181

Daily Stocks

HSI-CVZ

0.225

+0.055

247,955,200

HSI-HUF

0.045

-0.04

227,779,400

INIX-OR

0.02

0.00

141,839,900

MYEG

0.905

-0.03

94,386,600

ICONIC-WA

0.04

-0.005

79,476,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUN

0.13

-0.05

74,499,500

HSI-HUQ

0.06

-0.035

69,315,600

BPURI

0.075

0.00

58,643,300

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

33.70

+0.84

26,200

NESTLE

127.90

+0.70

234,600

AJI

19.74

+0.32

48,000

HSI-CXJ

0.50

+0.31

10,000

GESHEN

4.19

+0.30

584,300

LPI

12.30

+0.30

257,900

ARKA

1.76

+0.28

136,900

ATECH

3.00

+0.24

4,738,200

ALLIANZ

21.28

+0.24

57,500

CVIEW

1.51

+0.23

285,800

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

ORIENT

6.97

-0.18

1,220,900

KOMARK-WD

0.025

-0.155

3,100

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.47

-0.13

653,300

KUAISHO-C17

0.08

-0.12

58,800

PGF-PA

0.95

-0.12

10,000

SHH

1.16

-0.12

200

BAUTO-C39

0.04

-0.11

213,000

HIBISCS

2.62

-0.10

5,395,500

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