[SUCCESS] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Annualized Quarter Result
Revenue	157,468	198,095	193,720	194,788	181,824	185,006	190,553	-11.94%
YoY %	-20.51%	2.26%	-0.55%	7.13%	-1.72%	-2.91%	-	-
Horiz. %	82.64%	103.96%	101.66%	102.22%	95.42%	97.09%	100.00%	-
PBT	28,764	35,056	34,986	35,060	32,396	32,068	35,690	-13.40%
YoY %	-17.95%	0.20%	-0.21%	8.22%	1.02%	-10.15%	-	-
Horiz. %	80.59%	98.22%	98.03%	98.23%	90.77%	89.85%	100.00%	-
Tax	-7,764	-8,546	-8,744	-8,662	-8,016	-6,922	-9,665	-13.59%
YoY %	9.15%	2.26%	-0.95%	-8.06%	-15.80%	28.38%	-	-
Horiz. %	80.33%	88.42%	90.47%	89.62%	82.94%	71.62%	100.00%	-
NP	21,000	26,510	26,242	26,398	24,380	25,146	26,025	-13.33%
YoY %	-20.78%	1.02%	-0.59%	8.28%	-3.05%	-3.38%	-	-
Horiz. %	80.69%	101.86%	100.83%	101.43%	93.68%	96.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,804	25,678	25,557	25,804	24,260	23,802	24,496	-10.32%
YoY %	-18.98%	0.47%	-0.96%	6.36%	1.92%	-2.83%	-	-
Horiz. %	84.93%	104.83%	104.33%	105.34%	99.04%	97.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.99%	24.38%	24.99%	24.71%	24.74%	21.59%	27.08%	-
YoY %	10.71%	-2.44%	1.13%	-0.12%	14.59%	-20.27%	-	-
Horiz. %	99.67%	90.03%	92.28%	91.25%	91.36%	79.73%	100.00%	-
Total Cost	136,468	171,585	167,477	168,390	157,444	159,860	164,528	-11.73%
YoY %	-20.47%	2.45%	-0.54%	6.95%	-1.51%	-2.84%	-	-
Horiz. %	82.95%	104.29%	101.79%	102.35%	95.69%	97.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	137,497	133,677	126,513	120,545	117,001	110,261	105,599	19.25%
YoY %	2.86%	5.66%	4.95%	3.03%	6.11%	4.41%	-	-
Horiz. %	130.21%	126.59%	119.81%	114.15%	110.80%	104.41%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	-	3,580	4,774	7,161	14,326	3,595	4,799	-
YoY %	-	-25.01%	-33.33%	-50.01%	298.50%	-25.09%	-	-
Horiz. %	-	74.60%	99.48%	149.22%	298.52%	74.91%	100.00%	-
Div Payout %	-	13.94%	18.68%	27.75%	59.06%	15.11%	19.60%	-
YoY %	-	-25.37%	-32.68%	-53.01%	290.87%	-22.91%	-	-
Horiz. %	-	71.12%	95.31%	141.58%	301.33%	77.09%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	137,497	133,677	126,513	120,545	117,001	110,261	105,599	19.25%
YoY %	2.86%	5.66%	4.95%	3.03%	6.11%	4.41%	-	-
Horiz. %	130.21%	126.59%	119.81%	114.15%	110.80%	104.41%	100.00%	-
NOSH	119,563	119,354	119,352	119,352	119,389	119,848	119,999	-0.24%
YoY %	0.18%	0.00%	0.00%	-0.03%	-0.38%	-0.13%	-	-
Horiz. %	99.64%	99.46%	99.46%	99.46%	99.49%	99.87%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	13.34%	13.38%	13.55%	13.55%	13.41%	13.59%	13.66%	-
YoY %	-0.30%	-1.25%	0.00%	1.04%	-1.32%	-0.51%	-	-
Horiz. %	97.66%	97.95%	99.19%	99.19%	98.17%	99.49%	100.00%	-
ROE	15.13%	19.21%	20.20%	21.41%	20.73%	21.59%	23.20%	-
YoY %	-21.24%	-4.90%	-5.65%	3.28%	-3.98%	-6.94%	-	-
Horiz. %	65.22%	82.80%	87.07%	92.28%	89.35%	93.06%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	131.70	165.97	162.31	163.20	152.29	154.37	158.79	-11.73%
YoY %	-20.65%	2.25%	-0.55%	7.16%	-1.35%	-2.78%	-	-
Horiz. %	82.94%	104.52%	102.22%	102.78%	95.91%	97.22%	100.00%	-
EPS	17.40	21.52	21.41	21.62	20.32	19.86	20.41	-10.09%
YoY %	-19.14%	0.51%	-0.97%	6.40%	2.32%	-2.69%	-	-
Horiz. %	85.25%	105.44%	104.90%	105.93%	99.56%	97.31%	100.00%	-
DPS	0.00	3.00	4.00	6.00	12.00	3.00	4.00	-
YoY %	0.00%	-25.00%	-33.33%	-50.00%	300.00%	-25.00%	-	-
Horiz. %	0.00%	75.00%	100.00%	150.00%	300.00%	75.00%	100.00%	-
NAPS	1.15	1.12	1.06	1.01	0.98	0.92	0.88	19.54%
YoY %	2.68%	5.66%	4.95%	3.06%	6.52%	4.55%	-	-
Horiz. %	130.68%	127.27%	120.45%	114.77%	111.36%	104.55%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 119,319
RPS	62.30	78.37	76.64	77.06	71.93	73.19	75.39	-11.94%
YoY %	-20.51%	2.26%	-0.55%	7.13%	-1.72%	-2.92%	-	-
Horiz. %	82.64%	103.95%	101.66%	102.22%	95.41%	97.08%	100.00%	-
EPS	8.23	10.16	10.11	10.21	9.60	9.42	9.69	-10.32%
YoY %	-19.00%	0.49%	-0.98%	6.35%	1.91%	-2.79%	-	-
Horiz. %	84.93%	104.85%	104.33%	105.37%	99.07%	97.21%	100.00%	-
DPS	0.00	1.42	1.89	2.83	5.67	1.42	1.90	-
YoY %	0.00%	-24.87%	-33.22%	-50.09%	299.30%	-25.26%	-	-
Horiz. %	0.00%	74.74%	99.47%	148.95%	298.42%	74.74%	100.00%	-
NAPS	0.544	0.5289	0.5005	0.4769	0.4629	0.4362	0.4178	19.25%
YoY %	2.85%	5.67%	4.95%	3.02%	6.12%	4.40%	-	-
Horiz. %	130.21%	126.59%	119.79%	114.15%	110.79%	104.40%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	1.31	1.13	1.01	0.86	0.67	0.61	0.86	-
P/RPS	0.99	0.68	0.62	0.53	0.44	0.40	0.54	49.84%
YoY %	45.59%	9.68%	16.98%	20.45%	10.00%	-25.93%	-	-
Horiz. %	183.33%	125.93%	114.81%	98.15%	81.48%	74.07%	100.00%	-
P/EPS	7.53	5.25	4.72	3.98	3.30	3.07	4.21	47.39%
YoY %	43.43%	11.23%	18.59%	20.61%	7.49%	-27.08%	-	-
Horiz. %	178.86%	124.70%	112.11%	94.54%	78.38%	72.92%	100.00%	-
EY	13.28	19.04	21.20	25.14	30.33	32.56	23.74	-32.13%
YoY %	-30.25%	-10.19%	-15.67%	-17.11%	-6.85%	37.15%	-	-
Horiz. %	55.94%	80.20%	89.30%	105.90%	127.76%	137.15%	100.00%	-
DY	0.00	2.65	3.96	6.98	17.91	4.92	4.65	-
YoY %	0.00%	-33.08%	-43.27%	-61.03%	264.02%	5.81%	-	-
Horiz. %	0.00%	56.99%	85.16%	150.11%	385.16%	105.81%	100.00%	-
P/NAPS	1.14	1.01	0.95	0.85	0.68	0.66	0.98	10.61%
YoY %	12.87%	6.32%	11.76%	25.00%	3.03%	-32.65%	-	-
Horiz. %	116.33%	103.06%	96.94%	86.73%	69.39%	67.35%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	24/05/10	24/02/10	23/11/09	24/08/09	25/05/09	26/02/09	17/11/08	-
Price	1.05	1.19	1.17	1.05	0.79	0.64	0.66	-
P/RPS	0.80	0.72	0.72	0.64	0.52	0.41	0.42	53.72%
YoY %	11.11%	0.00%	12.50%	23.08%	26.83%	-2.38%	-	-
Horiz. %	190.48%	171.43%	171.43%	152.38%	123.81%	97.62%	100.00%	-
P/EPS	6.03	5.53	5.46	4.86	3.89	3.22	3.23	51.67%
YoY %	9.04%	1.28%	12.35%	24.94%	20.81%	-0.31%	-	-
Horiz. %	186.69%	171.21%	169.04%	150.46%	120.43%	99.69%	100.00%	-
EY	16.57	18.08	18.30	20.59	25.72	31.03	30.93	-34.06%
YoY %	-8.35%	-1.20%	-11.12%	-19.95%	-17.11%	0.32%	-	-
Horiz. %	53.57%	58.45%	59.17%	66.57%	83.16%	100.32%	100.00%	-
DY	0.00	2.52	3.42	5.71	15.19	4.69	6.06	-
YoY %	0.00%	-26.32%	-40.11%	-62.41%	223.88%	-22.61%	-	-
Horiz. %	0.00%	41.58%	56.44%	94.22%	250.66%	77.39%	100.00%	-
P/NAPS	0.91	1.06	1.10	1.04	0.81	0.70	0.75	13.77%
YoY %	-14.15%	-3.64%	5.77%	28.40%	15.71%	-6.67%	-	-
Horiz. %	121.33%	141.33%	146.67%	138.67%	108.00%	93.33%	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 - 05 June 2024

MQ Trader

MQ Trading Signals

2024-06-05 16:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-06-05 16:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-05 16:40:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-05 16:40:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-06-05 16:15:00

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 >

DSONIC

DATASONIC GROUP BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

405

JCY

JCY INTERNATIONAL BERHAD

339

MPI

MALAYSIAN PACIFIC INDUSTRIES

306

PTRANS

PERAK TRANSIT BERHAD

297

HLIND

HONG LEONG INDUSTRIES BHD

285

NOTION

NOTION VTEC BHD

283

YTLPOWR

YTL POWER INTERNATIONAL BHD

279

GENTING

GENTING BHD

247

GENM

GENTING MALAYSIA BERHAD

223

Daily Stocks

DNEX

0.48

+0.02

203,540,400

HSI-CV7

0.155

0.00

150,286,000

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.125

0.00

120,524,600

AHB-WC

0.05

0.00

111,255,000

EDUSPEC-OR

0.005

0.00

75,002,700

DSONIC

0.52

+0.015

73,065,200

JCY

0.615

+0.02

66,998,200

E&O-LR

0.055

+0.01

56,261,700

MYEG

1.09

-0.01

56,084,900

More active Stocks

DLADY

37.36

+0.36

32,900

MPI

38.00

+0.30

130,100

APOLLO

7.45

+0.29

105,700

TENAGA

13.26

+0.28

11,736,400

SMI

0.61

+0.17

5,504,500

HARISON

9.64

+0.17

2,700

NSOP

3.90

+0.14

3,100

WPRTS

4.19

+0.13

1,699,900

IJM

2.89

+0.12

18,742,000

INARI

3.41

+0.11

18,906,600

More gainer Stocks

NESTLE

124.00

-3.70

87,200

UTDPLT

24.10

-1.04

343,300

ALLIANZ-PA

23.30

-0.84

500

PETDAG

18.88

-0.48

1,014,400

PPB

14.50

-0.30

830,000

F&N

32.28

-0.28

94,200

ALLIANZ

21.88

-0.20

31,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.78

-0.16

181,400

HLFG

17.16

-0.16

108,400

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