[SUCCESS] QoQ Annualized Quarter Result on 30-Jun-2019 [#4]

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Annualized Quarter Result
Revenue	247,870	276,732	294,608	318,818	333,021	339,900	324,772	-16.47%
YoY %	-10.43%	-6.07%	-7.59%	-4.26%	-2.02%	4.66%	-	-
Horiz. %	76.32%	85.21%	90.71%	98.17%	102.54%	104.66%	100.00%	-
PBT	22,258	37,628	60,548	25,040	28,353	38,586	38,420	-30.48%
YoY %	-40.85%	-37.85%	141.81%	-11.68%	-26.52%	0.43%	-	-
Horiz. %	57.93%	97.94%	157.60%	65.17%	73.80%	100.43%	100.00%	-
Tax	-5,750	-8,042	-10,528	-7,764	-9,480	-11,998	-13,952	-44.58%
YoY %	28.50%	23.61%	-35.60%	18.10%	20.99%	14.01%	-	-
Horiz. %	41.21%	57.64%	75.46%	55.65%	67.95%	85.99%	100.00%	-
NP	16,508	29,586	50,020	17,276	18,873	26,588	24,468	-23.05%
YoY %	-44.20%	-40.85%	189.53%	-8.46%	-29.02%	8.66%	-	-
Horiz. %	67.47%	120.92%	204.43%	70.61%	77.13%	108.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,992	25,968	45,244	15,162	16,420	23,198	22,468	-30.56%
YoY %	-49.97%	-42.60%	198.40%	-7.66%	-29.22%	3.25%	-	-
Horiz. %	57.82%	115.58%	201.37%	67.48%	73.08%	103.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.83%	21.37%	17.39%	31.01%	33.44%	31.09%	36.31%	-
YoY %	20.87%	22.89%	-43.92%	-7.27%	7.56%	-14.38%	-	-
Horiz. %	71.14%	58.85%	47.89%	85.40%	92.10%	85.62%	100.00%	-
Total Cost	231,362	247,146	244,588	301,542	314,148	313,312	300,304	-15.94%
YoY %	-6.39%	1.05%	-18.89%	-4.01%	0.27%	4.33%	-	-
Horiz. %	77.04%	82.30%	81.45%	100.41%	104.61%	104.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	322,114	319,317	316,872	321,245	346,509	352,076	345,599	-4.57%
YoY %	0.88%	0.77%	-1.36%	-7.29%	-1.58%	1.87%	-	-
Horiz. %	93.20%	92.40%	91.69%	92.95%	100.26%	101.87%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Dividend
Div	17,882	26,766	62,904	2,344	3,121	4,725	9,468	52.73%
YoY %	-33.19%	-57.45%	2,583.62%	-24.90%	-33.95%	-50.10%	-	-
Horiz. %	188.87%	282.70%	664.39%	24.76%	32.96%	49.90%	100.00%	-
Div Payout %	137.64%	103.07%	139.03%	15.47%	19.01%	20.37%	42.14%	-
YoY %	33.54%	-25.86%	798.71%	-18.62%	-6.68%	-51.66%	-	-
Horiz. %	326.63%	244.59%	329.92%	36.71%	45.11%	48.34%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Equity
Net Worth	322,114	319,317	316,872	321,245	346,509	352,076	345,599	-4.57%
YoY %	0.88%	0.77%	-1.36%	-7.29%	-1.58%	1.87%	-	-
Horiz. %	93.20%	92.40%	91.69%	92.95%	100.26%	101.87%	100.00%	-
NOSH	249,700	234,792	249,275	248,955	248,500	248,498	248,498	0.32%
YoY %	6.35%	-5.81%	0.13%	0.18%	0.00%	0.00%	-	-
Horiz. %	100.48%	94.48%	100.31%	100.18%	100.00%	100.00%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Ratio Analysis
NP Margin	6.66%	10.69%	16.98%	5.42%	5.67%	7.82%	7.53%	-
YoY %	-37.70%	-37.04%	213.28%	-4.41%	-27.49%	3.85%	-	-
Horiz. %	88.45%	141.97%	225.50%	71.98%	75.30%	103.85%	100.00%	-
ROE	4.03%	8.13%	14.28%	4.72%	4.74%	6.59%	6.50%	-
YoY %	-50.43%	-43.07%	202.54%	-0.42%	-28.07%	1.38%	-	-
Horiz. %	62.00%	125.08%	219.69%	72.62%	72.92%	101.38%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Per Share
RPS	105.35	117.86	125.51	135.96	142.24	143.85	137.20	-16.13%
YoY %	-10.61%	-6.10%	-7.69%	-4.42%	-1.12%	4.85%	-	-
Horiz. %	76.79%	85.90%	91.48%	99.10%	103.67%	104.85%	100.00%	-
EPS	5.53	11.06	19.28	6.45	6.99	9.82	9.48	-30.16%
YoY %	-50.00%	-42.63%	198.91%	-7.73%	-28.82%	3.59%	-	-
Horiz. %	58.33%	116.67%	203.38%	68.04%	73.73%	103.59%	100.00%	-
DPS	7.60	11.40	26.80	1.00	1.33	2.00	4.00	53.34%
YoY %	-33.33%	-57.46%	2,580.00%	-24.81%	-33.50%	-50.00%	-	-
Horiz. %	190.00%	285.00%	670.00%	25.00%	33.25%	50.00%	100.00%	-
NAPS	1.369	1.36	1.35	1.37	1.48	1.49	1.46	-4.19%
YoY %	0.66%	0.74%	-1.46%	-7.43%	-0.67%	2.05%	-	-
Horiz. %	93.77%	93.15%	92.47%	93.84%	101.37%	102.05%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 248,955
RPS	98.15	109.58	116.66	126.24	131.87	134.59	128.60	-16.47%
YoY %	-10.43%	-6.07%	-7.59%	-4.27%	-2.02%	4.66%	-	-
Horiz. %	76.32%	85.21%	90.72%	98.16%	102.54%	104.66%	100.00%	-
EPS	5.14	10.28	17.92	6.00	6.50	9.19	8.90	-30.62%
YoY %	-50.00%	-42.63%	198.67%	-7.69%	-29.27%	3.26%	-	-
Horiz. %	57.75%	115.51%	201.35%	67.42%	73.03%	103.26%	100.00%	-
DPS	7.08	10.60	24.91	0.93	1.24	1.87	3.75	52.69%
YoY %	-33.21%	-57.45%	2,578.49%	-25.00%	-33.69%	-50.13%	-	-
Horiz. %	188.80%	282.67%	664.27%	24.80%	33.07%	49.87%	100.00%	-
NAPS	1.2755	1.2644	1.2547	1.272	1.3721	1.3941	1.3685	-4.57%
YoY %	0.88%	0.77%	-1.36%	-7.30%	-1.58%	1.87%	-	-
Horiz. %	93.20%	92.39%	91.68%	92.95%	100.26%	101.87%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	-
Price	0.495	0.955	0.92	0.955	0.67	0.52	0.685	-
P/RPS	0.47	0.81	0.73	0.70	0.47	0.36	0.50	-4.03%
YoY %	-41.98%	10.96%	4.29%	48.94%	30.56%	-28.00%	-	-
Horiz. %	94.00%	162.00%	146.00%	140.00%	94.00%	72.00%	100.00%	-
P/EPS	8.96	8.63	4.77	14.77	9.55	5.30	7.22	15.46%
YoY %	3.82%	80.92%	-67.70%	54.66%	80.19%	-26.59%	-	-
Horiz. %	124.10%	119.53%	66.07%	204.57%	132.27%	73.41%	100.00%	-
EY	11.15	11.58	20.95	6.77	10.47	18.88	13.86	-13.49%
YoY %	-3.71%	-44.73%	209.45%	-35.34%	-44.54%	36.22%	-	-
Horiz. %	80.45%	83.55%	151.15%	48.85%	75.54%	136.22%	100.00%	-
DY	15.35	11.94	29.13	1.05	1.99	3.85	5.84	90.34%
YoY %	28.56%	-59.01%	2,674.29%	-47.24%	-48.31%	-34.08%	-	-
Horiz. %	262.84%	204.45%	498.80%	17.98%	34.08%	65.92%	100.00%	-
P/NAPS	0.36	0.70	0.68	0.70	0.45	0.35	0.47	-16.27%
YoY %	-48.57%	2.94%	-2.86%	55.56%	28.57%	-25.53%	-	-
Horiz. %	76.60%	148.94%	144.68%	148.94%	95.74%	74.47%	100.00%	-

	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	16/06/20	25/02/20	29/11/19	30/08/19	29/05/19	26/02/19	27/11/18	-
Price	0.62	0.87	0.94	0.94	0.925	0.55	0.585	-
P/RPS	0.59	0.74	0.75	0.69	0.65	0.38	0.43	23.45%
YoY %	-20.27%	-1.33%	8.70%	6.15%	71.05%	-11.63%	-	-
Horiz. %	137.21%	172.09%	174.42%	160.47%	151.16%	88.37%	100.00%	-
P/EPS	11.23	7.87	4.88	14.54	13.19	5.60	6.16	49.17%
YoY %	42.69%	61.27%	-66.44%	10.24%	135.54%	-9.09%	-	-
Horiz. %	182.31%	127.76%	79.22%	236.04%	214.12%	90.91%	100.00%	-
EY	8.91	12.71	20.51	6.88	7.58	17.85	16.23	-32.92%
YoY %	-29.90%	-38.03%	198.11%	-9.23%	-57.54%	9.98%	-	-
Horiz. %	54.90%	78.31%	126.37%	42.39%	46.70%	109.98%	100.00%	-
DY	12.26	13.10	28.51	1.06	1.44	3.64	6.84	47.50%
YoY %	-6.41%	-54.05%	2,589.62%	-26.39%	-60.44%	-46.78%	-	-
Horiz. %	179.24%	191.52%	416.81%	15.50%	21.05%	53.22%	100.00%	-
P/NAPS	0.45	0.64	0.70	0.69	0.63	0.37	0.40	8.16%
YoY %	-29.69%	-8.57%	1.45%	9.52%	70.27%	-7.50%	-	-
Horiz. %	112.50%	160.00%	175.00%	172.50%	157.50%	92.50%	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 - 03 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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

333

HLIND

HONG LEONG INDUSTRIES BHD

319

PTRANS

PERAK TRANSIT BERHAD

313

HLCAP

HONG LEONG CAPITAL BERHAD

146

MYEG

MY E.G. SERVICES BHD

130

YTLPOWR

YTL POWER INTERNATIONAL BHD

129

SAPNRG

SAPURA ENERGY BERHAD

126

PBBANK

PUBLIC BANK BHD

115

YTL

YTL CORPORATION BHD

103

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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