[SUCCESS] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	198,095	193,720	194,788	181,824	185,006	190,553	182,594	5.56%
YoY %	2.26%	-0.55%	7.13%	-1.72%	-2.91%	4.36%	-	-
Horiz. %	108.49%	106.09%	106.68%	99.58%	101.32%	104.36%	100.00%	-
PBT	35,056	34,986	35,060	32,396	32,068	35,690	33,892	2.27%
YoY %	0.20%	-0.21%	8.22%	1.02%	-10.15%	5.31%	-	-
Horiz. %	103.43%	103.23%	103.45%	95.59%	94.62%	105.31%	100.00%	-
Tax	-8,546	-8,744	-8,662	-8,016	-6,922	-9,665	-8,490	0.43%
YoY %	2.26%	-0.95%	-8.06%	-15.80%	28.38%	-13.84%	-	-
Horiz. %	100.66%	102.99%	102.03%	94.42%	81.53%	113.84%	100.00%	-
NP	26,510	26,242	26,398	24,380	25,146	26,025	25,402	2.87%
YoY %	1.02%	-0.59%	8.28%	-3.05%	-3.38%	2.45%	-	-
Horiz. %	104.36%	103.31%	103.92%	95.98%	98.99%	102.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,678	25,557	25,804	24,260	23,802	24,496	23,368	6.46%
YoY %	0.47%	-0.96%	6.36%	1.92%	-2.83%	4.83%	-	-
Horiz. %	109.89%	109.37%	110.42%	103.82%	101.86%	104.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.38%	24.99%	24.71%	24.74%	21.59%	27.08%	25.05%	-
YoY %	-2.44%	1.13%	-0.12%	14.59%	-20.27%	8.10%	-	-
Horiz. %	97.33%	99.76%	98.64%	98.76%	86.19%	108.10%	100.00%	-
Total Cost	171,585	167,477	168,390	157,444	159,860	164,528	157,192	5.99%
YoY %	2.45%	-0.54%	6.95%	-1.51%	-2.84%	4.67%	-	-
Horiz. %	109.16%	106.54%	107.12%	100.16%	101.70%	104.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	133,677	126,513	120,545	117,001	110,261	105,599	98,366	22.62%
YoY %	5.66%	4.95%	3.03%	6.11%	4.41%	7.35%	-	-
Horiz. %	135.90%	128.61%	122.55%	118.94%	112.09%	107.35%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	3,580	4,774	7,161	14,326	3,595	4,799	7,197	-37.14%
YoY %	-25.01%	-33.33%	-50.01%	298.50%	-25.09%	-33.32%	-	-
Horiz. %	49.74%	66.33%	99.50%	199.06%	49.95%	66.68%	100.00%	-
Div Payout %	13.94%	18.68%	27.75%	59.06%	15.11%	19.60%	30.80%	-
YoY %	-25.37%	-32.68%	-53.01%	290.87%	-22.91%	-36.36%	-	-
Horiz. %	45.26%	60.65%	90.10%	191.75%	49.06%	63.64%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	133,677	126,513	120,545	117,001	110,261	105,599	98,366	22.62%
YoY %	5.66%	4.95%	3.03%	6.11%	4.41%	7.35%	-	-
Horiz. %	135.90%	128.61%	122.55%	118.94%	112.09%	107.35%	100.00%	-
NOSH	119,354	119,352	119,352	119,389	119,848	119,999	119,958	-0.33%
YoY %	0.00%	0.00%	-0.03%	-0.38%	-0.13%	0.03%	-	-
Horiz. %	99.50%	99.49%	99.49%	99.53%	99.91%	100.03%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	13.38%	13.55%	13.55%	13.41%	13.59%	13.66%	13.91%	-
YoY %	-1.25%	0.00%	1.04%	-1.32%	-0.51%	-1.80%	-	-
Horiz. %	96.19%	97.41%	97.41%	96.41%	97.70%	98.20%	100.00%	-
ROE	19.21%	20.20%	21.41%	20.73%	21.59%	23.20%	23.76%	-
YoY %	-4.90%	-5.65%	3.28%	-3.98%	-6.94%	-2.36%	-	-
Horiz. %	80.85%	85.02%	90.11%	87.25%	90.87%	97.64%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	165.97	162.31	163.20	152.29	154.37	158.79	152.21	5.92%
YoY %	2.25%	-0.55%	7.16%	-1.35%	-2.78%	4.32%	-	-
Horiz. %	109.04%	106.64%	107.22%	100.05%	101.42%	104.32%	100.00%	-
EPS	21.52	21.41	21.62	20.32	19.86	20.41	19.48	6.84%
YoY %	0.51%	-0.97%	6.40%	2.32%	-2.69%	4.77%	-	-
Horiz. %	110.47%	109.91%	110.99%	104.31%	101.95%	104.77%	100.00%	-
DPS	3.00	4.00	6.00	12.00	3.00	4.00	6.00	-36.92%
YoY %	-25.00%	-33.33%	-50.00%	300.00%	-25.00%	-33.33%	-	-
Horiz. %	50.00%	66.67%	100.00%	200.00%	50.00%	66.67%	100.00%	-
NAPS	1.12	1.06	1.01	0.98	0.92	0.88	0.82	23.03%
YoY %	5.66%	4.95%	3.06%	6.52%	4.55%	7.32%	-	-
Horiz. %	136.59%	129.27%	123.17%	119.51%	112.20%	107.32%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 119,389
RPS	78.33	76.60	77.02	71.89	73.15	75.34	72.20	5.56%
YoY %	2.26%	-0.55%	7.14%	-1.72%	-2.91%	4.35%	-	-
Horiz. %	108.49%	106.09%	106.68%	99.57%	101.32%	104.35%	100.00%	-
EPS	10.15	10.11	10.20	9.59	9.41	9.69	9.24	6.44%
YoY %	0.40%	-0.88%	6.36%	1.91%	-2.89%	4.87%	-	-
Horiz. %	109.85%	109.42%	110.39%	103.79%	101.84%	104.87%	100.00%	-
DPS	1.42	1.89	2.83	5.66	1.42	1.90	2.85	-37.07%
YoY %	-24.87%	-33.22%	-50.00%	298.59%	-25.26%	-33.33%	-	-
Horiz. %	49.82%	66.32%	99.30%	198.60%	49.82%	66.67%	100.00%	-
NAPS	0.5286	0.5002	0.4766	0.4626	0.436	0.4175	0.3889	22.63%
YoY %	5.68%	4.95%	3.03%	6.10%	4.43%	7.35%	-	-
Horiz. %	135.92%	128.62%	122.55%	118.95%	112.11%	107.35%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.13	1.01	0.86	0.67	0.61	0.86	0.85	-
P/RPS	0.68	0.62	0.53	0.44	0.40	0.54	0.56	13.77%
YoY %	9.68%	16.98%	20.45%	10.00%	-25.93%	-3.57%	-	-
Horiz. %	121.43%	110.71%	94.64%	78.57%	71.43%	96.43%	100.00%	-
P/EPS	5.25	4.72	3.98	3.30	3.07	4.21	4.36	13.14%
YoY %	11.23%	18.59%	20.61%	7.49%	-27.08%	-3.44%	-	-
Horiz. %	120.41%	108.26%	91.28%	75.69%	70.41%	96.56%	100.00%	-
EY	19.04	21.20	25.14	30.33	32.56	23.74	22.92	-11.60%
YoY %	-10.19%	-15.67%	-17.11%	-6.85%	37.15%	3.58%	-	-
Horiz. %	83.07%	92.50%	109.69%	132.33%	142.06%	103.58%	100.00%	-
DY	2.65	3.96	6.98	17.91	4.92	4.65	7.06	-47.87%
YoY %	-33.08%	-43.27%	-61.03%	264.02%	5.81%	-34.14%	-	-
Horiz. %	37.54%	56.09%	98.87%	253.68%	69.69%	65.86%	100.00%	-
P/NAPS	1.01	0.95	0.85	0.68	0.66	0.98	1.04	-1.92%
YoY %	6.32%	11.76%	25.00%	3.03%	-32.65%	-5.77%	-	-
Horiz. %	97.12%	91.35%	81.73%	65.38%	63.46%	94.23%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	23/11/09	24/08/09	25/05/09	26/02/09	17/11/08	18/08/08	-
Price	1.19	1.17	1.05	0.79	0.64	0.66	0.88	-
P/RPS	0.72	0.72	0.64	0.52	0.41	0.42	0.58	15.46%
YoY %	0.00%	12.50%	23.08%	26.83%	-2.38%	-27.59%	-	-
Horiz. %	124.14%	124.14%	110.34%	89.66%	70.69%	72.41%	100.00%	-
P/EPS	5.53	5.46	4.86	3.89	3.22	3.23	4.52	14.34%
YoY %	1.28%	12.35%	24.94%	20.81%	-0.31%	-28.54%	-	-
Horiz. %	122.35%	120.80%	107.52%	86.06%	71.24%	71.46%	100.00%	-
EY	18.08	18.30	20.59	25.72	31.03	30.93	22.14	-12.60%
YoY %	-1.20%	-11.12%	-19.95%	-17.11%	0.32%	39.70%	-	-
Horiz. %	81.66%	82.66%	93.00%	116.17%	140.15%	139.70%	100.00%	-
DY	2.52	3.42	5.71	15.19	4.69	6.06	6.82	-48.41%
YoY %	-26.32%	-40.11%	-62.41%	223.88%	-22.61%	-11.14%	-	-
Horiz. %	36.95%	50.15%	83.72%	222.73%	68.77%	88.86%	100.00%	-
P/NAPS	1.06	1.10	1.04	0.81	0.70	0.75	1.07	-0.62%
YoY %	-3.64%	5.77%	28.40%	15.71%	-6.67%	-29.91%	-	-
Horiz. %	99.07%	102.80%	97.20%	75.70%	65.42%	70.09%	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 - 28 June 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

994

HLIND

HONG LEONG INDUSTRIES BHD

927

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

449

YTLPOWR

YTL POWER INTERNATIONAL BHD

403

JCY

JCY INTERNATIONAL BERHAD

390

GENTING

GENTING BHD

372

UCHITEC

UCHI TECHNOLOGIES BHD

330

GENM

GENTING MALAYSIA BERHAD

305

MAYBANK

MALAYAN BANKING BHD

275

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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