[SUCCESS] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	207,465	187,094	175,782	157,468	198,095	193,720	194,788	4.28%
YoY %	10.89%	6.44%	11.63%	-20.51%	2.26%	-0.55%	-	-
Horiz. %	106.51%	96.05%	90.24%	80.84%	101.70%	99.45%	100.00%	-
PBT	34,416	32,329	33,592	28,764	35,056	34,986	35,060	-1.22%
YoY %	6.46%	-3.76%	16.78%	-17.95%	0.20%	-0.21%	-	-
Horiz. %	98.16%	92.21%	95.81%	82.04%	99.99%	99.79%	100.00%	-
Tax	-8,460	-7,953	-8,214	-7,764	-8,546	-8,744	-8,662	-1.55%
YoY %	-6.37%	3.18%	-5.80%	9.15%	2.26%	-0.95%	-	-
Horiz. %	97.67%	91.81%	94.83%	89.63%	98.66%	100.95%	100.00%	-
NP	25,956	24,376	25,378	21,000	26,510	26,242	26,398	-1.11%
YoY %	6.48%	-3.95%	20.85%	-20.78%	1.02%	-0.59%	-	-
Horiz. %	98.33%	92.34%	96.14%	79.55%	100.42%	99.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,003	23,138	24,132	20,804	25,678	25,557	25,804	-4.69%
YoY %	3.74%	-4.12%	16.00%	-18.98%	0.47%	-0.96%	-	-
Horiz. %	93.02%	89.67%	93.52%	80.62%	99.51%	99.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.58%	24.60%	24.45%	26.99%	24.38%	24.99%	24.71%	-
YoY %	-0.08%	0.61%	-9.41%	10.71%	-2.44%	1.13%	-	-
Horiz. %	99.47%	99.55%	98.95%	109.23%	98.66%	101.13%	100.00%	-
Total Cost	181,509	162,718	150,404	136,468	171,585	167,477	168,390	5.11%
YoY %	11.55%	8.19%	10.21%	-20.47%	2.45%	-0.54%	-	-
Horiz. %	107.79%	96.63%	89.32%	81.04%	101.90%	99.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	144,771	142,571	138,812	137,497	133,677	126,513	120,545	12.94%
YoY %	1.54%	2.71%	0.96%	2.86%	5.66%	4.95%	-	-
Horiz. %	120.10%	118.27%	115.15%	114.06%	110.89%	104.95%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	4,053	5,453	8,305	-	3,580	4,774	7,161	-31.50%
YoY %	-25.67%	-34.34%	0.00%	-	-25.01%	-33.33%	-	-
Horiz. %	56.60%	76.15%	115.98%	-	49.99%	66.67%	100.00%	-
Div Payout %	16.89%	23.57%	34.41%	-	13.94%	18.68%	27.75%	-
YoY %	-28.34%	-31.50%	0.00%	-	-25.37%	-32.68%	-	-
Horiz. %	60.86%	84.94%	124.00%	-	50.23%	67.32%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	144,771	142,571	138,812	137,497	133,677	126,513	120,545	12.94%
YoY %	1.54%	2.71%	0.96%	2.86%	5.66%	4.95%	-	-
Horiz. %	120.10%	118.27%	115.15%	114.06%	110.89%	104.95%	100.00%	-
NOSH	115,817	116,861	118,643	119,563	119,354	119,352	119,352	-1.97%
YoY %	-0.89%	-1.50%	-0.77%	0.18%	0.00%	0.00%	-	-
Horiz. %	97.04%	97.91%	99.41%	100.18%	100.00%	100.00%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	12.51%	13.03%	14.44%	13.34%	13.38%	13.55%	13.55%	-
YoY %	-3.99%	-9.76%	8.25%	-0.30%	-1.25%	0.00%	-	-
Horiz. %	92.32%	96.16%	106.57%	98.45%	98.75%	100.00%	100.00%	-
ROE	16.58%	16.23%	17.38%	15.13%	19.21%	20.20%	21.41%	-
YoY %	2.16%	-6.62%	14.87%	-21.24%	-4.90%	-5.65%	-	-
Horiz. %	77.44%	75.81%	81.18%	70.67%	89.72%	94.35%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	179.13	160.10	148.16	131.70	165.97	162.31	163.20	6.38%
YoY %	11.89%	8.06%	12.50%	-20.65%	2.25%	-0.55%	-	-
Horiz. %	109.76%	98.10%	90.78%	80.70%	101.70%	99.45%	100.00%	-
EPS	20.73	19.80	20.34	17.40	21.52	21.41	21.62	-2.75%
YoY %	4.70%	-2.65%	16.90%	-19.14%	0.51%	-0.97%	-	-
Horiz. %	95.88%	91.58%	94.08%	80.48%	99.54%	99.03%	100.00%	-
DPS	3.50	4.67	7.00	0.00	3.00	4.00	6.00	-30.11%
YoY %	-25.05%	-33.29%	0.00%	0.00%	-25.00%	-33.33%	-	-
Horiz. %	58.33%	77.83%	116.67%	0.00%	50.00%	66.67%	100.00%	-
NAPS	1.25	1.22	1.17	1.15	1.12	1.06	1.01	15.22%
YoY %	2.46%	4.27%	1.74%	2.68%	5.66%	4.95%	-	-
Horiz. %	123.76%	120.79%	115.84%	113.86%	110.89%	104.95%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 119,563
RPS	82.03	73.98	69.50	62.26	78.33	76.60	77.02	4.27%
YoY %	10.88%	6.45%	11.63%	-20.52%	2.26%	-0.55%	-	-
Horiz. %	106.50%	96.05%	90.24%	80.84%	101.70%	99.45%	100.00%	-
EPS	9.49	9.15	9.54	8.23	10.15	10.11	10.20	-4.68%
YoY %	3.72%	-4.09%	15.92%	-18.92%	0.40%	-0.88%	-	-
Horiz. %	93.04%	89.71%	93.53%	80.69%	99.51%	99.12%	100.00%	-
DPS	1.60	2.16	3.28	0.00	1.42	1.89	2.83	-31.55%
YoY %	-25.93%	-34.15%	0.00%	0.00%	-24.87%	-33.22%	-	-
Horiz. %	56.54%	76.33%	115.90%	0.00%	50.18%	66.78%	100.00%	-
NAPS	0.5724	0.5637	0.5489	0.5437	0.5286	0.5002	0.4766	12.94%
YoY %	1.54%	2.70%	0.96%	2.86%	5.68%	4.95%	-	-
Horiz. %	120.10%	118.28%	115.17%	114.08%	110.91%	104.95%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	1.09	1.13	1.15	1.31	1.13	1.01	0.86	-
P/RPS	0.61	0.71	0.78	0.99	0.68	0.62	0.53	9.79%
YoY %	-14.08%	-8.97%	-21.21%	45.59%	9.68%	16.98%	-	-
Horiz. %	115.09%	133.96%	147.17%	186.79%	128.30%	116.98%	100.00%	-
P/EPS	5.26	5.71	5.65	7.53	5.25	4.72	3.98	20.36%
YoY %	-7.88%	1.06%	-24.97%	43.43%	11.23%	18.59%	-	-
Horiz. %	132.16%	143.47%	141.96%	189.20%	131.91%	118.59%	100.00%	-
EY	19.01	17.52	17.69	13.28	19.04	21.20	25.14	-16.95%
YoY %	8.50%	-0.96%	33.21%	-30.25%	-10.19%	-15.67%	-	-
Horiz. %	75.62%	69.69%	70.37%	52.82%	75.74%	84.33%	100.00%	-
DY	3.21	4.13	6.09	0.00	2.65	3.96	6.98	-40.33%
YoY %	-22.28%	-32.18%	0.00%	0.00%	-33.08%	-43.27%	-	-
Horiz. %	45.99%	59.17%	87.25%	0.00%	37.97%	56.73%	100.00%	-
P/NAPS	0.87	0.93	0.98	1.14	1.01	0.95	0.85	1.55%
YoY %	-6.45%	-5.10%	-14.04%	12.87%	6.32%	11.76%	-	-
Horiz. %	102.35%	109.41%	115.29%	134.12%	118.82%	111.76%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	21/02/11	22/11/10	23/08/10	24/05/10	24/02/10	23/11/09	24/08/09	-
Price	1.02	1.15	1.18	1.05	1.19	1.17	1.05	-
P/RPS	0.57	0.72	0.80	0.80	0.72	0.72	0.64	-7.41%
YoY %	-20.83%	-10.00%	0.00%	11.11%	0.00%	12.50%	-	-
Horiz. %	89.06%	112.50%	125.00%	125.00%	112.50%	112.50%	100.00%	-
P/EPS	4.92	5.81	5.80	6.03	5.53	5.46	4.86	0.81%
YoY %	-15.32%	0.17%	-3.81%	9.04%	1.28%	12.35%	-	-
Horiz. %	101.23%	119.55%	119.34%	124.07%	113.79%	112.35%	100.00%	-
EY	20.32	17.22	17.24	16.57	18.08	18.30	20.59	-0.87%
YoY %	18.00%	-0.12%	4.04%	-8.35%	-1.20%	-11.12%	-	-
Horiz. %	98.69%	83.63%	83.73%	80.48%	87.81%	88.88%	100.00%	-
DY	3.43	4.06	5.93	0.00	2.52	3.42	5.71	-28.74%
YoY %	-15.52%	-31.53%	0.00%	0.00%	-26.32%	-40.11%	-	-
Horiz. %	60.07%	71.10%	103.85%	0.00%	44.13%	59.89%	100.00%	-
P/NAPS	0.82	0.94	1.01	0.91	1.06	1.10	1.04	-14.61%
YoY %	-12.77%	-6.93%	10.99%	-14.15%	-3.64%	5.77%	-	-
Horiz. %	78.85%	90.38%	97.12%	87.50%	101.92%	105.77%	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 - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:30:00

EMA 5

5 Mins

SELL

2024-07-03 16:25:00

ADX

5 Mins

SELL

2024-07-03 16:00:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-07-03 16:00:00

TURTLE SYSTEM 55

30 Mins

SELL

2024-07-03 15:40:00

ADX

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

943

MPI

MALAYSIAN PACIFIC INDUSTRIES

895

SALCON

SALCON BHD

884

HLIND

HONG LEONG INDUSTRIES BHD

798

YTLPOWR

YTL POWER INTERNATIONAL BHD

700

WCT

WCT HOLDINGS BERHAD

576

GENTING

GENTING BHD

562

JCY

JCY INTERNATIONAL BERHAD

538

PBBANK

PUBLIC BANK BHD

525

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

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