[D&O] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Cumulative Result
Revenue	846,545	588,869	414,304	205,654	575,781	366,209	207,351	154.79%
YoY %	43.76%	42.13%	101.46%	-64.28%	57.23%	76.61%	-	-
Horiz. %	408.27%	284.00%	199.81%	99.18%	277.68%	176.61%	100.00%	-
PBT	138,103	94,090	72,660	35,678	66,336	26,504	6,474	664.89%
YoY %	46.78%	29.49%	103.65%	-46.22%	150.29%	309.39%	-	-
Horiz. %	2,133.19%	1,453.35%	1,122.34%	551.10%	1,024.65%	409.39%	100.00%	-
Tax	-14,302	-13,393	-12,835	-5,943	-10,961	-4,911	-1,315	388.75%
YoY %	-6.79%	-4.35%	-115.97%	45.78%	-123.19%	-273.46%	-	-
Horiz. %	1,087.60%	1,018.48%	976.05%	451.94%	833.54%	373.46%	100.00%	-
NP	123,801	80,697	59,825	29,735	55,375	21,593	5,159	727.16%
YoY %	53.41%	34.89%	101.19%	-46.30%	156.45%	318.55%	-	-
Horiz. %	2,399.71%	1,564.20%	1,159.62%	576.37%	1,073.37%	418.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	110,529	71,891	53,293	26,505	49,652	19,332	4,600	727.87%
YoY %	53.75%	34.90%	101.07%	-46.62%	156.84%	320.26%	-	-
Horiz. %	2,402.80%	1,562.85%	1,158.54%	576.20%	1,079.39%	420.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.36%	14.23%	17.66%	16.66%	16.52%	18.53%	20.31%	-
YoY %	-27.20%	-19.42%	6.00%	0.85%	-10.85%	-8.76%	-	-
Horiz. %	51.01%	70.06%	86.95%	82.03%	81.34%	91.24%	100.00%	-
Total Cost	722,744	508,172	354,479	175,919	520,406	344,616	202,192	133.24%
YoY %	42.22%	43.36%	101.50%	-66.20%	51.01%	70.44%	-	-
Horiz. %	357.45%	251.33%	175.32%	87.01%	257.38%	170.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	750,751	512,201	467,715	450,075	411,170	379,747	360,624	62.82%
YoY %	46.57%	9.51%	3.92%	9.46%	8.27%	5.30%	-	-
Horiz. %	208.18%	142.03%	129.70%	124.80%	114.02%	105.30%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Dividend
Div	18,172	17,863	8,831	8,731	7,450	7,374	-	-
YoY %	1.73%	102.28%	1.15%	17.19%	1.03%	0.00%	-	-
Horiz. %	246.43%	242.24%	119.76%	118.40%	101.03%	100.00%	-	-
Div Payout %	16.44%	24.85%	16.57%	32.94%	15.01%	38.15%	-	-
YoY %	-33.84%	49.97%	-49.70%	119.45%	-60.66%	0.00%	-	-
Horiz. %	43.09%	65.14%	43.43%	86.34%	39.34%	100.00%	-	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Equity
Net Worth	750,751	512,201	467,715	450,075	411,170	379,747	360,624	62.82%
YoY %	46.57%	9.51%	3.92%	9.46%	8.27%	5.30%	-	-
Horiz. %	208.18%	142.03%	129.70%	124.80%	114.02%	105.30%	100.00%	-
NOSH	1,237,142	1,198,642	1,180,927	1,167,791	1,153,942	1,137,169	1,128,564	6.29%
YoY %	3.21%	1.50%	1.12%	1.20%	1.47%	0.76%	-	-
Horiz. %	109.62%	106.21%	104.64%	103.48%	102.25%	100.76%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Ratio Analysis
NP Margin	14.62%	13.70%	14.44%	14.46%	9.62%	5.90%	2.49%	-
YoY %	6.72%	-5.12%	-0.14%	50.31%	63.05%	136.95%	-	-
Horiz. %	587.15%	550.20%	579.92%	580.72%	386.35%	236.95%	100.00%	-
ROE	14.72%	14.04%	11.39%	5.89%	12.08%	5.09%	1.28%	-
YoY %	4.84%	23.27%	93.38%	-51.24%	137.33%	297.66%	-	-
Horiz. %	1,150.00%	1,096.87%	889.84%	460.16%	943.75%	397.66%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Per Share
RPS	69.88	49.45	35.18	17.67	50.23	32.28	18.39	142.91%
YoY %	41.31%	40.56%	99.09%	-64.82%	55.61%	75.53%	-	-
Horiz. %	379.99%	268.90%	191.30%	96.08%	273.14%	175.53%	100.00%	-
EPS	8.84	5.87	4.31	2.28	4.17	1.71	0.41	670.34%
YoY %	50.60%	36.19%	89.04%	-45.32%	143.86%	317.07%	-	-
Horiz. %	2,156.10%	1,431.71%	1,051.22%	556.10%	1,017.07%	417.07%	100.00%	-
DPS	1.50	1.50	0.75	0.75	0.65	0.65	0.00	-
YoY %	0.00%	100.00%	0.00%	15.38%	0.00%	0.00%	-	-
Horiz. %	230.77%	230.77%	115.38%	115.38%	100.00%	100.00%	-	-
NAPS	0.6197	0.4301	0.3972	0.3866	0.3587	0.3347	0.3199	55.21%
YoY %	44.08%	8.28%	2.74%	7.78%	7.17%	4.63%	-	-
Horiz. %	193.72%	134.45%	124.16%	120.85%	112.13%	104.63%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Adjusted Per Share Value based on latest NOSH - 1,167,791
RPS	68.36	47.55	33.46	16.61	46.50	29.57	16.74	154.83%
YoY %	43.76%	42.11%	101.44%	-64.28%	57.25%	76.64%	-	-
Horiz. %	408.36%	284.05%	199.88%	99.22%	277.78%	176.64%	100.00%	-
EPS	8.93	5.81	4.30	2.14	4.01	1.56	0.37	730.32%
YoY %	53.70%	35.12%	100.93%	-46.63%	157.05%	321.62%	-	-
Horiz. %	2,413.51%	1,570.27%	1,162.16%	578.38%	1,083.78%	421.62%	100.00%	-
DPS	1.47	1.44	0.71	0.71	0.60	0.60	0.00	-
YoY %	2.08%	102.82%	0.00%	18.33%	0.00%	0.00%	-	-
Horiz. %	245.00%	240.00%	118.33%	118.33%	100.00%	100.00%	-	-
NAPS	0.6063	0.4136	0.3777	0.3635	0.332	0.3067	0.2912	62.83%
YoY %	46.59%	9.50%	3.91%	9.49%	8.25%	5.32%	-	-
Horiz. %	208.21%	142.03%	129.70%	124.83%	114.01%	105.32%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	-
Price	5.90	5.72	4.69	4.11	2.28	1.04	0.725	-
P/RPS	8.44	11.57	13.33	23.27	4.54	3.22	3.94	65.94%
YoY %	-27.05%	-13.20%	-42.72%	412.56%	40.99%	-18.27%	-	-
Horiz. %	214.21%	293.65%	338.32%	590.61%	115.23%	81.73%	100.00%	-
P/EPS	64.67	94.75	103.63	180.53	52.64	61.04	177.67	-48.92%
YoY %	-31.75%	-8.57%	-42.60%	242.95%	-13.76%	-65.64%	-	-
Horiz. %	36.40%	53.33%	58.33%	101.61%	29.63%	34.36%	100.00%	-
EY	1.55	1.06	0.96	0.55	1.90	1.64	0.56	96.76%
YoY %	46.23%	10.42%	74.55%	-71.05%	15.85%	192.86%	-	-
Horiz. %	276.79%	189.29%	171.43%	98.21%	339.29%	292.86%	100.00%	-
DY	0.25	0.26	0.16	0.18	0.29	0.63	0.00	-
YoY %	-3.85%	62.50%	-11.11%	-37.93%	-53.97%	0.00%	-	-
Horiz. %	39.68%	41.27%	25.40%	28.57%	46.03%	100.00%	-	-
P/NAPS	9.52	13.30	11.81	10.63	6.36	3.11	2.27	159.38%
YoY %	-28.42%	12.62%	11.10%	67.14%	104.50%	37.00%	-	-
Horiz. %	419.38%	585.90%	520.26%	468.28%	280.18%	137.00%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Announcement Date
Date	24/02/22	24/11/21	25/08/21	24/05/21	24/02/21	24/11/20	25/08/20	-
Price	4.68	5.87	5.22	4.40	3.33	1.52	0.845	-
P/RPS	6.70	11.87	14.84	24.91	6.63	4.71	4.59	28.59%
YoY %	-43.56%	-20.01%	-40.43%	275.72%	40.76%	2.61%	-	-
Horiz. %	145.97%	258.61%	323.31%	542.70%	144.44%	102.61%	100.00%	-
P/EPS	51.30	97.24	115.34	193.26	76.88	89.21	207.08	-60.45%
YoY %	-47.24%	-15.69%	-40.32%	151.38%	-13.82%	-56.92%	-	-
Horiz. %	24.77%	46.96%	55.70%	93.33%	37.13%	43.08%	100.00%	-
EY	1.95	1.03	0.87	0.52	1.30	1.12	0.48	153.95%
YoY %	89.32%	18.39%	67.31%	-60.00%	16.07%	133.33%	-	-
Horiz. %	406.25%	214.58%	181.25%	108.33%	270.83%	233.33%	100.00%	-
DY	0.32	0.26	0.14	0.17	0.20	0.43	0.00	-
YoY %	23.08%	85.71%	-17.65%	-15.00%	-53.49%	0.00%	-	-
Horiz. %	74.42%	60.47%	32.56%	39.53%	46.51%	100.00%	-	-
P/NAPS	7.55	13.65	13.14	11.38	9.28	4.54	2.64	101.09%
YoY %	-44.69%	3.88%	15.47%	22.63%	104.41%	71.97%	-	-
Horiz. %	285.98%	517.05%	497.73%	431.06%	351.52%	171.97%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 16:40:00

EMA 5

10 Mins

SELL

2024-05-10 16:40:00

EMA 5

5 Mins

SELL

2024-05-10 11:40:00

EMA 5

5 Mins

BUY

2024-05-10 11:35:00

EMA 5

5 Mins

SELL

2024-05-10 10:30:00

EMA 5

10 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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

426

MPI

MALAYSIAN PACIFIC INDUSTRIES

418

HLIND

HONG LEONG INDUSTRIES BHD

413

MYEG

MY E.G. SERVICES BHD

390

VSTECS

VSTECS BERHAD

371

YTLPOWR

YTL POWER INTERNATIONAL BHD

334

GENTING

GENTING BHD

275

SNS

SNS NETWORK TECHNOLOGY BERHAD

267

PBBANK

PUBLIC BANK BHD

265

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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