[BURSA] QoQ TTM Result on 30-Jun-2018 [#2]

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
TTM Result
Revenue	525,821	550,004	562,291	562,742	564,858	556,832	539,365	-1.68%
YoY %	-4.40%	-2.19%	-0.08%	-0.37%	1.44%	3.24%	-	-
Horiz. %	97.49%	101.97%	104.25%	104.33%	104.73%	103.24%	100.00%	-
PBT	284,888	308,175	311,140	313,255	314,814	305,883	300,215	-3.43%
YoY %	-7.56%	-0.95%	-0.68%	-0.50%	2.92%	1.89%	-	-
Horiz. %	94.89%	102.65%	103.64%	104.34%	104.86%	101.89%	100.00%	-
Tax	-71,716	-77,561	-76,889	-77,351	-77,837	-75,674	-74,891	-2.84%
YoY %	7.54%	-0.87%	0.60%	0.62%	-2.86%	-1.05%	-	-
Horiz. %	95.76%	103.57%	102.67%	103.28%	103.93%	101.05%	100.00%	-
NP	213,172	230,614	234,251	235,904	236,977	230,209	225,324	-3.63%
YoY %	-7.56%	-1.55%	-0.70%	-0.45%	2.94%	2.17%	-	-
Horiz. %	94.61%	102.35%	103.96%	104.70%	105.17%	102.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	207,116	224,042	227,457	228,866	230,192	223,040	217,937	-3.34%
YoY %	-7.55%	-1.50%	-0.62%	-0.58%	3.21%	2.34%	-	-
Horiz. %	95.03%	102.80%	104.37%	105.01%	105.62%	102.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.17%	25.17%	24.71%	24.69%	24.72%	24.74%	24.95%	-
YoY %	0.00%	1.86%	0.08%	-0.12%	-0.08%	-0.84%	-	-
Horiz. %	100.88%	100.88%	99.04%	98.96%	99.08%	99.16%	100.00%	-
Total Cost	312,649	319,390	328,040	326,838	327,881	326,623	314,041	-0.29%
YoY %	-2.11%	-2.64%	0.37%	-0.32%	0.39%	4.01%	-	-
Horiz. %	99.56%	101.70%	104.46%	104.07%	104.41%	104.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	791,325	872,072	791,181	903,001	1,241,626	849,251	784,564	0.57%
YoY %	-9.26%	10.22%	-12.38%	-27.27%	46.20%	8.24%	-	-
Horiz. %	100.86%	111.15%	100.84%	115.10%	158.26%	108.24%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	271,042	271,042	276,812	276,812	287,176	287,176	278,905	-1.89%
YoY %	0.00%	-2.08%	0.00%	-3.61%	0.00%	2.97%	-	-
Horiz. %	97.18%	97.18%	99.25%	99.25%	102.97%	102.97%	100.00%	-
Div Payout %	130.86%	120.98%	121.70%	120.95%	124.76%	128.76%	127.98%	-
YoY %	8.17%	-0.59%	0.62%	-3.05%	-3.11%	0.61%	-	-
Horiz. %	102.25%	94.53%	95.09%	94.51%	97.48%	100.61%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	791,325	872,072	791,181	903,001	1,241,626	849,251	784,564	0.57%
YoY %	-9.26%	10.22%	-12.38%	-27.27%	46.20%	8.24%	-	-
Horiz. %	100.86%	111.15%	100.84%	115.10%	158.26%	108.24%	100.00%	-
NOSH	807,474	807,474	807,474	807,472	537,500	537,500	537,500	31.20%
YoY %	0.00%	0.00%	0.00%	50.23%	0.00%	0.00%	-	-
Horiz. %	150.23%	150.23%	150.23%	150.23%	100.00%	100.00%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	40.54%	41.93%	41.66%	41.92%	41.95%	41.34%	41.78%	-
YoY %	-3.32%	0.65%	-0.62%	-0.07%	1.48%	-1.05%	-	-
Horiz. %	97.03%	100.36%	99.71%	100.34%	100.41%	98.95%	100.00%	-
ROE	26.17%	25.69%	28.75%	25.35%	18.54%	26.26%	27.78%	-
YoY %	1.87%	-10.64%	13.41%	36.73%	-29.40%	-5.47%	-	-
Horiz. %	94.20%	92.48%	103.49%	91.25%	66.74%	94.53%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	65.12	68.11	69.65	69.80	70.06	103.60	100.37	-25.07%
YoY %	-4.39%	-2.21%	-0.21%	-0.37%	-32.37%	3.22%	-	-
Horiz. %	64.88%	67.86%	69.39%	69.54%	69.80%	103.22%	100.00%	-
EPS	25.65	27.75	28.17	28.39	28.55	41.50	40.56	-26.34%
YoY %	-7.57%	-1.49%	-0.77%	-0.56%	-31.20%	2.32%	-	-
Horiz. %	63.24%	68.42%	69.45%	70.00%	70.39%	102.32%	100.00%	-
DPS	33.60	33.60	34.29	34.33	35.62	53.50	52.00	-25.27%
YoY %	0.00%	-2.01%	-0.12%	-3.62%	-33.42%	2.88%	-	-
Horiz. %	64.62%	64.62%	65.94%	66.02%	68.50%	102.88%	100.00%	-
NAPS	0.98	1.08	0.98	1.12	1.54	1.58	1.46	-23.35%
YoY %	-9.26%	10.20%	-12.50%	-27.27%	-2.53%	8.22%	-	-
Horiz. %	67.12%	73.97%	67.12%	76.71%	105.48%	108.22%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 807,472
RPS	64.97	67.96	69.48	69.53	69.80	68.80	66.65	-1.68%
YoY %	-4.40%	-2.19%	-0.07%	-0.39%	1.45%	3.23%	-	-
Horiz. %	97.48%	101.97%	104.25%	104.32%	104.73%	103.23%	100.00%	-
EPS	25.59	27.68	28.11	28.28	28.44	27.56	26.93	-3.34%
YoY %	-7.55%	-1.53%	-0.60%	-0.56%	3.19%	2.34%	-	-
Horiz. %	95.02%	102.78%	104.38%	105.01%	105.61%	102.34%	100.00%	-
DPS	33.49	33.49	34.20	34.20	35.48	35.48	34.46	-1.88%
YoY %	0.00%	-2.08%	0.00%	-3.61%	0.00%	2.96%	-	-
Horiz. %	97.19%	97.19%	99.25%	99.25%	102.96%	102.96%	100.00%	-
NAPS	0.9778	1.0776	0.9776	1.1158	1.5342	1.0494	0.9694	0.57%
YoY %	-9.26%	10.23%	-12.39%	-27.27%	46.20%	8.25%	-	-
Horiz. %	100.87%	111.16%	100.85%	115.10%	158.26%	108.25%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	6.87	6.84	7.82	7.35	10.90	10.12	10.00	-
P/RPS	10.55	10.04	11.23	10.53	15.56	9.77	9.96	3.91%
YoY %	5.08%	-10.60%	6.65%	-32.33%	59.26%	-1.91%	-	-
Horiz. %	105.92%	100.80%	112.75%	105.72%	156.22%	98.09%	100.00%	-
P/EPS	26.78	24.65	27.76	25.89	38.18	24.39	24.66	5.65%
YoY %	8.64%	-11.20%	7.22%	-32.19%	56.54%	-1.09%	-	-
Horiz. %	108.60%	99.96%	112.57%	104.99%	154.83%	98.91%	100.00%	-
EY	3.73	4.06	3.60	3.86	2.62	4.10	4.06	-5.49%
YoY %	-8.13%	12.78%	-6.74%	47.33%	-36.10%	0.99%	-	-
Horiz. %	91.87%	100.00%	88.67%	95.07%	64.53%	100.99%	100.00%	-
DY	4.89	4.91	4.38	4.67	3.27	5.29	5.20	-4.01%
YoY %	-0.41%	12.10%	-6.21%	42.81%	-38.19%	1.73%	-	-
Horiz. %	94.04%	94.42%	84.23%	89.81%	62.88%	101.73%	100.00%	-
P/NAPS	7.01	6.33	7.98	6.56	7.08	6.41	6.85	1.55%
YoY %	10.74%	-20.68%	21.65%	-7.34%	10.45%	-6.42%	-	-
Horiz. %	102.34%	92.41%	116.50%	95.77%	103.36%	93.58%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	29/04/19	30/01/19	29/10/18	30/07/18	25/04/18	05/02/18	25/10/17	-
Price	6.90	7.33	7.55	7.79	7.21	10.88	10.02	-
P/RPS	10.60	10.76	10.84	11.16	10.29	10.50	9.98	4.10%
YoY %	-1.49%	-0.74%	-2.87%	8.45%	-2.00%	5.21%	-	-
Horiz. %	106.21%	107.82%	108.62%	111.82%	103.11%	105.21%	100.00%	-
P/EPS	26.90	26.42	26.80	27.44	25.25	26.22	24.71	5.83%
YoY %	1.82%	-1.42%	-2.33%	8.67%	-3.70%	6.11%	-	-
Horiz. %	108.86%	106.92%	108.46%	111.05%	102.19%	106.11%	100.00%	-
EY	3.72	3.79	3.73	3.64	3.96	3.81	4.05	-5.51%
YoY %	-1.85%	1.61%	2.47%	-8.08%	3.94%	-5.93%	-	-
Horiz. %	91.85%	93.58%	92.10%	89.88%	97.78%	94.07%	100.00%	-
DY	4.87	4.58	4.54	4.41	4.94	4.92	5.19	-4.15%
YoY %	6.33%	0.88%	2.95%	-10.73%	0.41%	-5.20%	-	-
Horiz. %	93.83%	88.25%	87.48%	84.97%	95.18%	94.80%	100.00%	-
P/NAPS	7.04	6.79	7.70	6.96	4.68	6.89	6.86	1.74%
YoY %	3.68%	-11.82%	10.63%	48.72%	-32.08%	0.44%	-	-
Horiz. %	102.62%	98.98%	112.24%	101.46%	68.22%	100.44%	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 - 08 May 2024

MQ Trader

MQ Trading Signals

2024-05-09 15:05:00

EMA 5

5 Mins

SELL

2024-05-09 14:30:00

EMA 5

5 Mins

BUY

2024-05-09 12:30:00

EMA 5

10 Mins

SELL

2024-05-09 12:25:00

EMA 5

5 Mins

SELL

2024-05-09 10:45:00

TURTLE SYSTEM 20

5 Mins

SELL

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

MYEG

MY E.G. SERVICES BHD

446

PTRANS

PERAK TRANSIT BERHAD

345

MPI

MALAYSIAN PACIFIC INDUSTRIES

344

HLIND

HONG LEONG INDUSTRIES BHD

340

YTLPOWR

YTL POWER INTERNATIONAL BHD

330

PBBANK

PUBLIC BANK BHD

267

CAPITALA

CAPITAL A BERHAD

229

MAYBANK

MALAYAN BANKING BHD

221

DNEX

DAGANG NEXCHANGE BERHAD

217

Daily Stocks

0.105

-0.01

502,480,900

INIX-OR

0.02

0.00

141,839,900

ICONIC-WA

0.045

-0.005

121,040,600

MYEG

1.00

+0.015

108,985,400

HSI-CXG

0.165

+0.03

103,157,800

SNS

0.52

+0.035

80,838,200

MUIIND

0.055

0.00

78,689,700

EDUSPEC-OR

0.005

0.00

75,002,700

PMHLDG

0.27

+0.05

71,458,700

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

VSTECS

3.40

+0.64

9,008,800

UTDPLT

25.86

+0.46

121,500

BKAWAN

20.38

+0.34

6,000

AJI

19.36

+0.26

250,500

BAT

8.77

+0.17

286,300

GENP

6.26

+0.16

918,900

ALLIANZ

21.66

+0.16

10,900

KOBAY

1.88

+0.15

5,860,900

SIGN

1.46

+0.13

5,625,900

MCEHLDG

1.70

+0.12

1,703,700

More gainer Stocks

KLK

22.88

-0.32

227,200

PPB

15.78

-0.20

157,800

ORIENT

6.97

-0.18

1,220,900

PETDAG

21.64

-0.16

129,000

NHFATT

3.90

-0.16

86,800

INARI

3.10

-0.12

11,663,700

CARLSBG

19.32

-0.12

82,400

KUAISHO-C17

0.08

-0.12

58,800

MPI

31.08

-0.12

50,700

SIMEPLT

4.52

-0.10

1,724,600

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