[BURSA] QoQ TTM Result on 30-Sep-2017 [#3]

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
TTM Result
Revenue	562,742	564,858	556,832	539,365	528,488	515,535	506,783	7.25%
YoY %	-0.37%	1.44%	3.24%	2.06%	2.51%	1.73%	-	-
Horiz. %	111.04%	111.46%	109.88%	106.43%	104.28%	101.73%	100.00%	-
PBT	313,255	314,814	305,883	300,215	290,743	278,726	270,590	10.28%
YoY %	-0.50%	2.92%	1.89%	3.26%	4.31%	3.01%	-	-
Horiz. %	115.77%	116.34%	113.04%	110.95%	107.45%	103.01%	100.00%	-
Tax	-77,351	-77,837	-75,674	-74,891	-72,587	-69,763	-67,929	9.07%
YoY %	0.62%	-2.86%	-1.05%	-3.17%	-4.05%	-2.70%	-	-
Horiz. %	113.87%	114.59%	111.40%	110.25%	106.86%	102.70%	100.00%	-
NP	235,904	236,977	230,209	225,324	218,156	208,963	202,661	10.68%
YoY %	-0.45%	2.94%	2.17%	3.29%	4.40%	3.11%	-	-
Horiz. %	116.40%	116.93%	113.59%	111.18%	107.65%	103.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	228,866	230,192	223,040	217,937	210,379	200,314	193,621	11.82%
YoY %	-0.58%	3.21%	2.34%	3.59%	5.02%	3.46%	-	-
Horiz. %	118.20%	118.89%	115.19%	112.56%	108.66%	103.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.69%	24.72%	24.74%	24.95%	24.97%	25.03%	25.10%	-
YoY %	-0.12%	-0.08%	-0.84%	-0.08%	-0.24%	-0.28%	-	-
Horiz. %	98.37%	98.49%	98.57%	99.40%	99.48%	99.72%	100.00%	-
Total Cost	326,838	327,881	326,623	314,041	310,332	306,572	304,122	4.93%
YoY %	-0.32%	0.39%	4.01%	1.20%	1.23%	0.81%	-	-
Horiz. %	107.47%	107.81%	107.40%	103.26%	102.04%	100.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	903,001	1,241,626	849,251	784,564	906,509	838,750	868,761	2.61%
YoY %	-27.27%	46.20%	8.24%	-13.45%	8.08%	-3.45%	-	-
Horiz. %	103.94%	142.92%	97.75%	90.31%	104.35%	96.55%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	276,812	287,176	287,176	278,905	278,905	182,587	182,587	32.07%
YoY %	-3.61%	0.00%	2.97%	0.00%	52.75%	0.00%	-	-
Horiz. %	151.61%	157.28%	157.28%	152.75%	152.75%	100.00%	100.00%	-
Div Payout %	120.95%	124.76%	128.76%	127.98%	132.57%	91.15%	94.30%	-
YoY %	-3.05%	-3.11%	0.61%	-3.46%	45.44%	-3.34%	-	-
Horiz. %	128.26%	132.30%	136.54%	135.72%	140.58%	96.66%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	903,001	1,241,626	849,251	784,564	906,509	838,750	868,761	2.61%
YoY %	-27.27%	46.20%	8.24%	-13.45%	8.08%	-3.45%	-	-
Horiz. %	103.94%	142.92%	97.75%	90.31%	104.35%	96.55%	100.00%	-
NOSH	807,472	537,500	537,500	537,500	536,396	534,235	536,272	31.46%
YoY %	50.23%	0.00%	0.00%	0.21%	0.40%	-0.38%	-	-
Horiz. %	150.57%	100.23%	100.23%	100.23%	100.02%	99.62%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	41.92%	41.95%	41.34%	41.78%	41.28%	40.53%	39.99%	-
YoY %	-0.07%	1.48%	-1.05%	1.21%	1.85%	1.35%	-	-
Horiz. %	104.83%	104.90%	103.38%	104.48%	103.23%	101.35%	100.00%	-
ROE	25.35%	18.54%	26.26%	27.78%	23.21%	23.88%	22.29%	-
YoY %	36.73%	-29.40%	-5.47%	19.69%	-2.81%	7.13%	-	-
Horiz. %	113.73%	83.18%	117.81%	124.63%	104.13%	107.13%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	69.80	70.06	103.60	100.37	98.53	96.50	94.50	-18.33%
YoY %	-0.37%	-32.37%	3.22%	1.87%	2.10%	2.12%	-	-
Horiz. %	73.86%	74.14%	109.63%	106.21%	104.26%	102.12%	100.00%	-
EPS	28.39	28.55	41.50	40.56	39.22	37.50	36.10	-14.83%
YoY %	-0.56%	-31.20%	2.32%	3.42%	4.59%	3.88%	-	-
Horiz. %	78.64%	79.09%	114.96%	112.35%	108.64%	103.88%	100.00%	-
DPS	34.33	35.62	53.50	52.00	52.00	34.00	34.00	0.64%
YoY %	-3.62%	-33.42%	2.88%	0.00%	52.94%	0.00%	-	-
Horiz. %	100.97%	104.76%	157.35%	152.94%	152.94%	100.00%	100.00%	-
NAPS	1.12	1.54	1.58	1.46	1.69	1.57	1.62	-21.86%
YoY %	-27.27%	-2.53%	8.22%	-13.61%	7.64%	-3.09%	-	-
Horiz. %	69.14%	95.06%	97.53%	90.12%	104.32%	96.91%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 537,500
RPS	69.53	69.80	68.80	66.65	65.30	63.70	62.62	7.24%
YoY %	-0.39%	1.45%	3.23%	2.07%	2.51%	1.72%	-	-
Horiz. %	111.03%	111.47%	109.87%	106.44%	104.28%	101.72%	100.00%	-
EPS	28.28	28.44	27.56	26.93	26.00	24.75	23.92	11.84%
YoY %	-0.56%	3.19%	2.34%	3.58%	5.05%	3.47%	-	-
Horiz. %	118.23%	118.90%	115.22%	112.58%	108.70%	103.47%	100.00%	-
DPS	34.20	35.48	35.48	34.46	34.46	22.56	22.56	32.06%
YoY %	-3.61%	0.00%	2.96%	0.00%	52.75%	0.00%	-	-
Horiz. %	151.60%	157.27%	157.27%	152.75%	152.75%	100.00%	100.00%	-
NAPS	1.1158	1.5342	1.0494	0.9694	1.1201	1.0364	1.0735	2.61%
YoY %	-27.27%	46.20%	8.25%	-13.45%	8.08%	-3.46%	-	-
Horiz. %	103.94%	142.92%	97.76%	90.30%	104.34%	96.54%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	7.35	10.90	10.12	10.00	10.60	9.78	8.85	-
P/RPS	10.53	15.56	9.77	9.96	10.76	10.13	9.36	8.19%
YoY %	-32.33%	59.26%	-1.91%	-7.43%	6.22%	8.23%	-	-
Horiz. %	112.50%	166.24%	104.38%	106.41%	114.96%	108.23%	100.00%	-
P/EPS	25.89	38.18	24.39	24.66	27.03	26.08	24.51	3.72%
YoY %	-32.19%	56.54%	-1.09%	-8.77%	3.64%	6.41%	-	-
Horiz. %	105.63%	155.77%	99.51%	100.61%	110.28%	106.41%	100.00%	-
EY	3.86	2.62	4.10	4.06	3.70	3.83	4.08	-3.63%
YoY %	47.33%	-36.10%	0.99%	9.73%	-3.39%	-6.13%	-	-
Horiz. %	94.61%	64.22%	100.49%	99.51%	90.69%	93.87%	100.00%	-
DY	4.67	3.27	5.29	5.20	4.91	3.48	3.84	13.97%
YoY %	42.81%	-38.19%	1.73%	5.91%	41.09%	-9.38%	-	-
Horiz. %	121.61%	85.16%	137.76%	135.42%	127.86%	90.62%	100.00%	-
P/NAPS	6.56	7.08	6.41	6.85	6.27	6.23	5.46	13.05%
YoY %	-7.34%	10.45%	-6.42%	9.25%	0.64%	14.10%	-	-
Horiz. %	120.15%	129.67%	117.40%	125.46%	114.84%	114.10%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	30/07/18	25/04/18	05/02/18	25/10/17	26/07/17	26/04/17	03/02/17	-
Price	7.79	7.21	10.88	10.02	10.50	10.00	8.86	-
P/RPS	11.16	10.29	10.50	9.98	10.66	10.36	9.38	12.31%
YoY %	8.45%	-2.00%	5.21%	-6.38%	2.90%	10.45%	-	-
Horiz. %	118.98%	109.70%	111.94%	106.40%	113.65%	110.45%	100.00%	-
P/EPS	27.44	25.25	26.22	24.71	26.77	26.67	24.54	7.75%
YoY %	8.67%	-3.70%	6.11%	-7.70%	0.37%	8.68%	-	-
Horiz. %	111.82%	102.89%	106.85%	100.69%	109.09%	108.68%	100.00%	-
EY	3.64	3.96	3.81	4.05	3.74	3.75	4.08	-7.34%
YoY %	-8.08%	3.94%	-5.93%	8.29%	-0.27%	-8.09%	-	-
Horiz. %	89.22%	97.06%	93.38%	99.26%	91.67%	91.91%	100.00%	-
DY	4.41	4.94	4.92	5.19	4.95	3.40	3.84	9.69%
YoY %	-10.73%	0.41%	-5.20%	4.85%	45.59%	-11.46%	-	-
Horiz. %	114.84%	128.65%	128.12%	135.16%	128.91%	88.54%	100.00%	-
P/NAPS	6.96	4.68	6.89	6.86	6.21	6.37	5.47	17.47%
YoY %	48.72%	-32.08%	0.44%	10.47%	-2.51%	16.45%	-	-
Horiz. %	127.24%	85.56%	125.96%	125.41%	113.53%	116.45%	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 - 09 May 2024

MQ Trader

MQ Trading Signals

2024-05-09 16:50:00

EMA 5

10 Mins

BUY

2024-05-09 16:40:00

EMA 5

5 Mins

BUY

2024-05-09 16:35:00

EMA 5

5 Mins

SELL

2024-05-09 16:30:00

EMA 5

5 Mins

BUY

2024-05-09 15:40:00

ADX

10 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

424

PTRANS

PERAK TRANSIT BERHAD

336

MPI

MALAYSIAN PACIFIC INDUSTRIES

336

HLIND

HONG LEONG INDUSTRIES BHD

331

YTLPOWR

YTL POWER INTERNATIONAL BHD

322

PBBANK

PUBLIC BANK BHD

258

VSTECS

VSTECS BERHAD

227

CAPITALA

CAPITAL A BERHAD

218

SNS

SNS NETWORK TECHNOLOGY BERHAD

215

Daily Stocks

0.105

-0.01

508,283,500

MYEG

0.985

0.00

153,504,700

ICONIC-WA

0.045

-0.005

148,744,500

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.165

+0.03

116,432,400

PMHLDG

0.295

+0.075

116,034,000

SNS

0.53

+0.045

102,787,900

HSI-HU6

0.135

-0.03

94,490,300

VELESTO

0.29

+0.015

89,077,300

MUIIND

0.06

+0.005

81,409,100

More active Stocks

VSTECS

3.58

+0.82

17,450,000

BKAWAN

20.36

+0.32

10,500

KOBAY

1.93

+0.20

7,884,400

ATECH

3.07

+0.18

524,800

AJI

19.28

+0.18

315,400

ALLIANZ

21.68

+0.18

14,300

SIGN

1.49

+0.16

7,355,200

HSI-CVH

0.91

+0.14

781,100

HEIM

23.90

+0.14

124,700

MCEHLDG

1.71

+0.13

2,158,600

More gainer Stocks

PETDAG

21.46

-0.34

496,200

KLK

22.92

-0.28

527,900

MSM

3.26

-0.22

2,973,500

MPI

31.00

-0.20

156,200

HUMEIND-LA

4.23

-0.19

9,200

ORIENT

6.97

-0.18

1,220,900

PPB

15.80

-0.18

592,200

NHFATT

3.89

-0.17

114,300

CARLSBG

19.30

-0.14

119,700

INARI

3.09

-0.13

18,277,500

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