[BURSA] QoQ TTM Result on 31-Dec-2017 [#4]

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	562,291	562,742	564,858	556,832	539,365	528,488	515,535	5.95%
YoY %	-0.08%	-0.37%	1.44%	3.24%	2.06%	2.51%	-	-
Horiz. %	109.07%	109.16%	109.57%	108.01%	104.62%	102.51%	100.00%	-
PBT	311,140	313,255	314,814	305,883	300,215	290,743	278,726	7.60%
YoY %	-0.68%	-0.50%	2.92%	1.89%	3.26%	4.31%	-	-
Horiz. %	111.63%	112.39%	112.95%	109.74%	107.71%	104.31%	100.00%	-
Tax	-76,889	-77,351	-77,837	-75,674	-74,891	-72,587	-69,763	6.69%
YoY %	0.60%	0.62%	-2.86%	-1.05%	-3.17%	-4.05%	-	-
Horiz. %	110.21%	110.88%	111.57%	108.47%	107.35%	104.05%	100.00%	-
NP	234,251	235,904	236,977	230,209	225,324	218,156	208,963	7.90%
YoY %	-0.70%	-0.45%	2.94%	2.17%	3.29%	4.40%	-	-
Horiz. %	112.10%	112.89%	113.41%	110.17%	107.83%	104.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	227,457	228,866	230,192	223,040	217,937	210,379	200,314	8.83%
YoY %	-0.62%	-0.58%	3.21%	2.34%	3.59%	5.02%	-	-
Horiz. %	113.55%	114.25%	114.92%	111.35%	108.80%	105.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.71%	24.69%	24.72%	24.74%	24.95%	24.97%	25.03%	-
YoY %	0.08%	-0.12%	-0.08%	-0.84%	-0.08%	-0.24%	-	-
Horiz. %	98.72%	98.64%	98.76%	98.84%	99.68%	99.76%	100.00%	-
Total Cost	328,040	326,838	327,881	326,623	314,041	310,332	306,572	4.61%
YoY %	0.37%	-0.32%	0.39%	4.01%	1.20%	1.23%	-	-
Horiz. %	107.00%	106.61%	106.95%	106.54%	102.44%	101.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	791,181	903,001	1,241,626	849,251	784,564	906,509	838,750	-3.81%
YoY %	-12.38%	-27.27%	46.20%	8.24%	-13.45%	8.08%	-	-
Horiz. %	94.33%	107.66%	148.03%	101.25%	93.54%	108.08%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	276,812	276,812	287,176	287,176	278,905	278,905	182,587	31.93%
YoY %	0.00%	-3.61%	0.00%	2.97%	0.00%	52.75%	-	-
Horiz. %	151.61%	151.61%	157.28%	157.28%	152.75%	152.75%	100.00%	-
Div Payout %	121.70%	120.95%	124.76%	128.76%	127.98%	132.57%	91.15%	-
YoY %	0.62%	-3.05%	-3.11%	0.61%	-3.46%	45.44%	-	-
Horiz. %	133.52%	132.69%	136.87%	141.26%	140.41%	145.44%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	791,181	903,001	1,241,626	849,251	784,564	906,509	838,750	-3.81%
YoY %	-12.38%	-27.27%	46.20%	8.24%	-13.45%	8.08%	-	-
Horiz. %	94.33%	107.66%	148.03%	101.25%	93.54%	108.08%	100.00%	-
NOSH	807,474	807,472	537,500	537,500	537,500	536,396	534,235	31.67%
YoY %	0.00%	50.23%	0.00%	0.00%	0.21%	0.40%	-	-
Horiz. %	151.15%	151.15%	100.61%	100.61%	100.61%	100.40%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	41.66%	41.92%	41.95%	41.34%	41.78%	41.28%	40.53%	-
YoY %	-0.62%	-0.07%	1.48%	-1.05%	1.21%	1.85%	-	-
Horiz. %	102.79%	103.43%	103.50%	102.00%	103.08%	101.85%	100.00%	-
ROE	28.75%	25.35%	18.54%	26.26%	27.78%	23.21%	23.88%	-
YoY %	13.41%	36.73%	-29.40%	-5.47%	19.69%	-2.81%	-	-
Horiz. %	120.39%	106.16%	77.64%	109.97%	116.33%	97.19%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	69.65	69.80	70.06	103.60	100.37	98.53	96.50	-19.52%
YoY %	-0.21%	-0.37%	-32.37%	3.22%	1.87%	2.10%	-	-
Horiz. %	72.18%	72.33%	72.60%	107.36%	104.01%	102.10%	100.00%	-
EPS	28.17	28.39	28.55	41.50	40.56	39.22	37.50	-17.34%
YoY %	-0.77%	-0.56%	-31.20%	2.32%	3.42%	4.59%	-	-
Horiz. %	75.12%	75.71%	76.13%	110.67%	108.16%	104.59%	100.00%	-
DPS	34.29	34.33	35.62	53.50	52.00	52.00	34.00	0.56%
YoY %	-0.12%	-3.62%	-33.42%	2.88%	0.00%	52.94%	-	-
Horiz. %	100.85%	100.97%	104.76%	157.35%	152.94%	152.94%	100.00%	-
NAPS	0.98	1.12	1.54	1.58	1.46	1.69	1.57	-26.94%
YoY %	-12.50%	-27.27%	-2.53%	8.22%	-13.61%	7.64%	-	-
Horiz. %	62.42%	71.34%	98.09%	100.64%	92.99%	107.64%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 537,500
RPS	69.48	69.53	69.80	68.80	66.65	65.30	63.70	5.95%
YoY %	-0.07%	-0.39%	1.45%	3.23%	2.07%	2.51%	-	-
Horiz. %	109.07%	109.15%	109.58%	108.01%	104.63%	102.51%	100.00%	-
EPS	28.11	28.28	28.44	27.56	26.93	26.00	24.75	8.84%
YoY %	-0.60%	-0.56%	3.19%	2.34%	3.58%	5.05%	-	-
Horiz. %	113.58%	114.26%	114.91%	111.35%	108.81%	105.05%	100.00%	-
DPS	34.20	34.20	35.48	35.48	34.46	34.46	22.56	31.93%
YoY %	0.00%	-3.61%	0.00%	2.96%	0.00%	52.75%	-	-
Horiz. %	151.60%	151.60%	157.27%	157.27%	152.75%	152.75%	100.00%	-
NAPS	0.9776	1.1158	1.5342	1.0494	0.9694	1.1201	1.0364	-3.81%
YoY %	-12.39%	-27.27%	46.20%	8.25%	-13.45%	8.08%	-	-
Horiz. %	94.33%	107.66%	148.03%	101.25%	93.54%	108.08%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	7.82	7.35	10.90	10.12	10.00	10.60	9.78	-
P/RPS	11.23	10.53	15.56	9.77	9.96	10.76	10.13	7.10%
YoY %	6.65%	-32.33%	59.26%	-1.91%	-7.43%	6.22%	-	-
Horiz. %	110.86%	103.95%	153.60%	96.45%	98.32%	106.22%	100.00%	-
P/EPS	27.76	25.89	38.18	24.39	24.66	27.03	26.08	4.24%
YoY %	7.22%	-32.19%	56.54%	-1.09%	-8.77%	3.64%	-	-
Horiz. %	106.44%	99.27%	146.40%	93.52%	94.56%	103.64%	100.00%	-
EY	3.60	3.86	2.62	4.10	4.06	3.70	3.83	-4.04%
YoY %	-6.74%	47.33%	-36.10%	0.99%	9.73%	-3.39%	-	-
Horiz. %	93.99%	100.78%	68.41%	107.05%	106.01%	96.61%	100.00%	-
DY	4.38	4.67	3.27	5.29	5.20	4.91	3.48	16.55%
YoY %	-6.21%	42.81%	-38.19%	1.73%	5.91%	41.09%	-	-
Horiz. %	125.86%	134.20%	93.97%	152.01%	149.43%	141.09%	100.00%	-
P/NAPS	7.98	6.56	7.08	6.41	6.85	6.27	6.23	17.92%
YoY %	21.65%	-7.34%	10.45%	-6.42%	9.25%	0.64%	-	-
Horiz. %	128.09%	105.30%	113.64%	102.89%	109.95%	100.64%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	29/10/18	30/07/18	25/04/18	05/02/18	25/10/17	26/07/17	26/04/17	-
Price	7.55	7.79	7.21	10.88	10.02	10.50	10.00	-
P/RPS	10.84	11.16	10.29	10.50	9.98	10.66	10.36	3.06%
YoY %	-2.87%	8.45%	-2.00%	5.21%	-6.38%	2.90%	-	-
Horiz. %	104.63%	107.72%	99.32%	101.35%	96.33%	102.90%	100.00%	-
P/EPS	26.80	27.44	25.25	26.22	24.71	26.77	26.67	0.32%
YoY %	-2.33%	8.67%	-3.70%	6.11%	-7.70%	0.37%	-	-
Horiz. %	100.49%	102.89%	94.68%	98.31%	92.65%	100.37%	100.00%	-
EY	3.73	3.64	3.96	3.81	4.05	3.74	3.75	-0.35%
YoY %	2.47%	-8.08%	3.94%	-5.93%	8.29%	-0.27%	-	-
Horiz. %	99.47%	97.07%	105.60%	101.60%	108.00%	99.73%	100.00%	-
DY	4.54	4.41	4.94	4.92	5.19	4.95	3.40	21.23%
YoY %	2.95%	-10.73%	0.41%	-5.20%	4.85%	45.59%	-	-
Horiz. %	133.53%	129.71%	145.29%	144.71%	152.65%	145.59%	100.00%	-
P/NAPS	7.70	6.96	4.68	6.89	6.86	6.21	6.37	13.46%
YoY %	10.63%	48.72%	-32.08%	0.44%	10.47%	-2.51%	-	-
Horiz. %	120.88%	109.26%	73.47%	108.16%	107.69%	97.49%	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

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 16:35:00

EMA 5

5 Mins

BUY

2024-04-26 16:25:00

ADX

5 Mins

BUY

2024-04-26 16:15:00

EMA 5

5 Mins

SELL

2024-04-26 16:15:00

ADX

5 Mins

SELL

2024-04-26 16:00:00

EMA 5

Hourly

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 >

OPENSYS

OPENSYS (M) BHD

1000

MYEG

MY E.G. SERVICES BHD

405

YTLPOWR

YTL POWER INTERNATIONAL BHD

360

PTRANS

PERAK TRANSIT BERHAD

354

MPI

MALAYSIAN PACIFIC INDUSTRIES

348

HLIND

HONG LEONG INDUSTRIES BHD

337

YTL

YTL CORPORATION BHD

275

CAPITALA

CAPITAL A BERHAD

237

MAYBANK

MALAYAN BANKING BHD

228

PBBANK

PUBLIC BANK BHD

192

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

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