[BURSA] QoQ TTM Result on 31-Dec-2019 [#4]

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
TTM Result
Revenue	697,602	582,532	526,715	502,489	502,075	509,226	525,821	20.67%
YoY %	19.75%	10.60%	4.82%	0.08%	-1.40%	-3.16%	-	-
Horiz. %	132.67%	110.79%	100.17%	95.56%	95.48%	96.84%	100.00%	-
PBT	430,777	331,292	278,513	255,765	264,130	268,266	284,888	31.64%
YoY %	30.03%	18.95%	8.89%	-3.17%	-1.54%	-5.83%	-	-
Horiz. %	151.21%	116.29%	97.76%	89.78%	92.71%	94.17%	100.00%	-
Tax	-112,327	-86,383	-72,439	-66,207	-66,491	-67,557	-71,716	34.75%
YoY %	-30.03%	-19.25%	-9.41%	0.43%	1.58%	5.80%	-	-
Horiz. %	156.63%	120.45%	101.01%	92.32%	92.71%	94.20%	100.00%	-
NP	318,450	244,909	206,074	189,558	197,639	200,709	213,172	30.58%
YoY %	30.03%	18.85%	8.71%	-4.09%	-1.53%	-5.85%	-	-
Horiz. %	149.39%	114.89%	96.67%	88.92%	92.71%	94.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	318,450	243,619	203,731	185,855	192,153	195,241	207,116	33.11%
YoY %	30.72%	19.58%	9.62%	-3.28%	-1.58%	-5.73%	-	-
Horiz. %	153.75%	117.62%	98.37%	89.73%	92.78%	94.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.08%	26.07%	26.01%	25.89%	25.17%	25.18%	25.17%	-
YoY %	0.04%	0.23%	0.46%	2.86%	-0.04%	0.04%	-	-
Horiz. %	103.62%	103.58%	103.34%	102.86%	100.00%	100.04%	100.00%	-
Total Cost	379,152	337,623	320,641	312,931	304,436	308,517	312,649	13.68%
YoY %	12.30%	5.30%	2.46%	2.79%	-1.32%	-1.32%	-	-
Horiz. %	121.27%	107.99%	102.56%	100.09%	97.37%	98.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	792,779	808,503	727,652	759,992	735,625	888,222	791,325	0.12%
YoY %	-1.94%	11.11%	-4.26%	3.31%	-17.18%	12.24%	-	-
Horiz. %	100.18%	102.17%	91.95%	96.04%	92.96%	112.24%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	221,529	221,529	168,061	168,061	177,644	177,644	271,042	-12.55%
YoY %	0.00%	31.81%	0.00%	-5.39%	0.00%	-34.46%	-	-
Horiz. %	81.73%	81.73%	62.01%	62.01%	65.54%	65.54%	100.00%	-
Div Payout %	69.57%	90.93%	82.49%	90.43%	92.45%	90.99%	130.86%	-
YoY %	-23.49%	10.23%	-8.78%	-2.18%	1.60%	-30.47%	-	-
Horiz. %	53.16%	69.49%	63.04%	69.10%	70.65%	69.53%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	792,779	808,503	727,652	759,992	735,625	888,222	791,325	0.12%
YoY %	-1.94%	11.11%	-4.26%	3.31%	-17.18%	12.24%	-	-
Horiz. %	100.18%	102.17%	91.95%	96.04%	92.96%	112.24%	100.00%	-
NOSH	809,026	805,859	808,503	808,503	808,503	807,474	807,474	0.12%
YoY %	0.39%	-0.33%	0.00%	0.00%	0.13%	0.00%	-	-
Horiz. %	100.19%	99.80%	100.13%	100.13%	100.13%	100.00%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	45.65%	42.04%	39.12%	37.72%	39.36%	39.41%	40.54%	-
YoY %	8.59%	7.46%	3.71%	-4.17%	-0.13%	-2.79%	-	-
Horiz. %	112.60%	103.70%	96.50%	93.04%	97.09%	97.21%	100.00%	-
ROE	40.17%	30.13%	28.00%	24.45%	26.12%	21.98%	26.17%	-
YoY %	33.32%	7.61%	14.52%	-6.39%	18.84%	-16.01%	-	-
Horiz. %	153.50%	115.13%	106.99%	93.43%	99.81%	83.99%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	86.23	72.05	65.15	62.15	62.11	63.06	65.12	20.52%
YoY %	19.68%	10.59%	4.83%	0.06%	-1.51%	-3.16%	-	-
Horiz. %	132.42%	110.64%	100.05%	95.44%	95.38%	96.84%	100.00%	-
EPS	39.37	30.13	25.20	22.99	23.77	24.18	25.65	32.95%
YoY %	30.67%	19.56%	9.61%	-3.28%	-1.70%	-5.73%	-	-
Horiz. %	153.49%	117.47%	98.25%	89.63%	92.67%	94.27%	100.00%	-
DPS	27.40	27.40	20.80	20.80	22.00	22.00	33.60	-12.68%
YoY %	0.00%	31.73%	0.00%	-5.45%	0.00%	-34.52%	-	-
Horiz. %	81.55%	81.55%	61.90%	61.90%	65.48%	65.48%	100.00%	-
NAPS	0.98	1.00	0.90	0.94	0.91	1.10	0.98	0.00%
YoY %	-2.00%	11.11%	-4.26%	3.30%	-17.27%	12.24%	-	-
Horiz. %	100.00%	102.04%	91.84%	95.92%	92.86%	112.24%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 808,503
RPS	86.20	71.98	65.08	62.09	62.04	62.92	64.97	20.68%
YoY %	19.76%	10.60%	4.82%	0.08%	-1.40%	-3.16%	-	-
Horiz. %	132.68%	110.79%	100.17%	95.57%	95.49%	96.84%	100.00%	-
EPS	39.35	30.10	25.17	22.96	23.74	24.12	25.59	33.11%
YoY %	30.73%	19.59%	9.63%	-3.29%	-1.58%	-5.74%	-	-
Horiz. %	153.77%	117.62%	98.36%	89.72%	92.77%	94.26%	100.00%	-
DPS	27.37	27.37	20.77	20.77	21.95	21.95	33.49	-12.55%
YoY %	0.00%	31.78%	0.00%	-5.38%	0.00%	-34.46%	-	-
Horiz. %	81.73%	81.73%	62.02%	62.02%	65.54%	65.54%	100.00%	-
NAPS	0.9796	0.999	0.8991	0.9391	0.909	1.0975	0.9778	0.12%
YoY %	-1.94%	11.11%	-4.26%	3.31%	-17.18%	12.24%	-	-
Horiz. %	100.18%	102.17%	91.95%	96.04%	92.96%	112.24%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	8.48	7.28	5.05	6.09	6.10	7.00	6.87	-
P/RPS	9.83	10.10	7.75	9.80	9.82	11.10	10.55	-4.59%
YoY %	-2.67%	30.32%	-20.92%	-0.20%	-11.53%	5.21%	-	-
Horiz. %	93.18%	95.73%	73.46%	92.89%	93.08%	105.21%	100.00%	-
P/EPS	21.54	24.16	20.04	26.49	25.66	28.95	26.78	-13.47%
YoY %	-10.84%	20.56%	-24.35%	3.23%	-11.36%	8.10%	-	-
Horiz. %	80.43%	90.22%	74.83%	98.92%	95.82%	108.10%	100.00%	-
EY	4.64	4.14	4.99	3.77	3.90	3.45	3.73	15.62%
YoY %	12.08%	-17.03%	32.36%	-3.33%	13.04%	-7.51%	-	-
Horiz. %	124.40%	110.99%	133.78%	101.07%	104.56%	92.49%	100.00%	-
DY	3.23	3.76	4.12	3.42	3.61	3.14	4.89	-24.09%
YoY %	-14.10%	-8.74%	20.47%	-5.26%	14.97%	-35.79%	-	-
Horiz. %	66.05%	76.89%	84.25%	69.94%	73.82%	64.21%	100.00%	-
P/NAPS	8.65	7.28	5.61	6.48	6.70	6.36	7.01	15.00%
YoY %	18.82%	29.77%	-13.43%	-3.28%	5.35%	-9.27%	-	-
Horiz. %	123.40%	103.85%	80.03%	92.44%	95.58%	90.73%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	27/10/20	28/07/20	30/04/20	30/01/20	29/10/19	01/08/19	29/04/19	-
Price	8.52	10.04	5.95	5.68	6.06	6.71	6.90	-
P/RPS	9.88	13.93	9.13	9.14	9.76	10.64	10.60	-4.56%
YoY %	-29.07%	52.57%	-0.11%	-6.35%	-8.27%	0.38%	-	-
Horiz. %	93.21%	131.42%	86.13%	86.23%	92.08%	100.38%	100.00%	-
P/EPS	21.64	33.32	23.61	24.71	25.49	27.75	26.90	-13.46%
YoY %	-35.05%	41.13%	-4.45%	-3.06%	-8.14%	3.16%	-	-
Horiz. %	80.45%	123.87%	87.77%	91.86%	94.76%	103.16%	100.00%	-
EY	4.62	3.00	4.24	4.05	3.92	3.60	3.72	15.49%
YoY %	54.00%	-29.25%	4.69%	3.32%	8.89%	-3.23%	-	-
Horiz. %	124.19%	80.65%	113.98%	108.87%	105.38%	96.77%	100.00%	-
DY	3.22	2.73	3.50	3.66	3.63	3.28	4.87	-24.04%
YoY %	17.95%	-22.00%	-4.37%	0.83%	10.67%	-32.65%	-	-
Horiz. %	66.12%	56.06%	71.87%	75.15%	74.54%	67.35%	100.00%	-
P/NAPS	8.69	10.04	6.61	6.04	6.66	6.10	7.04	15.02%
YoY %	-13.45%	51.89%	9.44%	-9.31%	9.18%	-13.35%	-	-
Horiz. %	123.44%	142.61%	93.89%	85.80%	94.60%	86.65%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-29 15:50:00

EMA 5

10 Mins

SELL

2024-04-29 15:50:00

MACD/RSI

10 Mins

SELL

2024-04-29 15:30:00

EMA 5

30 Mins

SELL

2024-04-29 15:10:00

EMA 5

5 Mins

SELL

2024-04-29 15:00:00

EMA 5

30 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

OPENSYS

OPENSYS (M) BHD

619

YTLPOWR

YTL POWER INTERNATIONAL BHD

554

MPI

MALAYSIAN PACIFIC INDUSTRIES

480

PTRANS

PERAK TRANSIT BERHAD

476

HLIND

HONG LEONG INDUSTRIES BHD

454

MYEG

MY E.G. SERVICES BHD

446

YTL

YTL CORPORATION BHD

370

CAPITALA

CAPITAL A BERHAD

326

SAPNRG

SAPURA ENERGY BERHAD

267

Daily Stocks

HSI-CVZ

0.175

+0.005

307,435,200

MYEG

0.91

-0.005

214,978,300

HSI-HUS

0.085

-0.005

205,959,100

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

98,691,600

TWL

0.03

0.00

93,648,100

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.885

+0.055

68,117,900

CAPITALA

0.79

+0.055

66,923,500

YTL

3.20

+0.17

62,897,000

More active Stocks

APOLLO

6.99

+0.50

174,100

MPI

30.00

+0.50

78,800

HUMEIND-LA

3.88

+0.38

9,800

YTLPOWR

4.79

+0.37

56,658,400

CHINHIN

5.30

+0.30

239,300

KLK

23.20

+0.20

3,025,900

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

586,200

YTL

3.20

+0.17

62,897,000

More gainer Stocks

HSI-HS6

0.815

-0.395

300,000

DLADY

33.82

-0.38

19,500

NESTLE

126.90

-0.30

131,200

AIRPORT

9.94

-0.26

5,042,300

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

KLCC

7.52

-0.19

38,700

ORIENT

6.97

-0.18

1,220,900

HSI-HS3

0.43

-0.175

14,100

MALPAC

0.905

-0.125

5,000

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