[BURSA] QoQ TTM Result on 31-Mar-2013 [#1]

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
TTM Result
Revenue	474,994	465,300	450,133	425,158	424,587	416,023	418,219	8.83%
YoY %	2.08%	3.37%	5.87%	0.13%	2.06%	-0.53%	-	-
Horiz. %	113.58%	111.26%	107.63%	101.66%	101.52%	99.47%	100.00%	-
PBT	245,580	247,350	236,869	213,185	215,339	209,578	209,790	11.04%
YoY %	-0.72%	4.42%	11.11%	-1.00%	2.75%	-0.10%	-	-
Horiz. %	117.06%	117.90%	112.91%	101.62%	102.65%	99.90%	100.00%	-
Tax	-66,195	-65,510	-64,624	-57,960	-58,453	-57,187	-55,949	11.82%
YoY %	-1.05%	-1.37%	-11.50%	0.84%	-2.21%	-2.21%	-	-
Horiz. %	118.31%	117.09%	115.51%	103.59%	104.48%	102.21%	100.00%	-
NP	179,385	181,840	172,245	155,225	156,886	152,391	153,841	10.75%
YoY %	-1.35%	5.57%	10.96%	-1.06%	2.95%	-0.94%	-	-
Horiz. %	116.60%	118.20%	111.96%	100.90%	101.98%	99.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	173,075	174,991	165,276	148,185	150,598	146,177	148,302	10.81%
YoY %	-1.09%	5.88%	11.53%	-1.60%	3.02%	-1.43%	-	-
Horiz. %	116.70%	118.00%	111.45%	99.92%	101.55%	98.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.95%	26.48%	27.28%	27.19%	27.14%	27.29%	26.67%	-
YoY %	1.77%	-2.93%	0.33%	0.18%	-0.55%	2.32%	-	-
Horiz. %	101.05%	99.29%	102.29%	101.95%	101.76%	102.32%	100.00%	-
Total Cost	295,609	283,460	277,888	269,933	267,701	263,632	264,378	7.70%
YoY %	4.29%	2.01%	2.95%	0.83%	1.54%	-0.28%	-	-
Horiz. %	111.81%	107.22%	105.11%	102.10%	101.26%	99.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	803,747	770,150	915,507	907,250	879,376	841,223	881,866	-5.98%
YoY %	4.36%	-15.88%	0.91%	3.17%	4.54%	-4.61%	-	-
Horiz. %	91.14%	87.33%	103.81%	102.88%	99.72%	95.39%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	276,222	263,566	263,566	144,101	144,101	141,200	141,200	56.22%
YoY %	4.80%	0.00%	82.90%	0.00%	2.05%	0.00%	-	-
Horiz. %	195.62%	186.66%	186.66%	102.05%	102.05%	100.00%	100.00%	-
Div Payout %	159.60%	150.62%	159.47%	97.24%	95.69%	96.60%	95.21%	-
YoY %	5.96%	-5.55%	64.00%	1.62%	-0.94%	1.46%	-	-
Horiz. %	167.63%	158.20%	167.49%	102.13%	100.50%	101.46%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	803,747	770,150	915,507	907,250	879,376	841,223	881,866	-5.98%
YoY %	4.36%	-15.88%	0.91%	3.17%	4.54%	-4.61%	-	-
Horiz. %	91.14%	87.33%	103.81%	102.88%	99.72%	95.39%	100.00%	-
NOSH	528,781	531,137	532,271	530,555	532,955	529,071	534,464	-0.70%
YoY %	-0.44%	-0.21%	0.32%	-0.45%	0.73%	-1.01%	-	-
Horiz. %	98.94%	99.38%	99.59%	99.27%	99.72%	98.99%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	37.77%	39.08%	38.27%	36.51%	36.95%	36.63%	36.78%	-
YoY %	-3.35%	2.12%	4.82%	-1.19%	0.87%	-0.41%	-	-
Horiz. %	102.69%	106.25%	104.05%	99.27%	100.46%	99.59%	100.00%	-
ROE	21.53%	22.72%	18.05%	16.33%	17.13%	17.38%	16.82%	-
YoY %	-5.24%	25.87%	10.53%	-4.67%	-1.44%	3.33%	-	-
Horiz. %	128.00%	135.08%	107.31%	97.09%	101.84%	103.33%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	89.83	87.60	84.57	80.13	79.67	78.63	78.25	9.60%
YoY %	2.55%	3.58%	5.54%	0.58%	1.32%	0.49%	-	-
Horiz. %	114.80%	111.95%	108.08%	102.40%	101.81%	100.49%	100.00%	-
EPS	32.73	32.95	31.05	27.93	28.26	27.63	27.75	11.59%
YoY %	-0.67%	6.12%	11.17%	-1.17%	2.28%	-0.43%	-	-
Horiz. %	117.95%	118.74%	111.89%	100.65%	101.84%	99.57%	100.00%	-
DPS	52.00	49.50	49.50	27.00	27.00	26.50	26.50	56.54%
YoY %	5.05%	0.00%	83.33%	0.00%	1.89%	0.00%	-	-
Horiz. %	196.23%	186.79%	186.79%	101.89%	101.89%	100.00%	100.00%	-
NAPS	1.52	1.45	1.72	1.71	1.65	1.59	1.65	-5.30%
YoY %	4.83%	-15.70%	0.58%	3.64%	3.77%	-3.64%	-	-
Horiz. %	92.12%	87.88%	104.24%	103.64%	100.00%	96.36%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 530,555
RPS	58.69	57.49	55.62	52.53	52.46	51.41	51.68	8.82%
YoY %	2.09%	3.36%	5.88%	0.13%	2.04%	-0.52%	-	-
Horiz. %	113.56%	111.24%	107.62%	101.64%	101.51%	99.48%	100.00%	-
EPS	21.39	21.62	20.42	18.31	18.61	18.06	18.32	10.84%
YoY %	-1.06%	5.88%	11.52%	-1.61%	3.05%	-1.42%	-	-
Horiz. %	116.76%	118.01%	111.46%	99.95%	101.58%	98.58%	100.00%	-
DPS	34.13	32.57	32.57	17.81	17.81	17.45	17.45	56.20%
YoY %	4.79%	0.00%	82.87%	0.00%	2.06%	0.00%	-	-
Horiz. %	195.59%	186.65%	186.65%	102.06%	102.06%	100.00%	100.00%	-
NAPS	0.9931	0.9516	1.1312	1.121	1.0866	1.0394	1.0897	-5.98%
YoY %	4.36%	-15.88%	0.91%	3.17%	4.54%	-4.62%	-	-
Horiz. %	91.14%	87.33%	103.81%	102.87%	99.72%	95.38%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	8.23	7.40	7.56	6.95	6.22	6.15	6.18	-
P/RPS	9.16	8.45	8.94	8.67	7.81	7.82	7.90	10.33%
YoY %	8.40%	-5.48%	3.11%	11.01%	-0.13%	-1.01%	-	-
Horiz. %	115.95%	106.96%	113.16%	109.75%	98.86%	98.99%	100.00%	-
P/EPS	25.14	22.46	24.35	24.88	22.01	22.26	22.27	8.39%
YoY %	11.93%	-7.76%	-2.13%	13.04%	-1.12%	-0.04%	-	-
Horiz. %	112.89%	100.85%	109.34%	111.72%	98.83%	99.96%	100.00%	-
EY	3.98	4.45	4.11	4.02	4.54	4.49	4.49	-7.70%
YoY %	-10.56%	8.27%	2.24%	-11.45%	1.11%	0.00%	-	-
Horiz. %	88.64%	99.11%	91.54%	89.53%	101.11%	100.00%	100.00%	-
DY	6.32	6.69	6.55	3.88	4.34	4.31	4.29	29.37%
YoY %	-5.53%	2.14%	68.81%	-10.60%	0.70%	0.47%	-	-
Horiz. %	147.32%	155.94%	152.68%	90.44%	101.17%	100.47%	100.00%	-
P/NAPS	5.41	5.10	4.40	4.06	3.77	3.87	3.75	27.59%
YoY %	6.08%	15.91%	8.37%	7.69%	-2.58%	3.20%	-	-
Horiz. %	144.27%	136.00%	117.33%	108.27%	100.53%	103.20%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	29/01/14	23/10/13	18/07/13	18/04/13	31/01/13	19/10/12	18/07/12	-
Price	7.78	7.96	8.17	7.18	6.62	6.39	6.51	-
P/RPS	8.66	9.09	9.66	8.96	8.31	8.13	8.32	2.69%
YoY %	-4.73%	-5.90%	7.81%	7.82%	2.21%	-2.28%	-	-
Horiz. %	104.09%	109.25%	116.11%	107.69%	99.88%	97.72%	100.00%	-
P/EPS	23.77	24.16	26.31	25.71	23.43	23.13	23.46	0.87%
YoY %	-1.61%	-8.17%	2.33%	9.73%	1.30%	-1.41%	-	-
Horiz. %	101.32%	102.98%	112.15%	109.59%	99.87%	98.59%	100.00%	-
EY	4.21	4.14	3.80	3.89	4.27	4.32	4.26	-0.78%
YoY %	1.69%	8.95%	-2.31%	-8.90%	-1.16%	1.41%	-	-
Horiz. %	98.83%	97.18%	89.20%	91.31%	100.23%	101.41%	100.00%	-
DY	6.68	6.22	6.06	3.76	4.08	4.15	4.07	39.01%
YoY %	7.40%	2.64%	61.17%	-7.84%	-1.69%	1.97%	-	-
Horiz. %	164.13%	152.83%	148.89%	92.38%	100.25%	101.97%	100.00%	-
P/NAPS	5.12	5.49	4.75	4.20	4.01	4.02	3.95	18.82%
YoY %	-6.74%	15.58%	13.10%	4.74%	-0.25%	1.77%	-	-
Horiz. %	129.62%	138.99%	120.25%	106.33%	101.52%	101.77%	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

Latest Videos

MQ Market Updates - 25 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

712

HLIND

HONG LEONG INDUSTRIES BHD

676

MPI

MALAYSIAN PACIFIC INDUSTRIES

649

YTLPOWR

YTL POWER INTERNATIONAL BHD

613

NOTION

NOTION VTEC BHD

539

DNEX

DAGANG NEXCHANGE BERHAD

535

HEXCAP

HEXTAR CAPITAL BERHAD

405

GENTING

GENTING BHD

385

SNS

SNS NETWORK TECHNOLOGY BERHAD

384

Daily Stocks

INGENIEU

0.065

0.00

195,615,100

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

HSI-CXF

0.10

-0.02

43,622,400

JCY

0.725

+0.03

20,199,700

ASTRO

0.31

-0.03

17,438,600

RAMSSOL

0.58

-0.015

14,080,200

BSLCORP-OR

0.005

0.00

12,469,600

HSI-HUZ

0.215

+0.02

11,309,500

More active Stocks

DLADY

36.50

+0.48

200

PETGAS

18.24

+0.20

2,000

MAHSING-C60

0.47

+0.13

31,000

GAMUDA

6.62

+0.12

880,000

KGB

3.49

+0.09

282,100

YTLPOWR

4.75

+0.08

3,863,900

HEIM

23.28

+0.08

1,100

KGB-WB

2.13

+0.07

190,200

VSTECS

4.07

+0.07

92,600

SAM

6.23

+0.07

29,700

More gainer Stocks

KLK

20.80

-0.18

87,400

KUAISHO-C17

0.08

-0.12

58,800

YTLPOWR-C39

0.805

-0.12

5,000

AEON-C31

0.045

-0.105

2,021,100

LPI

12.40

-0.10

5,600

PADINI

3.72

-0.09

13,900

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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