[BURSA] QoQ TTM Result on 31-Mar-2020 [#1]

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
TTM Result
Revenue	798,973	697,602	582,532	526,715	502,489	502,075	509,226	34.84%
YoY %	14.53%	19.75%	10.60%	4.82%	0.08%	-1.40%	-	-
Horiz. %	156.90%	136.99%	114.40%	103.43%	98.68%	98.60%	100.00%	-
PBT	506,637	430,777	331,292	278,513	255,765	264,130	268,266	52.49%
YoY %	17.61%	30.03%	18.95%	8.89%	-3.17%	-1.54%	-	-
Horiz. %	188.86%	160.58%	123.49%	103.82%	95.34%	98.46%	100.00%	-
Tax	-128,890	-112,327	-86,383	-72,439	-66,207	-66,491	-67,557	53.52%
YoY %	-14.75%	-30.03%	-19.25%	-9.41%	0.43%	1.58%	-	-
Horiz. %	190.79%	166.27%	127.87%	107.23%	98.00%	98.42%	100.00%	-
NP	377,747	318,450	244,909	206,074	189,558	197,639	200,709	52.14%
YoY %	18.62%	30.03%	18.85%	8.71%	-4.09%	-1.53%	-	-
Horiz. %	188.21%	158.66%	122.02%	102.67%	94.44%	98.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	377,747	318,450	243,619	203,731	185,855	192,153	195,241	54.95%
YoY %	18.62%	30.72%	19.58%	9.62%	-3.28%	-1.58%	-	-
Horiz. %	193.48%	163.11%	124.78%	104.35%	95.19%	98.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.44%	26.08%	26.07%	26.01%	25.89%	25.17%	25.18%	-
YoY %	-2.45%	0.04%	0.23%	0.46%	2.86%	-0.04%	-	-
Horiz. %	101.03%	103.57%	103.53%	103.30%	102.82%	99.96%	100.00%	-
Total Cost	421,226	379,152	337,623	320,641	312,931	304,436	308,517	22.95%
YoY %	11.10%	12.30%	5.30%	2.46%	2.79%	-1.32%	-	-
Horiz. %	136.53%	122.90%	109.43%	103.93%	101.43%	98.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	897,438	792,779	808,503	727,652	759,992	735,625	888,222	0.68%
YoY %	13.20%	-1.94%	11.11%	-4.26%	3.31%	-17.18%	-	-
Horiz. %	101.04%	89.25%	91.02%	81.92%	85.56%	82.82%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	412,336	221,529	221,529	168,061	168,061	177,644	177,644	74.86%
YoY %	86.13%	0.00%	31.81%	0.00%	-5.39%	0.00%	-	-
Horiz. %	232.11%	124.70%	124.70%	94.61%	94.61%	100.00%	100.00%	-
Div Payout %	109.16%	69.57%	90.93%	82.49%	90.43%	92.45%	90.99%	-
YoY %	56.91%	-23.49%	10.23%	-8.78%	-2.18%	1.60%	-	-
Horiz. %	119.97%	76.46%	99.93%	90.66%	99.38%	101.60%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	897,438	792,779	808,503	727,652	759,992	735,625	888,222	0.68%
YoY %	13.20%	-1.94%	11.11%	-4.26%	3.31%	-17.18%	-	-
Horiz. %	101.04%	89.25%	91.02%	81.92%	85.56%	82.82%	100.00%	-
NOSH	809,026	809,026	805,859	808,503	808,503	808,503	807,474	0.12%
YoY %	0.00%	0.39%	-0.33%	0.00%	0.00%	0.13%	-	-
Horiz. %	100.19%	100.19%	99.80%	100.13%	100.13%	100.13%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	47.28%	45.65%	42.04%	39.12%	37.72%	39.36%	39.41%	-
YoY %	3.57%	8.59%	7.46%	3.71%	-4.17%	-0.13%	-	-
Horiz. %	119.97%	115.83%	106.67%	99.26%	95.71%	99.87%	100.00%	-
ROE	42.09%	40.17%	30.13%	28.00%	24.45%	26.12%	21.98%	-
YoY %	4.78%	33.32%	7.61%	14.52%	-6.39%	18.84%	-	-
Horiz. %	191.49%	182.76%	137.08%	127.39%	111.24%	118.84%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	98.82	86.23	72.05	65.15	62.15	62.11	63.06	34.73%
YoY %	14.60%	19.68%	10.59%	4.83%	0.06%	-1.51%	-	-
Horiz. %	156.71%	136.74%	114.26%	103.31%	98.56%	98.49%	100.00%	-
EPS	46.72	39.37	30.13	25.20	22.99	23.77	24.18	54.82%
YoY %	18.67%	30.67%	19.56%	9.61%	-3.28%	-1.70%	-	-
Horiz. %	193.22%	162.82%	124.61%	104.22%	95.08%	98.30%	100.00%	-
DPS	51.00	27.40	27.40	20.80	20.80	22.00	22.00	74.71%
YoY %	86.13%	0.00%	31.73%	0.00%	-5.45%	0.00%	-	-
Horiz. %	231.82%	124.55%	124.55%	94.55%	94.55%	100.00%	100.00%	-
NAPS	1.11	0.98	1.00	0.90	0.94	0.91	1.10	0.60%
YoY %	13.27%	-2.00%	11.11%	-4.26%	3.30%	-17.27%	-	-
Horiz. %	100.91%	89.09%	90.91%	81.82%	85.45%	82.73%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 808,503
RPS	98.72	86.20	71.98	65.08	62.09	62.04	62.92	34.83%
YoY %	14.52%	19.76%	10.60%	4.82%	0.08%	-1.40%	-	-
Horiz. %	156.90%	137.00%	114.40%	103.43%	98.68%	98.60%	100.00%	-
EPS	46.68	39.35	30.10	25.17	22.96	23.74	24.12	54.98%
YoY %	18.63%	30.73%	19.59%	9.63%	-3.29%	-1.58%	-	-
Horiz. %	193.53%	163.14%	124.79%	104.35%	95.19%	98.42%	100.00%	-
DPS	50.95	27.37	27.37	20.77	20.77	21.95	21.95	74.86%
YoY %	86.15%	0.00%	31.78%	0.00%	-5.38%	0.00%	-	-
Horiz. %	232.12%	124.69%	124.69%	94.62%	94.62%	100.00%	100.00%	-
NAPS	1.1089	0.9796	0.999	0.8991	0.9391	0.909	1.0975	0.68%
YoY %	13.20%	-1.94%	11.11%	-4.26%	3.31%	-17.18%	-	-
Horiz. %	101.04%	89.26%	91.03%	81.92%	85.57%	82.82%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	8.30	8.48	7.28	5.05	6.09	6.10	7.00	-
P/RPS	8.40	9.83	10.10	7.75	9.80	9.82	11.10	-16.88%
YoY %	-14.55%	-2.67%	30.32%	-20.92%	-0.20%	-11.53%	-	-
Horiz. %	75.68%	88.56%	90.99%	69.82%	88.29%	88.47%	100.00%	-
P/EPS	17.76	21.54	24.16	20.04	26.49	25.66	28.95	-27.69%
YoY %	-17.55%	-10.84%	20.56%	-24.35%	3.23%	-11.36%	-	-
Horiz. %	61.35%	74.40%	83.45%	69.22%	91.50%	88.64%	100.00%	-
EY	5.63	4.64	4.14	4.99	3.77	3.90	3.45	38.40%
YoY %	21.34%	12.08%	-17.03%	32.36%	-3.33%	13.04%	-	-
Horiz. %	163.19%	134.49%	120.00%	144.64%	109.28%	113.04%	100.00%	-
DY	6.14	3.23	3.76	4.12	3.42	3.61	3.14	56.05%
YoY %	90.09%	-14.10%	-8.74%	20.47%	-5.26%	14.97%	-	-
Horiz. %	195.54%	102.87%	119.75%	131.21%	108.92%	114.97%	100.00%	-
P/NAPS	7.48	8.65	7.28	5.61	6.48	6.70	6.36	11.36%
YoY %	-13.53%	18.82%	29.77%	-13.43%	-3.28%	5.35%	-	-
Horiz. %	117.61%	136.01%	114.47%	88.21%	101.89%	105.35%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	02/02/21	27/10/20	28/07/20	30/04/20	30/01/20	29/10/19	01/08/19	-
Price	9.35	8.52	10.04	5.95	5.68	6.06	6.71	-
P/RPS	9.46	9.88	13.93	9.13	9.14	9.76	10.64	-7.50%
YoY %	-4.25%	-29.07%	52.57%	-0.11%	-6.35%	-8.27%	-	-
Horiz. %	88.91%	92.86%	130.92%	85.81%	85.90%	91.73%	100.00%	-
P/EPS	20.01	21.64	33.32	23.61	24.71	25.49	27.75	-19.50%
YoY %	-7.53%	-35.05%	41.13%	-4.45%	-3.06%	-8.14%	-	-
Horiz. %	72.11%	77.98%	120.07%	85.08%	89.05%	91.86%	100.00%	-
EY	5.00	4.62	3.00	4.24	4.05	3.92	3.60	24.35%
YoY %	8.23%	54.00%	-29.25%	4.69%	3.32%	8.89%	-	-
Horiz. %	138.89%	128.33%	83.33%	117.78%	112.50%	108.89%	100.00%	-
DY	5.45	3.22	2.73	3.50	3.66	3.63	3.28	40.07%
YoY %	69.25%	17.95%	-22.00%	-4.37%	0.83%	10.67%	-	-
Horiz. %	166.16%	98.17%	83.23%	106.71%	111.59%	110.67%	100.00%	-
P/NAPS	8.42	8.69	10.04	6.61	6.04	6.66	6.10	23.85%
YoY %	-3.11%	-13.45%	51.89%	9.44%	-9.31%	9.18%	-	-
Horiz. %	138.03%	142.46%	164.59%	108.36%	99.02%	109.18%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 16:35:00

EMA 5

5 Mins

BUY

2024-05-16 16:30:00

EMA 5

5 Mins

SELL

2024-05-16 16:00:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-16 16:00:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-16 15:50:00

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

TOPGLOV

TOP GLOVE CORPORATION BHD

699

HLIND

HONG LEONG INDUSTRIES BHD

465

MPI

MALAYSIAN PACIFIC INDUSTRIES

456

PTRANS

PERAK TRANSIT BERHAD

420

HARTA

HARTALEGA HOLDINGS BHD

375

MYEG

MY E.G. SERVICES BHD

355

MBSB

MALAYSIA BUILDING SOCIETY BHD

345

YTLPOWR

YTL POWER INTERNATIONAL BHD

313

NOTION

NOTION VTEC BHD

301

Daily Stocks

TOPGLOV

1.20

-0.06

297,522,500

HSI-CXG

0.235

+0.03

284,598,500

REVENUE

0.23

-0.015

280,265,700

HSI-HUZ

0.205

-0.04

241,150,600

MQTECH

0.015

-0.005

160,954,900

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.35

-0.03

106,148,900

SINKUNG

0.145

+0.005

103,618,100

MYEG

1.03

0.00

101,983,900

SUPERMX

1.01

-0.07

98,912,500

More active Stocks

MPI

33.50

+0.98

234,200

F&N

33.16

+0.68

401,500

UTDPLT

26.20

+0.58

294,200

HEIM

24.76

+0.56

409,800

NESTLE

129.50

+0.50

46,500

CARLSBG

20.10

+0.48

451,300

PANAMY

19.70

+0.44

23,700

ALLIANZ

22.08

+0.40

43,000

KSENG

6.33

+0.35

602,600

PENTA

4.78

+0.33

4,431,200

More gainer Stocks

AJI

16.12

-0.44

271,000

AIRPORT

10.04

-0.36

29,319,500

KOSSAN

2.48

-0.26

24,049,500

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

ORIENT

6.97

-0.18

1,220,900

HARTA

3.65

-0.17

37,751,800

AHEALTH

2.93

-0.14

858,300

ICAP

3.30

-0.14

448,400

DJIA-HG

0.215

-0.125

200

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