[MARCO] QoQ TTM Result on 31-Mar-2014 [#1]

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
TTM Result
Revenue	151,828	143,315	136,926	129,134	119,215	114,435	109,643	24.16%
YoY %	5.94%	4.67%	6.03%	8.32%	4.18%	4.37%	-	-
Horiz. %	138.47%	130.71%	124.88%	117.78%	108.73%	104.37%	100.00%	-
PBT	24,533	22,131	20,683	20,595	19,737	21,683	19,310	17.25%
YoY %	10.85%	7.00%	0.43%	4.35%	-8.97%	12.29%	-	-
Horiz. %	127.05%	114.61%	107.11%	106.65%	102.21%	112.29%	100.00%	-
Tax	-6,477	-6,040	-5,609	-5,081	-4,696	-4,786	-4,472	27.92%
YoY %	-7.24%	-7.68%	-10.39%	-8.20%	1.88%	-7.02%	-	-
Horiz. %	144.83%	135.06%	125.42%	113.62%	105.01%	107.02%	100.00%	-
NP	18,056	16,091	15,074	15,514	15,041	16,897	14,838	13.93%
YoY %	12.21%	6.75%	-2.84%	3.14%	-10.98%	13.88%	-	-
Horiz. %	121.69%	108.44%	101.59%	104.56%	101.37%	113.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,056	16,091	15,074	15,514	15,041	16,897	14,838	13.93%
YoY %	12.21%	6.75%	-2.84%	3.14%	-10.98%	13.88%	-	-
Horiz. %	121.69%	108.44%	101.59%	104.56%	101.37%	113.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.40%	27.29%	27.12%	24.67%	23.79%	22.07%	23.16%	-
YoY %	-3.26%	0.63%	9.93%	3.70%	7.79%	-4.71%	-	-
Horiz. %	113.99%	117.83%	117.10%	106.52%	102.72%	95.29%	100.00%	-
Total Cost	133,772	127,224	121,852	113,620	104,174	97,538	94,805	25.72%
YoY %	5.15%	4.41%	7.25%	9.07%	6.80%	2.88%	-	-
Horiz. %	141.10%	134.20%	128.53%	119.85%	109.88%	102.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	142,965	144,629	137,189	109,476	113,445	100,770	104,972	22.79%
YoY %	-1.15%	5.42%	25.31%	-3.50%	12.58%	-4.00%	-	-
Horiz. %	136.19%	137.78%	130.69%	104.29%	108.07%	96.00%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	8,779	13,219	13,219	19,218	18,289	16,207	16,207	-33.47%
YoY %	-33.59%	0.00%	-31.22%	5.08%	12.85%	0.00%	-	-
Horiz. %	54.17%	81.56%	81.56%	118.58%	112.85%	100.00%	100.00%	-
Div Payout %	48.62%	82.16%	87.70%	123.88%	121.60%	95.92%	109.23%	-
YoY %	-40.82%	-6.32%	-29.21%	1.88%	26.77%	-12.19%	-	-
Horiz. %	44.51%	75.22%	80.29%	113.41%	111.32%	87.81%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	142,965	144,629	137,189	109,476	113,445	100,770	104,972	22.79%
YoY %	-1.15%	5.42%	25.31%	-3.50%	12.58%	-4.00%	-	-
Horiz. %	136.19%	137.78%	130.69%	104.29%	108.07%	96.00%	100.00%	-
NOSH	1,021,180	964,193	914,594	842,127	810,322	775,156	749,803	22.79%
YoY %	5.91%	5.42%	8.61%	3.92%	4.54%	3.38%	-	-
Horiz. %	136.19%	128.59%	121.98%	112.31%	108.07%	103.38%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	11.89%	11.23%	11.01%	12.01%	12.62%	14.77%	13.53%	-
YoY %	5.88%	2.00%	-8.33%	-4.83%	-14.56%	9.16%	-	-
Horiz. %	87.88%	83.00%	81.37%	88.77%	93.27%	109.16%	100.00%	-
ROE	12.63%	11.13%	10.99%	14.17%	13.26%	16.77%	14.14%	-
YoY %	13.48%	1.27%	-22.44%	6.86%	-20.93%	18.60%	-	-
Horiz. %	89.32%	78.71%	77.72%	100.21%	93.78%	118.60%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	14.87	14.86	14.97	15.33	14.71	14.76	14.62	1.13%
YoY %	0.07%	-0.73%	-2.35%	4.21%	-0.34%	0.96%	-	-
Horiz. %	101.71%	101.64%	102.39%	104.86%	100.62%	100.96%	100.00%	-
EPS	1.77	1.67	1.65	1.84	1.86	2.18	1.98	-7.18%
YoY %	5.99%	1.21%	-10.33%	-1.08%	-14.68%	10.10%	-	-
Horiz. %	89.39%	84.34%	83.33%	92.93%	93.94%	110.10%	100.00%	-
DPS	0.86	1.37	1.45	2.28	2.26	2.09	2.16	-45.78%
YoY %	-37.23%	-5.52%	-36.40%	0.88%	8.13%	-3.24%	-	-
Horiz. %	39.81%	63.43%	67.13%	105.56%	104.63%	96.76%	100.00%	-
NAPS	0.14	0.15	0.15	0.13	0.14	0.13	0.14	0.00%
YoY %	-6.67%	0.00%	15.38%	-7.14%	7.69%	-7.14%	-	-
Horiz. %	100.00%	107.14%	107.14%	92.86%	100.00%	92.86%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 842,127
RPS	14.40	13.59	12.99	12.25	11.31	10.85	10.40	24.15%
YoY %	5.96%	4.62%	6.04%	8.31%	4.24%	4.33%	-	-
Horiz. %	138.46%	130.67%	124.90%	117.79%	108.75%	104.33%	100.00%	-
EPS	1.71	1.53	1.43	1.47	1.43	1.60	1.41	13.68%
YoY %	11.76%	6.99%	-2.72%	2.80%	-10.63%	13.48%	-	-
Horiz. %	121.28%	108.51%	101.42%	104.26%	101.42%	113.48%	100.00%	-
DPS	0.83	1.25	1.25	1.82	1.73	1.54	1.54	-33.69%
YoY %	-33.60%	0.00%	-31.32%	5.20%	12.34%	0.00%	-	-
Horiz. %	53.90%	81.17%	81.17%	118.18%	112.34%	100.00%	100.00%	-
NAPS	0.1356	0.1372	0.1301	0.1038	0.1076	0.0956	0.0996	22.76%
YoY %	-1.17%	5.46%	25.34%	-3.53%	12.55%	-4.02%	-	-
Horiz. %	136.14%	137.75%	130.62%	104.22%	108.03%	95.98%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	0.16	0.195	0.165	0.17	0.15	0.155	0.155	-
P/RPS	1.08	1.31	1.10	1.11	1.02	1.05	1.06	1.25%
YoY %	-17.56%	19.09%	-0.90%	8.82%	-2.86%	-0.94%	-	-
Horiz. %	101.89%	123.58%	103.77%	104.72%	96.23%	99.06%	100.00%	-
P/EPS	9.05	11.68	10.01	9.23	8.08	7.11	7.83	10.10%
YoY %	-22.52%	16.68%	8.45%	14.23%	13.64%	-9.20%	-	-
Horiz. %	115.58%	149.17%	127.84%	117.88%	103.19%	90.80%	100.00%	-
EY	11.05	8.56	9.99	10.84	12.37	14.06	12.77	-9.17%
YoY %	29.09%	-14.31%	-7.84%	-12.37%	-12.02%	10.10%	-	-
Horiz. %	86.53%	67.03%	78.23%	84.89%	96.87%	110.10%	100.00%	-
DY	5.37	7.03	8.76	13.42	15.05	13.49	13.95	-46.99%
YoY %	-23.61%	-19.75%	-34.72%	-10.83%	11.56%	-3.30%	-	-
Horiz. %	38.49%	50.39%	62.80%	96.20%	107.89%	96.70%	100.00%	-
P/NAPS	1.14	1.30	1.10	1.31	1.07	1.19	1.11	1.78%
YoY %	-12.31%	18.18%	-16.03%	22.43%	-10.08%	7.21%	-	-
Horiz. %	102.70%	117.12%	99.10%	118.02%	96.40%	107.21%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	16/02/15	19/11/14	20/08/14	21/05/14	22/04/14	20/11/13	16/08/13	-
Price	0.17	0.175	0.21	0.155	0.16	0.155	0.15	-
P/RPS	1.14	1.18	1.40	1.01	1.09	1.05	1.03	6.97%
YoY %	-3.39%	-15.71%	38.61%	-7.34%	3.81%	1.94%	-	-
Horiz. %	110.68%	114.56%	135.92%	98.06%	105.83%	101.94%	100.00%	-
P/EPS	9.61	10.49	12.74	8.41	8.62	7.11	7.58	17.08%
YoY %	-8.39%	-17.66%	51.49%	-2.44%	21.24%	-6.20%	-	-
Horiz. %	126.78%	138.39%	168.07%	110.95%	113.72%	93.80%	100.00%	-
EY	10.40	9.54	7.85	11.89	11.60	14.06	13.19	-14.61%
YoY %	9.01%	21.53%	-33.98%	2.50%	-17.50%	6.60%	-	-
Horiz. %	78.85%	72.33%	59.51%	90.14%	87.95%	106.60%	100.00%	-
DY	5.06	7.83	6.88	14.72	14.11	13.49	14.41	-50.13%
YoY %	-35.38%	13.81%	-53.26%	4.32%	4.60%	-6.38%	-	-
Horiz. %	35.11%	54.34%	47.74%	102.15%	97.92%	93.62%	100.00%	-
P/NAPS	1.21	1.17	1.40	1.19	1.14	1.19	1.07	8.51%
YoY %	3.42%	-16.43%	17.65%	4.39%	-4.20%	11.21%	-	-
Horiz. %	113.08%	109.35%	130.84%	111.21%	106.54%	111.21%	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 - 28 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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

984

HLIND

HONG LEONG INDUSTRIES BHD

903

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

425

JCY

JCY INTERNATIONAL BERHAD

415

GENTING

GENTING BHD

397

YTLPOWR

YTL POWER INTERNATIONAL BHD

393

UCHITEC

UCHI TECHNOLOGIES BHD

342

MAYBANK

MALAYAN BANKING BHD

288

GENM

GENTING MALAYSIA BERHAD

284

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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