[TM] QoQ TTM Result on 30-Jun-2015 [#2]

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
TTM Result
Revenue	11,803,010	11,721,640	11,694,516	11,407,978	11,389,135	11,235,102	11,057,593	4.44%
YoY %	0.69%	0.23%	2.51%	0.17%	1.37%	1.61%	-	-
Horiz. %	106.74%	106.01%	105.76%	103.17%	103.00%	101.61%	100.00%	-
PBT	1,133,024	911,878	940,866	944,728	997,974	1,105,534	1,161,531	-1.64%
YoY %	24.25%	-3.08%	-0.41%	-5.34%	-9.73%	-4.82%	-	-
Horiz. %	97.55%	78.51%	81.00%	81.33%	85.92%	95.18%	100.00%	-
Tax	-366,594	-320,061	-300,088	-247,665	-258,398	-263,040	-171,715	65.72%
YoY %	-14.54%	-6.66%	-21.17%	4.15%	1.76%	-53.18%	-	-
Horiz. %	213.49%	186.39%	174.76%	144.23%	150.48%	153.18%	100.00%	-
NP	766,430	591,817	640,778	697,063	739,576	842,494	989,816	-15.66%
YoY %	29.50%	-7.64%	-8.07%	-5.75%	-12.22%	-14.88%	-	-
Horiz. %	77.43%	59.79%	64.74%	70.42%	74.72%	85.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	893,798	700,278	726,147	748,126	750,090	831,806	957,753	-4.49%
YoY %	27.63%	-3.56%	-2.94%	-0.26%	-9.82%	-13.15%	-	-
Horiz. %	93.32%	73.12%	75.82%	78.11%	78.32%	86.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.36%	35.10%	31.89%	26.22%	25.89%	23.79%	14.78%	-
YoY %	-7.81%	10.07%	21.62%	1.27%	8.83%	60.96%	-	-
Horiz. %	218.94%	237.48%	215.76%	177.40%	175.17%	160.96%	100.00%	-
Total Cost	11,036,580	11,129,823	11,053,738	10,710,915	10,649,559	10,392,608	10,067,777	6.31%
YoY %	-0.84%	0.69%	3.20%	0.58%	2.47%	3.23%	-	-
Horiz. %	109.62%	110.55%	109.79%	106.39%	105.78%	103.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,541,423	7,780,428	7,552,746	7,695,499	7,706,293	7,531,581	7,043,000	4.65%
YoY %	-3.07%	3.01%	-1.86%	-0.14%	2.32%	6.94%	-	-
Horiz. %	107.08%	110.47%	107.24%	109.26%	109.42%	106.94%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	804,198	804,198	845,278	845,278	836,374	836,374	923,864	-8.82%
YoY %	0.00%	-4.86%	0.00%	1.06%	0.00%	-9.47%	-	-
Horiz. %	87.05%	87.05%	91.49%	91.49%	90.53%	90.53%	100.00%	-
Div Payout %	89.98%	114.84%	116.41%	112.99%	111.50%	100.55%	96.46%	-
YoY %	-21.65%	-1.35%	3.03%	1.34%	10.89%	4.24%	-	-
Horiz. %	93.28%	119.05%	120.68%	117.14%	115.59%	104.24%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	7,541,423	7,780,428	7,552,746	7,695,499	7,706,293	7,531,581	7,043,000	4.65%
YoY %	-3.07%	3.01%	-1.86%	-0.14%	2.32%	6.94%	-	-
Horiz. %	107.08%	110.47%	107.24%	109.26%	109.42%	106.94%	100.00%	-
NOSH	3,757,934	3,757,934	3,758,333	3,757,934	3,715,129	3,699,932	3,681,266	1.38%
YoY %	0.00%	-0.01%	0.01%	1.15%	0.41%	0.51%	-	-
Horiz. %	102.08%	102.08%	102.09%	102.08%	100.92%	100.51%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	6.49%	5.05%	5.48%	6.11%	6.49%	7.50%	8.95%	-
YoY %	28.51%	-7.85%	-10.31%	-5.86%	-13.47%	-16.20%	-	-
Horiz. %	72.51%	56.42%	61.23%	68.27%	72.51%	83.80%	100.00%	-
ROE	11.85%	9.00%	9.61%	9.72%	9.73%	11.04%	13.60%	-
YoY %	31.67%	-6.35%	-1.13%	-0.10%	-11.87%	-18.82%	-	-
Horiz. %	87.13%	66.18%	70.66%	71.47%	71.54%	81.18%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	314.08	311.92	311.16	303.57	306.56	303.66	300.37	3.01%
YoY %	0.69%	0.24%	2.50%	-0.98%	0.96%	1.10%	-	-
Horiz. %	104.56%	103.85%	103.59%	101.07%	102.06%	101.10%	100.00%	-
EPS	23.78	18.63	19.32	19.91	20.19	22.48	26.02	-5.81%
YoY %	27.64%	-3.57%	-2.96%	-1.39%	-10.19%	-13.60%	-	-
Horiz. %	91.39%	71.60%	74.25%	76.52%	77.59%	86.40%	100.00%	-
DPS	21.40	21.40	22.70	22.49	22.51	22.61	25.10	-10.07%
YoY %	0.00%	-5.73%	0.93%	-0.09%	-0.44%	-9.92%	-	-
Horiz. %	85.26%	85.26%	90.44%	89.60%	89.68%	90.08%	100.00%	-
NAPS	2.0068	2.0704	2.0096	2.0478	2.0743	2.0356	1.9132	3.23%
YoY %	-3.07%	3.03%	-1.87%	-1.28%	1.90%	6.40%	-	-
Horiz. %	104.89%	108.22%	105.04%	107.04%	108.42%	106.40%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 3,757,934
RPS	307.56	305.44	304.73	297.27	296.78	292.76	288.14	4.44%
YoY %	0.69%	0.23%	2.51%	0.17%	1.37%	1.60%	-	-
Horiz. %	106.74%	106.00%	105.76%	103.17%	103.00%	101.60%	100.00%	-
EPS	23.29	18.25	18.92	19.49	19.55	21.68	24.96	-4.50%
YoY %	27.62%	-3.54%	-2.92%	-0.31%	-9.82%	-13.14%	-	-
Horiz. %	93.31%	73.12%	75.80%	78.08%	78.33%	86.86%	100.00%	-
DPS	20.96	20.96	22.03	22.03	21.79	21.79	24.07	-8.80%
YoY %	0.00%	-4.86%	0.00%	1.10%	0.00%	-9.47%	-	-
Horiz. %	87.08%	87.08%	91.52%	91.52%	90.53%	90.53%	100.00%	-
NAPS	1.9651	2.0274	1.9681	2.0053	2.0081	1.9626	1.8352	4.66%
YoY %	-3.07%	3.01%	-1.86%	-0.14%	2.32%	6.94%	-	-
Horiz. %	107.08%	110.47%	107.24%	109.27%	109.42%	106.94%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	6.60	6.78	6.68	6.54	7.27	6.88	6.60	-
P/RPS	2.10	2.17	2.15	2.15	2.37	2.27	2.20	-3.05%
YoY %	-3.23%	0.93%	0.00%	-9.28%	4.41%	3.18%	-	-
Horiz. %	95.45%	98.64%	97.73%	97.73%	107.73%	103.18%	100.00%	-
P/EPS	27.75	36.38	34.57	32.85	36.01	30.60	25.37	6.15%
YoY %	-23.72%	5.24%	5.24%	-8.78%	17.68%	20.61%	-	-
Horiz. %	109.38%	143.40%	136.26%	129.48%	141.94%	120.61%	100.00%	-
EY	3.60	2.75	2.89	3.04	2.78	3.27	3.94	-5.83%
YoY %	30.91%	-4.84%	-4.93%	9.35%	-14.98%	-17.01%	-	-
Horiz. %	91.37%	69.80%	73.35%	77.16%	70.56%	82.99%	100.00%	-
DY	3.24	3.16	3.40	3.44	3.10	3.29	3.80	-10.07%
YoY %	2.53%	-7.06%	-1.16%	10.97%	-5.78%	-13.42%	-	-
Horiz. %	85.26%	83.16%	89.47%	90.53%	81.58%	86.58%	100.00%	-
P/NAPS	3.29	3.27	3.32	3.19	3.50	3.38	3.45	-3.11%
YoY %	0.61%	-1.51%	4.08%	-8.86%	3.55%	-2.03%	-	-
Horiz. %	95.36%	94.78%	96.23%	92.46%	101.45%	97.97%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	25/05/16	24/02/16	26/11/15	25/08/15	29/05/15	26/02/15	26/11/14	-
Price	6.67	6.62	6.59	6.48	7.28	7.10	7.24	-
P/RPS	2.12	2.12	2.12	2.13	2.37	2.34	2.41	-8.18%
YoY %	0.00%	0.00%	-0.47%	-10.13%	1.28%	-2.90%	-	-
Horiz. %	87.97%	87.97%	87.97%	88.38%	98.34%	97.10%	100.00%	-
P/EPS	28.04	35.53	34.11	32.55	36.06	31.58	27.83	0.50%
YoY %	-21.08%	4.16%	4.79%	-9.73%	14.19%	13.47%	-	-
Horiz. %	100.75%	127.67%	122.57%	116.96%	129.57%	113.47%	100.00%	-
EY	3.57	2.81	2.93	3.07	2.77	3.17	3.59	-0.37%
YoY %	27.05%	-4.10%	-4.56%	10.83%	-12.62%	-11.70%	-	-
Horiz. %	99.44%	78.27%	81.62%	85.52%	77.16%	88.30%	100.00%	-
DY	3.21	3.23	3.44	3.47	3.09	3.18	3.47	-5.05%
YoY %	-0.62%	-6.10%	-0.86%	12.30%	-2.83%	-8.36%	-	-
Horiz. %	92.51%	93.08%	99.14%	100.00%	89.05%	91.64%	100.00%	-
P/NAPS	3.32	3.20	3.28	3.16	3.51	3.49	3.78	-8.27%
YoY %	3.75%	-2.44%	3.80%	-9.97%	0.57%	-7.67%	-	-
Horiz. %	87.83%	84.66%	86.77%	83.60%	92.86%	92.33%	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 - 21 May 2024

MQ Trader

MQ Trading Signals

2024-05-23 11:40:00

EMA 5

10 Mins

SELL

2024-05-23 10:25:00

EMA 5

5 Mins

SELL

2024-05-23 10:20:00

EMA 5

5 Mins

BUY

2024-05-23 10:10:00

EMA 5

5 Mins

SELL

2024-05-23 10:00:00

TURTLE SYSTEM 20

10 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

MPI

MALAYSIAN PACIFIC INDUSTRIES

714

HLIND

HONG LEONG INDUSTRIES BHD

673

PTRANS

PERAK TRANSIT BERHAD

671

YTLPOWR

YTL POWER INTERNATIONAL BHD

395

MAYBANK

MALAYAN BANKING BHD

386

YTL

YTL CORPORATION BHD

372

SNS

SNS NETWORK TECHNOLOGY BERHAD

363

PBBANK

PUBLIC BANK BHD

330

OPENSYS

OPENSYS (M) BHD

318

Daily Stocks

INGENIEU

0.065

-0.005

494,090,700

INIX-OR

0.02

0.00

141,839,900

SNS

0.63

+0.13

131,931,000

KNM

0.09

+0.015

118,170,300

HSI-CXG

0.155

-0.04

81,929,800

HSI-HUZ

0.235

+0.035

80,682,700

EDUSPEC-OR

0.005

0.00

75,002,700

PERDANA

0.405

+0.045

69,712,100

HSI-CT2

0.05

-0.03

68,396,900

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

AJI

16.78

+0.56

129,800

KLUANG

6.38

+0.38

36,800

TENAGA

13.10

+0.32

7,145,300

GREATEC

5.31

+0.30

3,905,800

KLK

21.88

+0.28

852,300

YSPSAH

2.87

+0.27

1,296,600

PIE

6.06

+0.26

2,049,100

SBAGAN

6.73

+0.22

35,000

CHINHIN

3.25

+0.18

387,800

KEYFIELD

2.28

+0.17

1,837,400

More gainer Stocks

NESTLE

128.00

-1.50

23,500

MPI

38.36

-0.60

170,300

HSI-CVU

1.97

-0.21

1,000

MSM

2.78

-0.20

2,079,100

HSI-CVH

1.03

-0.20

5,200

HSI-CVA

0.62

-0.20

3,000

HSI-CVG

0.72

-0.185

12,500

DLADY

33.06

-0.16

3,600

HSI-CVY

0.695

-0.155

21,000

HSI-CV7

0.265

-0.13

3,140,600

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