[TM] QoQ TTM Result on 30-Jun-2020 [#2]

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
TTM Result
Revenue	11,092,852	10,840,308	10,873,087	11,035,764	11,212,389	11,434,196	11,488,947	-2.30%
YoY %	2.33%	-0.30%	-1.47%	-1.58%	-1.94%	-0.48%	-	-
Horiz. %	96.55%	94.35%	94.64%	96.06%	97.59%	99.52%	100.00%	-
PBT	1,525,472	1,278,591	958,583	845,701	647,985	925,065	1,032,606	29.68%
YoY %	19.31%	33.38%	13.35%	30.51%	-29.95%	-10.41%	-	-
Horiz. %	147.73%	123.82%	92.83%	81.90%	62.75%	89.59%	100.00%	-
Tax	-346,720	-282,559	-289,270	-260,506	-250,839	-367,665	-391,705	-7.80%
YoY %	-22.71%	2.32%	-11.04%	-3.85%	31.78%	6.14%	-	-
Horiz. %	88.52%	72.14%	73.85%	66.51%	64.04%	93.86%	100.00%	-
NP	1,178,752	996,032	669,313	585,195	397,146	557,400	640,901	50.05%
YoY %	18.34%	48.81%	14.37%	47.35%	-28.75%	-13.03%	-	-
Horiz. %	183.92%	155.41%	104.43%	91.31%	61.97%	86.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,189,047	1,016,105	705,576	637,481	476,920	632,676	753,428	35.51%
YoY %	17.02%	44.01%	10.68%	33.67%	-24.62%	-16.03%	-	-
Horiz. %	157.82%	134.86%	93.65%	84.61%	63.30%	83.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.73%	22.10%	30.18%	30.80%	38.71%	39.74%	37.93%	-
YoY %	2.85%	-26.77%	-2.01%	-20.43%	-2.59%	4.77%	-	-
Horiz. %	59.93%	58.27%	79.57%	81.20%	102.06%	104.77%	100.00%	-
Total Cost	9,914,100	9,844,276	10,203,774	10,450,569	10,815,243	10,876,796	10,848,046	-5.82%
YoY %	0.71%	-3.52%	-2.36%	-3.37%	-0.57%	0.27%	-	-
Horiz. %	91.39%	90.75%	94.06%	96.34%	99.70%	100.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,170,786	7,124,637	6,868,029	7,426,113	7,139,914	7,408,543	7,400,230	-2.07%
YoY %	0.65%	3.74%	-7.52%	4.01%	-3.63%	0.11%	-	-
Horiz. %	96.90%	96.28%	92.81%	100.35%	96.48%	100.11%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Dividend
Div	539,096	539,096	635,472	635,472	379,400	379,400	75,158	271.48%
YoY %	0.00%	-15.17%	0.00%	67.49%	0.00%	404.80%	-	-
Horiz. %	717.28%	717.28%	845.51%	845.51%	504.80%	504.80%	100.00%	-
Div Payout %	45.34%	53.06%	90.06%	99.68%	79.55%	59.97%	9.98%	-
YoY %	-14.55%	-41.08%	-9.65%	25.30%	32.65%	500.90%	-	-
Horiz. %	454.31%	531.66%	902.40%	998.80%	797.09%	600.90%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Equity
Net Worth	7,170,786	7,124,637	6,868,029	7,426,113	7,139,914	7,408,543	7,400,230	-2.07%
YoY %	0.65%	3.74%	-7.52%	4.01%	-3.63%	0.11%	-	-
Horiz. %	96.90%	96.28%	92.81%	100.35%	96.48%	100.11%	100.00%	-
NOSH	3,773,700	3,773,642	3,773,579	3,765,777	3,765,777	3,765,677	3,765,496	0.14%
YoY %	0.00%	0.00%	0.21%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.22%	100.22%	100.21%	100.01%	100.01%	100.00%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Ratio Analysis
NP Margin	10.63%	9.19%	6.16%	5.30%	3.54%	4.87%	5.58%	-
YoY %	15.67%	49.19%	16.23%	49.72%	-27.31%	-12.72%	-	-
Horiz. %	190.50%	164.70%	110.39%	94.98%	63.44%	87.28%	100.00%	-
ROE	16.58%	14.26%	10.27%	8.58%	6.68%	8.54%	10.18%	-
YoY %	16.27%	38.85%	19.70%	28.44%	-21.78%	-16.11%	-	-
Horiz. %	162.87%	140.08%	100.88%	84.28%	65.62%	83.89%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Per Share
RPS	293.95	287.26	288.45	293.05	297.74	301.38	305.39	-2.51%
YoY %	2.33%	-0.41%	-1.57%	-1.58%	-1.21%	-1.31%	-	-
Horiz. %	96.25%	94.06%	94.45%	95.96%	97.50%	98.69%	100.00%	-
EPS	31.51	26.93	18.72	16.93	12.66	16.68	20.03	35.22%
YoY %	17.01%	43.86%	10.57%	33.73%	-24.10%	-16.72%	-	-
Horiz. %	157.31%	134.45%	93.46%	84.52%	63.21%	83.28%	100.00%	-
DPS	14.30	14.30	16.80	16.80	10.00	10.00	2.00	270.69%
YoY %	0.00%	-14.88%	0.00%	68.00%	0.00%	400.00%	-	-
Horiz. %	715.00%	715.00%	840.00%	840.00%	500.00%	500.00%	100.00%	-
NAPS	1.9002	1.888	1.822	1.972	1.896	1.9527	1.9671	-2.27%
YoY %	0.65%	3.62%	-7.61%	4.01%	-2.90%	-0.73%	-	-
Horiz. %	96.60%	95.98%	92.62%	100.25%	96.39%	99.27%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Adjusted Per Share Value based on latest NOSH - 3,765,777
RPS	289.05	282.47	283.33	287.57	292.17	297.95	299.38	-2.31%
YoY %	2.33%	-0.30%	-1.47%	-1.57%	-1.94%	-0.48%	-	-
Horiz. %	96.55%	94.35%	94.64%	96.06%	97.59%	99.52%	100.00%	-
EPS	30.98	26.48	18.39	16.61	12.43	16.49	19.63	35.51%
YoY %	16.99%	43.99%	10.72%	33.63%	-24.62%	-16.00%	-	-
Horiz. %	157.82%	134.90%	93.68%	84.62%	63.32%	84.00%	100.00%	-
DPS	14.05	14.05	16.56	16.56	9.89	9.89	1.96	271.32%
YoY %	0.00%	-15.16%	0.00%	67.44%	0.00%	404.59%	-	-
Horiz. %	716.84%	716.84%	844.90%	844.90%	504.59%	504.59%	100.00%	-
NAPS	1.8685	1.8565	1.7897	1.9351	1.8605	1.9305	1.9283	-2.07%
YoY %	0.65%	3.73%	-7.51%	4.01%	-3.63%	0.11%	-	-
Horiz. %	96.90%	96.28%	92.81%	100.35%	96.48%	100.11%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	-
Price	6.13	5.41	4.13	4.15	3.75	3.82	3.60	-
P/RPS	2.09	1.88	1.43	1.42	1.26	1.27	1.18	46.33%
YoY %	11.17%	31.47%	0.70%	12.70%	-0.79%	7.63%	-	-
Horiz. %	177.12%	159.32%	121.19%	120.34%	106.78%	107.63%	100.00%	-
P/EPS	19.45	20.09	22.06	24.52	29.61	22.91	17.98	5.37%
YoY %	-3.19%	-8.93%	-10.03%	-17.19%	29.24%	27.42%	-	-
Horiz. %	108.18%	111.74%	122.69%	136.37%	164.68%	127.42%	100.00%	-
EY	5.14	4.98	4.53	4.08	3.38	4.37	5.56	-5.09%
YoY %	3.21%	9.93%	11.03%	20.71%	-22.65%	-21.40%	-	-
Horiz. %	92.45%	89.57%	81.47%	73.38%	60.79%	78.60%	100.00%	-
DY	2.33	2.64	4.07	4.05	2.67	2.62	0.56	158.46%
YoY %	-11.74%	-35.14%	0.49%	51.69%	1.91%	367.86%	-	-
Horiz. %	416.07%	471.43%	726.79%	723.21%	476.79%	467.86%	100.00%	-
P/NAPS	3.23	2.87	2.27	2.10	1.98	1.96	1.83	45.99%
YoY %	12.54%	26.43%	8.10%	6.06%	1.02%	7.10%	-	-
Horiz. %	176.50%	156.83%	124.04%	114.75%	108.20%	107.10%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Announcement Date
Date	27/05/21	24/02/21	25/11/20	27/08/20	20/05/20	21/02/20	26/11/19	-
Price	5.90	6.23	4.84	4.13	4.49	3.82	3.88	-
P/RPS	2.01	2.17	1.68	1.41	1.51	1.27	1.27	35.77%
YoY %	-7.37%	29.17%	19.15%	-6.62%	18.90%	0.00%	-	-
Horiz. %	158.27%	170.87%	132.28%	111.02%	118.90%	100.00%	100.00%	-
P/EPS	18.72	23.14	25.86	24.40	35.45	22.91	19.37	-2.24%
YoY %	-19.10%	-10.52%	5.98%	-31.17%	54.74%	18.28%	-	-
Horiz. %	96.64%	119.46%	133.51%	125.97%	183.01%	118.28%	100.00%	-
EY	5.34	4.32	3.87	4.10	2.82	4.37	5.16	2.31%
YoY %	23.61%	11.63%	-5.61%	45.39%	-35.47%	-15.31%	-	-
Horiz. %	103.49%	83.72%	75.00%	79.46%	54.65%	84.69%	100.00%	-
DY	2.42	2.30	3.47	4.07	2.23	2.62	0.52	178.48%
YoY %	5.22%	-33.72%	-14.74%	82.51%	-14.89%	403.85%	-	-
Horiz. %	465.38%	442.31%	667.31%	782.69%	428.85%	503.85%	100.00%	-
P/NAPS	3.10	3.30	2.66	2.09	2.37	1.96	1.97	35.25%
YoY %	-6.06%	24.06%	27.27%	-11.81%	20.92%	-0.51%	-	-
Horiz. %	157.36%	167.51%	135.03%	106.09%	120.30%	99.49%	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 - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 16:40:00

OBV

10 Mins

SELL

2024-05-20 16:40:00

OBV

5 Mins

SELL

2024-05-20 16:30:00

OBV

30 Mins

SELL

2024-05-20 15:40:00

EMA 5

10 Mins

SELL

2024-05-20 15:25:00

ADX

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

337

HLIND

HONG LEONG INDUSTRIES BHD

319

PTRANS

PERAK TRANSIT BERHAD

315

MBSB

MALAYSIA BUILDING SOCIETY BHD

292

TOPGLOV

TOP GLOVE CORPORATION BHD

268

YTLPOWR

YTL POWER INTERNATIONAL BHD

248

PBBANK

PUBLIC BANK BHD

215

GENTING

GENTING BHD

212

DNEX

DAGANG NEXCHANGE BERHAD

208

Daily Stocks

INGENIEU

0.08

-0.015

707,324,400

HSI-HUZ

0.165

-0.015

232,894,800

HSI-CV8

0.16

-0.005

206,681,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU-WB

0.02

0.00

136,483,500

HSI-CXG

0.25

-0.005

116,784,000

TOPGLOV

1.19

-0.01

91,679,100

VELESTO

0.29

+0.005

87,924,300

MBSB

0.94

+0.05

77,503,300

MYEG

1.02

-0.02

75,702,100

More active Stocks

MPI

39.40

+2.80

1,263,600

HLIND

11.48

+0.40

145,100

ARKA

2.40

+0.38

358,000

NESTLE

129.80

+0.30

43,000

PETDAG

21.18

+0.28

237,100

NHFATT

4.50

+0.27

185,600

AYER

7.50

+0.25

11,500

GAMUDA

5.80

+0.22

14,131,300

PPB

15.32

+0.20

993,100

GCB-C5

1.01

+0.195

50,000

More gainer Stocks

ALLIANZ

23.00

-0.38

55,900

GESHEN

3.85

-0.27

351,500

HEIM

25.34

-0.26

94,900

AJI

15.70

-0.24

98,100

ORIENT

6.97

-0.18

1,220,900

F&N

33.18

-0.18

193,600

KESM

6.30

-0.16

169,000

UTDPLT

25.70

-0.14

643,300

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.29

-0.11

242,400

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