[TM] QoQ TTM Result on 31-Dec-2014 [#4]

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
TTM Result
Revenue	11,694,516	11,407,978	11,389,135	11,235,102	11,057,593	11,032,022	10,824,066	5.28%
YoY %	2.51%	0.17%	1.37%	1.61%	0.23%	1.92%	-	-
Horiz. %	108.04%	105.39%	105.22%	103.80%	102.16%	101.92%	100.00%	-
PBT	940,866	944,728	997,974	1,105,534	1,161,531	1,163,575	1,096,133	-9.67%
YoY %	-0.41%	-5.34%	-9.73%	-4.82%	-0.18%	6.15%	-	-
Horiz. %	85.84%	86.19%	91.04%	100.86%	105.97%	106.15%	100.00%	-
Tax	-300,088	-247,665	-258,398	-263,040	-171,715	-116,884	-51,792	222.25%
YoY %	-21.17%	4.15%	1.76%	-53.18%	-46.91%	-125.68%	-	-
Horiz. %	579.41%	478.19%	498.91%	507.88%	331.55%	225.68%	100.00%	-
NP	640,778	697,063	739,576	842,494	989,816	1,046,691	1,044,341	-27.77%
YoY %	-8.07%	-5.75%	-12.22%	-14.88%	-5.43%	0.23%	-	-
Horiz. %	61.36%	66.75%	70.82%	80.67%	94.78%	100.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	726,147	748,126	750,090	831,806	957,753	1,009,788	1,009,601	-19.70%
YoY %	-2.94%	-0.26%	-9.82%	-13.15%	-5.15%	0.02%	-	-
Horiz. %	71.92%	74.10%	74.30%	82.39%	94.86%	100.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.89%	26.22%	25.89%	23.79%	14.78%	10.05%	4.72%	-
YoY %	21.62%	1.27%	8.83%	60.96%	47.06%	112.92%	-	-
Horiz. %	675.64%	555.51%	548.52%	504.03%	313.14%	212.92%	100.00%	-
Total Cost	11,053,738	10,710,915	10,649,559	10,392,608	10,067,777	9,985,331	9,779,725	8.49%
YoY %	3.20%	0.58%	2.47%	3.23%	0.83%	2.10%	-	-
Horiz. %	113.03%	109.52%	108.89%	106.27%	102.95%	102.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,552,746	7,695,499	7,706,293	7,531,581	7,043,000	7,291,002	7,331,318	2.00%
YoY %	-1.86%	-0.14%	2.32%	6.94%	-3.40%	-0.55%	-	-
Horiz. %	103.02%	104.97%	105.11%	102.73%	96.07%	99.45%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	845,278	845,278	836,374	836,374	923,864	923,864	933,725	-6.41%
YoY %	0.00%	1.06%	0.00%	-9.47%	0.00%	-1.06%	-	-
Horiz. %	90.53%	90.53%	89.57%	89.57%	98.94%	98.94%	100.00%	-
Div Payout %	116.41%	112.99%	111.50%	100.55%	96.46%	91.49%	92.48%	-
YoY %	3.03%	1.34%	10.89%	4.24%	5.43%	-1.07%	-	-
Horiz. %	125.88%	122.18%	120.57%	108.73%	104.30%	98.93%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	7,552,746	7,695,499	7,706,293	7,531,581	7,043,000	7,291,002	7,331,318	2.00%
YoY %	-1.86%	-0.14%	2.32%	6.94%	-3.40%	-0.55%	-	-
Horiz. %	103.02%	104.97%	105.11%	102.73%	96.07%	99.45%	100.00%	-
NOSH	3,758,333	3,757,934	3,715,129	3,699,932	3,681,266	3,585,092	3,576,078	3.36%
YoY %	0.01%	1.15%	0.41%	0.51%	2.68%	0.25%	-	-
Horiz. %	105.10%	105.09%	103.89%	103.46%	102.94%	100.25%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	5.48%	6.11%	6.49%	7.50%	8.95%	9.49%	9.65%	-
YoY %	-10.31%	-5.86%	-13.47%	-16.20%	-5.69%	-1.66%	-	-
Horiz. %	56.79%	63.32%	67.25%	77.72%	92.75%	98.34%	100.00%	-
ROE	9.61%	9.72%	9.73%	11.04%	13.60%	13.85%	13.77%	-
YoY %	-1.13%	-0.10%	-11.87%	-18.82%	-1.81%	0.58%	-	-
Horiz. %	69.79%	70.59%	70.66%	80.17%	98.77%	100.58%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	311.16	303.57	306.56	303.66	300.37	307.72	302.68	1.85%
YoY %	2.50%	-0.98%	0.96%	1.10%	-2.39%	1.67%	-	-
Horiz. %	102.80%	100.29%	101.28%	100.32%	99.24%	101.67%	100.00%	-
EPS	19.32	19.91	20.19	22.48	26.02	28.17	28.23	-22.32%
YoY %	-2.96%	-1.39%	-10.19%	-13.60%	-7.63%	-0.21%	-	-
Horiz. %	68.44%	70.53%	71.52%	79.63%	92.17%	99.79%	100.00%	-
DPS	22.70	22.49	22.51	22.61	25.10	25.80	26.10	-8.87%
YoY %	0.93%	-0.09%	-0.44%	-9.92%	-2.71%	-1.15%	-	-
Horiz. %	86.97%	86.17%	86.25%	86.63%	96.17%	98.85%	100.00%	-
NAPS	2.0096	2.0478	2.0743	2.0356	1.9132	2.0337	2.0501	-1.32%
YoY %	-1.87%	-1.28%	1.90%	6.40%	-5.93%	-0.80%	-	-
Horiz. %	98.02%	99.89%	101.18%	99.29%	93.32%	99.20%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 3,699,932
RPS	304.73	297.27	296.78	292.76	288.14	287.47	282.05	5.28%
YoY %	2.51%	0.17%	1.37%	1.60%	0.23%	1.92%	-	-
Horiz. %	108.04%	105.40%	105.22%	103.80%	102.16%	101.92%	100.00%	-
EPS	18.92	19.49	19.55	21.68	24.96	26.31	26.31	-19.71%
YoY %	-2.92%	-0.31%	-9.82%	-13.14%	-5.13%	0.00%	-	-
Horiz. %	71.91%	74.08%	74.31%	82.40%	94.87%	100.00%	100.00%	-
DPS	22.03	22.03	21.79	21.79	24.07	24.07	24.33	-6.40%
YoY %	0.00%	1.10%	0.00%	-9.47%	0.00%	-1.07%	-	-
Horiz. %	90.55%	90.55%	89.56%	89.56%	98.93%	98.93%	100.00%	-
NAPS	1.9681	2.0053	2.0081	1.9626	1.8352	1.8999	1.9104	2.00%
YoY %	-1.86%	-0.14%	2.32%	6.94%	-3.41%	-0.55%	-	-
Horiz. %	103.02%	104.97%	105.11%	102.73%	96.06%	99.45%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	6.68	6.54	7.27	6.88	6.60	6.35	5.89	-
P/RPS	2.15	2.15	2.37	2.27	2.20	2.06	1.95	6.71%
YoY %	0.00%	-9.28%	4.41%	3.18%	6.80%	5.64%	-	-
Horiz. %	110.26%	110.26%	121.54%	116.41%	112.82%	105.64%	100.00%	-
P/EPS	34.57	32.85	36.01	30.60	25.37	22.54	20.86	39.99%
YoY %	5.24%	-8.78%	17.68%	20.61%	12.56%	8.05%	-	-
Horiz. %	165.72%	157.48%	172.63%	146.69%	121.62%	108.05%	100.00%	-
EY	2.89	3.04	2.78	3.27	3.94	4.44	4.79	-28.57%
YoY %	-4.93%	9.35%	-14.98%	-17.01%	-11.26%	-7.31%	-	-
Horiz. %	60.33%	63.47%	58.04%	68.27%	82.25%	92.69%	100.00%	-
DY	3.40	3.44	3.10	3.29	3.80	4.06	4.43	-16.15%
YoY %	-1.16%	10.97%	-5.78%	-13.42%	-6.40%	-8.35%	-	-
Horiz. %	76.75%	77.65%	69.98%	74.27%	85.78%	91.65%	100.00%	-
P/NAPS	3.32	3.19	3.50	3.38	3.45	3.12	2.87	10.18%
YoY %	4.08%	-8.86%	3.55%	-2.03%	10.58%	8.71%	-	-
Horiz. %	115.68%	111.15%	121.95%	117.77%	120.21%	108.71%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	26/11/15	25/08/15	29/05/15	26/02/15	26/11/14	27/08/14	28/05/14	-
Price	6.59	6.48	7.28	7.10	7.24	6.27	6.38	-
P/RPS	2.12	2.13	2.37	2.34	2.41	2.04	2.11	0.31%
YoY %	-0.47%	-10.13%	1.28%	-2.90%	18.14%	-3.32%	-	-
Horiz. %	100.47%	100.95%	112.32%	110.90%	114.22%	96.68%	100.00%	-
P/EPS	34.11	32.55	36.06	31.58	27.83	22.26	22.60	31.54%
YoY %	4.79%	-9.73%	14.19%	13.47%	25.02%	-1.50%	-	-
Horiz. %	150.93%	144.03%	159.56%	139.73%	123.14%	98.50%	100.00%	-
EY	2.93	3.07	2.77	3.17	3.59	4.49	4.43	-24.06%
YoY %	-4.56%	10.83%	-12.62%	-11.70%	-20.04%	1.35%	-	-
Horiz. %	66.14%	69.30%	62.53%	71.56%	81.04%	101.35%	100.00%	-
DY	3.44	3.47	3.09	3.18	3.47	4.11	4.09	-10.88%
YoY %	-0.86%	12.30%	-2.83%	-8.36%	-15.57%	0.49%	-	-
Horiz. %	84.11%	84.84%	75.55%	77.75%	84.84%	100.49%	100.00%	-
P/NAPS	3.28	3.16	3.51	3.49	3.78	3.08	3.11	3.60%
YoY %	3.80%	-9.97%	0.57%	-7.67%	22.73%	-0.96%	-	-
Horiz. %	105.47%	101.61%	112.86%	112.22%	121.54%	99.04%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 May 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 >

TASCO

TASCO BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

463

MPI

MALAYSIAN PACIFIC INDUSTRIES

448

PTRANS

PERAK TRANSIT BERHAD

434

GENTING

GENTING BHD

180

VSTECS

VSTECS BERHAD

150

YTLPOWR

YTL POWER INTERNATIONAL BHD

150

TOPGLOV

TOP GLOVE CORPORATION BHD

133

GENM

GENTING MALAYSIA BERHAD

132

PBBANK

PUBLIC BANK BHD

131

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

HSI-HS2

0.06

-0.035

64,799,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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