[TM] QoQ TTM Result on 31-Dec-2017 [#4]

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	11,930,355	11,924,744	11,968,486	12,085,092	12,122,204	12,104,904	12,170,091	-1.31%
YoY %	0.05%	-0.37%	-0.96%	-0.31%	0.14%	-0.54%	-	-
Horiz. %	98.03%	97.98%	98.34%	99.30%	99.61%	99.46%	100.00%	-
PBT	178,525	845,623	978,526	1,048,022	851,183	834,547	789,147	-62.83%
YoY %	-78.89%	-13.58%	-6.63%	23.13%	1.99%	5.75%	-	-
Horiz. %	22.62%	107.16%	124.00%	132.80%	107.86%	105.75%	100.00%	-
Tax	-232,880	-303,104	-324,786	-317,476	-237,878	-269,379	-281,819	-11.93%
YoY %	23.17%	6.68%	-2.30%	-33.46%	11.69%	4.41%	-	-
Horiz. %	82.63%	107.55%	115.25%	112.65%	84.41%	95.59%	100.00%	-
NP	-54,355	542,519	653,740	730,546	613,305	565,168	507,328	-
YoY %	-110.02%	-17.01%	-10.51%	19.12%	8.52%	11.40%	-	-
Horiz. %	-10.71%	106.94%	128.86%	144.00%	120.89%	111.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	360,509	747,921	856,470	929,749	807,040	755,062	684,030	-34.72%
YoY %	-51.80%	-12.67%	-7.88%	15.20%	6.88%	10.38%	-	-
Horiz. %	52.70%	109.34%	125.21%	135.92%	117.98%	110.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	130.45%	35.84%	33.19%	30.29%	27.95%	32.28%	35.71%	-
YoY %	263.98%	7.98%	9.57%	8.37%	-13.41%	-9.61%	-	-
Horiz. %	365.30%	100.36%	92.94%	84.82%	78.27%	90.39%	100.00%	-
Total Cost	11,984,710	11,382,225	11,314,746	11,354,546	11,508,899	11,539,736	11,662,763	1.83%
YoY %	5.29%	0.60%	-0.35%	-1.34%	-0.27%	-1.05%	-	-
Horiz. %	102.76%	97.59%	97.02%	97.36%	98.68%	98.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,500,462	7,668,065	7,562,844	7,843,561	7,530,525	7,675,957	7,466,640	0.30%
YoY %	-2.19%	1.39%	-3.58%	4.16%	-1.89%	2.80%	-	-
Horiz. %	100.45%	102.70%	101.29%	105.05%	100.86%	102.80%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	454,710	454,710	807,955	807,955	811,713	811,713	807,955	-31.81%
YoY %	0.00%	-43.72%	0.00%	-0.46%	0.00%	0.47%	-	-
Horiz. %	56.28%	56.28%	100.00%	100.00%	100.47%	100.47%	100.00%	-
Div Payout %	126.13%	60.80%	94.34%	86.90%	100.58%	107.50%	118.12%	-
YoY %	107.45%	-35.55%	8.56%	-13.60%	-6.44%	-8.99%	-	-
Horiz. %	106.78%	51.47%	79.87%	73.57%	85.15%	91.01%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	7,500,462	7,668,065	7,562,844	7,843,561	7,530,525	7,675,957	7,466,640	0.30%
YoY %	-2.19%	1.39%	-3.58%	4.16%	-1.89%	2.80%	-	-
Horiz. %	100.45%	102.70%	101.29%	105.05%	100.86%	102.80%	100.00%	-
NOSH	3,757,934	3,757,934	3,757,934	3,757,934	3,757,934	3,757,934	3,757,934	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	-0.46%	4.55%	5.46%	6.05%	5.06%	4.67%	4.17%	-
YoY %	-110.11%	-16.67%	-9.75%	19.57%	8.35%	11.99%	-	-
Horiz. %	-11.03%	109.11%	130.94%	145.08%	121.34%	111.99%	100.00%	-
ROE	4.81%	9.75%	11.32%	11.85%	10.72%	9.84%	9.16%	-
YoY %	-50.67%	-13.87%	-4.47%	10.54%	8.94%	7.42%	-	-
Horiz. %	52.51%	106.44%	123.58%	129.37%	117.03%	107.42%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	317.47	317.32	318.49	321.59	322.58	322.12	323.85	-1.31%
YoY %	0.05%	-0.37%	-0.96%	-0.31%	0.14%	-0.53%	-	-
Horiz. %	98.03%	97.98%	98.34%	99.30%	99.61%	99.47%	100.00%	-
EPS	9.59	19.90	22.79	24.74	21.48	20.09	18.20	-34.73%
YoY %	-51.81%	-12.68%	-7.88%	15.18%	6.92%	10.38%	-	-
Horiz. %	52.69%	109.34%	125.22%	135.93%	118.02%	110.38%	100.00%	-
DPS	12.10	12.10	21.50	21.50	21.60	21.60	21.50	-31.81%
YoY %	0.00%	-43.72%	0.00%	-0.46%	0.00%	0.47%	-	-
Horiz. %	56.28%	56.28%	100.00%	100.00%	100.47%	100.47%	100.00%	-
NAPS	1.9959	2.0405	2.0125	2.0872	2.0039	2.0426	1.9869	0.30%
YoY %	-2.19%	1.39%	-3.58%	4.16%	-1.89%	2.80%	-	-
Horiz. %	100.45%	102.70%	101.29%	105.05%	100.86%	102.80%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,757,934
RPS	310.87	310.73	311.87	314.90	315.87	315.42	317.12	-1.31%
YoY %	0.05%	-0.37%	-0.96%	-0.31%	0.14%	-0.54%	-	-
Horiz. %	98.03%	97.98%	98.34%	99.30%	99.61%	99.46%	100.00%	-
EPS	9.39	19.49	22.32	24.23	21.03	19.67	17.82	-34.73%
YoY %	-51.82%	-12.68%	-7.88%	15.22%	6.91%	10.38%	-	-
Horiz. %	52.69%	109.37%	125.25%	135.97%	118.01%	110.38%	100.00%	-
DPS	11.85	11.85	21.05	21.05	21.15	21.15	21.05	-31.79%
YoY %	0.00%	-43.71%	0.00%	-0.47%	0.00%	0.48%	-	-
Horiz. %	56.29%	56.29%	100.00%	100.00%	100.48%	100.48%	100.00%	-
NAPS	1.9544	1.9981	1.9707	2.0438	1.9622	2.0001	1.9456	0.30%
YoY %	-2.19%	1.39%	-3.58%	4.16%	-1.89%	2.80%	-	-
Horiz. %	100.45%	102.70%	101.29%	105.05%	100.85%	102.80%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	3.22	3.11	5.22	6.30	6.50	6.65	6.42	-
P/RPS	1.01	0.98	1.64	1.96	2.02	2.06	1.98	-36.13%
YoY %	3.06%	-40.24%	-16.33%	-2.97%	-1.94%	4.04%	-	-
Horiz. %	51.01%	49.49%	82.83%	98.99%	102.02%	104.04%	100.00%	-
P/EPS	33.57	15.63	22.90	25.46	30.27	33.10	35.27	-3.23%
YoY %	114.78%	-31.75%	-10.05%	-15.89%	-8.55%	-6.15%	-	-
Horiz. %	95.18%	44.32%	64.93%	72.19%	85.82%	93.85%	100.00%	-
EY	2.98	6.40	4.37	3.93	3.30	3.02	2.84	3.25%
YoY %	-53.44%	46.45%	11.20%	19.09%	9.27%	6.34%	-	-
Horiz. %	104.93%	225.35%	153.87%	138.38%	116.20%	106.34%	100.00%	-
DY	3.76	3.89	4.12	3.41	3.32	3.25	3.35	7.99%
YoY %	-3.34%	-5.58%	20.82%	2.71%	2.15%	-2.99%	-	-
Horiz. %	112.24%	116.12%	122.99%	101.79%	99.10%	97.01%	100.00%	-
P/NAPS	1.61	1.52	2.59	3.02	3.24	3.26	3.23	-37.10%
YoY %	5.92%	-41.31%	-14.24%	-6.79%	-0.61%	0.93%	-	-
Horiz. %	49.85%	47.06%	80.19%	93.50%	100.31%	100.93%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	26/11/18	29/08/18	22/05/18	27/02/18	22/11/17	29/08/17	23/05/17	-
Price	2.32	3.57	4.20	6.03	6.00	6.42	6.44	-
P/RPS	0.73	1.13	1.32	1.88	1.86	1.99	1.99	-48.72%
YoY %	-35.40%	-14.39%	-29.79%	1.08%	-6.53%	0.00%	-	-
Horiz. %	36.68%	56.78%	66.33%	94.47%	93.47%	100.00%	100.00%	-
P/EPS	24.18	17.94	18.43	24.37	27.94	31.95	35.38	-22.39%
YoY %	34.78%	-2.66%	-24.37%	-12.78%	-12.55%	-9.69%	-	-
Horiz. %	68.34%	50.71%	52.09%	68.88%	78.97%	90.31%	100.00%	-
EY	4.14	5.57	5.43	4.10	3.58	3.13	2.83	28.83%
YoY %	-25.67%	2.58%	32.44%	14.53%	14.38%	10.60%	-	-
Horiz. %	146.29%	196.82%	191.87%	144.88%	126.50%	110.60%	100.00%	-
DY	5.22	3.39	5.12	3.57	3.60	3.36	3.34	34.63%
YoY %	53.98%	-33.79%	43.42%	-0.83%	7.14%	0.60%	-	-
Horiz. %	156.29%	101.50%	153.29%	106.89%	107.78%	100.60%	100.00%	-
P/NAPS	1.16	1.75	2.09	2.89	2.99	3.14	3.24	-49.54%
YoY %	-33.71%	-16.27%	-27.68%	-3.34%	-4.78%	-3.09%	-	-
Horiz. %	35.80%	54.01%	64.51%	89.20%	92.28%	96.91%	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 - 14 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 >

LBS

LBS BINA GROUP BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

283

PTRANS

PERAK TRANSIT BERHAD

279

HLIND

HONG LEONG INDUSTRIES BHD

276

JCY

JCY INTERNATIONAL BERHAD

213

PBBANK

PUBLIC BANK BHD

141

GENTING

GENTING BHD

126

MAYBANK

MALAYAN BANKING BHD

110

YTLPOWR

YTL POWER INTERNATIONAL BHD

100

GENM

GENTING MALAYSIA BERHAD

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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