[TM] QoQ TTM Result on 31-Dec-2019 [#4]

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
TTM Result
Revenue	10,873,087	11,035,764	11,212,389	11,434,196	11,488,947	11,582,419	11,750,195	-5.02%
YoY %	-1.47%	-1.58%	-1.94%	-0.48%	-0.81%	-1.43%	-	-
Horiz. %	92.54%	93.92%	95.42%	97.31%	97.78%	98.57%	100.00%	-
PBT	958,583	845,701	647,985	925,065	1,032,606	299,550	260,336	137.88%
YoY %	13.35%	30.51%	-29.95%	-10.41%	244.72%	15.06%	-	-
Horiz. %	368.21%	324.85%	248.90%	355.34%	396.64%	115.06%	100.00%	-
Tax	-289,270	-260,506	-250,839	-367,665	-391,705	-324,528	-327,620	-7.94%
YoY %	-11.04%	-3.85%	31.78%	6.14%	-20.70%	0.94%	-	-
Horiz. %	88.29%	79.51%	76.56%	112.22%	119.56%	99.06%	100.00%	-
NP	669,313	585,195	397,146	557,400	640,901	-24,978	-67,284	-
YoY %	14.37%	47.35%	-28.75%	-13.03%	2,665.86%	62.88%	-	-
Horiz. %	-994.76%	-869.74%	-590.25%	-828.43%	-952.53%	37.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	705,576	637,481	476,920	632,676	753,428	316,529	304,278	74.92%
YoY %	10.68%	33.67%	-24.62%	-16.03%	138.03%	4.03%	-	-
Horiz. %	231.89%	209.51%	156.74%	207.93%	247.61%	104.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.18%	30.80%	38.71%	39.74%	37.93%	108.34%	125.85%	-
YoY %	-2.01%	-20.43%	-2.59%	4.77%	-64.99%	-13.91%	-	-
Horiz. %	23.98%	24.47%	30.76%	31.58%	30.14%	86.09%	100.00%	-
Total Cost	10,203,774	10,450,569	10,815,243	10,876,796	10,848,046	11,607,397	11,817,479	-9.30%
YoY %	-2.36%	-3.37%	-0.57%	0.27%	-6.54%	-1.78%	-	-
Horiz. %	86.34%	88.43%	91.52%	92.04%	91.80%	98.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,868,029	7,426,113	7,139,914	7,408,543	7,400,230	7,121,286	6,993,141	-1.19%
YoY %	-7.52%	4.01%	-3.63%	0.11%	3.92%	1.83%	-	-
Horiz. %	98.21%	106.19%	102.10%	105.94%	105.82%	101.83%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	635,472	635,472	379,400	379,400	75,158	75,158	75,158	313.42%
YoY %	0.00%	67.49%	0.00%	404.80%	0.00%	0.00%	-	-
Horiz. %	845.51%	845.51%	504.80%	504.80%	100.00%	100.00%	100.00%	-
Div Payout %	90.06%	99.68%	79.55%	59.97%	9.98%	23.74%	24.70%	-
YoY %	-9.65%	25.30%	32.65%	500.90%	-57.96%	-3.89%	-	-
Horiz. %	364.62%	403.56%	322.06%	242.79%	40.40%	96.11%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	6,868,029	7,426,113	7,139,914	7,408,543	7,400,230	7,121,286	6,993,141	-1.19%
YoY %	-7.52%	4.01%	-3.63%	0.11%	3.92%	1.83%	-	-
Horiz. %	98.21%	106.19%	102.10%	105.94%	105.82%	101.83%	100.00%	-
NOSH	3,773,579	3,765,777	3,765,777	3,765,677	3,765,496	3,757,934	3,757,934	0.27%
YoY %	0.21%	0.00%	0.00%	0.00%	0.20%	0.00%	-	-
Horiz. %	100.42%	100.21%	100.21%	100.21%	100.20%	100.00%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	6.16%	5.30%	3.54%	4.87%	5.58%	-0.22%	-0.57%	-
YoY %	16.23%	49.72%	-27.31%	-12.72%	2,636.36%	61.40%	-	-
Horiz. %	-1,080.70%	-929.82%	-621.05%	-854.39%	-978.95%	38.60%	100.00%	-
ROE	10.27%	8.58%	6.68%	8.54%	10.18%	4.44%	4.35%	-
YoY %	19.70%	28.44%	-21.78%	-16.11%	129.28%	2.07%	-	-
Horiz. %	236.09%	197.24%	153.56%	196.32%	234.02%	102.07%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	288.45	293.05	297.74	301.38	305.39	308.21	312.68	-5.22%
YoY %	-1.57%	-1.58%	-1.21%	-1.31%	-0.91%	-1.43%	-	-
Horiz. %	92.25%	93.72%	95.22%	96.39%	97.67%	98.57%	100.00%	-
EPS	18.72	16.93	12.66	16.68	20.03	8.42	8.10	74.53%
YoY %	10.57%	33.73%	-24.10%	-16.72%	137.89%	3.95%	-	-
Horiz. %	231.11%	209.01%	156.30%	205.93%	247.28%	103.95%	100.00%	-
DPS	16.80	16.80	10.00	10.00	2.00	2.00	2.00	311.62%
YoY %	0.00%	68.00%	0.00%	400.00%	0.00%	0.00%	-	-
Horiz. %	840.00%	840.00%	500.00%	500.00%	100.00%	100.00%	100.00%	-
NAPS	1.822	1.972	1.896	1.9527	1.9671	1.895	1.8609	-1.39%
YoY %	-7.61%	4.01%	-2.90%	-0.73%	3.80%	1.83%	-	-
Horiz. %	97.91%	105.97%	101.89%	104.93%	105.71%	101.83%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 3,765,677
RPS	283.33	287.57	292.17	297.95	299.38	301.81	306.18	-5.02%
YoY %	-1.47%	-1.57%	-1.94%	-0.48%	-0.81%	-1.43%	-	-
Horiz. %	92.54%	93.92%	95.42%	97.31%	97.78%	98.57%	100.00%	-
EPS	18.39	16.61	12.43	16.49	19.63	8.25	7.93	74.93%
YoY %	10.72%	33.63%	-24.62%	-16.00%	137.94%	4.04%	-	-
Horiz. %	231.90%	209.46%	156.75%	207.94%	247.54%	104.04%	100.00%	-
DPS	16.56	16.56	9.89	9.89	1.96	1.96	1.96	313.22%
YoY %	0.00%	67.44%	0.00%	404.59%	0.00%	0.00%	-	-
Horiz. %	844.90%	844.90%	504.59%	504.59%	100.00%	100.00%	100.00%	-
NAPS	1.7897	1.9351	1.8605	1.9305	1.9283	1.8556	1.8223	-1.19%
YoY %	-7.51%	4.01%	-3.63%	0.11%	3.92%	1.83%	-	-
Horiz. %	98.21%	106.19%	102.10%	105.94%	105.82%	101.83%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	4.13	4.15	3.75	3.82	3.60	4.00	3.20	-
P/RPS	1.43	1.42	1.26	1.27	1.18	1.30	1.02	25.18%
YoY %	0.70%	12.70%	-0.79%	7.63%	-9.23%	27.45%	-	-
Horiz. %	140.20%	139.22%	123.53%	124.51%	115.69%	127.45%	100.00%	-
P/EPS	22.06	24.52	29.61	22.91	17.98	47.49	39.52	-32.13%
YoY %	-10.03%	-17.19%	29.24%	27.42%	-62.14%	20.17%	-	-
Horiz. %	55.82%	62.04%	74.92%	57.97%	45.50%	120.17%	100.00%	-
EY	4.53	4.08	3.38	4.37	5.56	2.11	2.53	47.29%
YoY %	11.03%	20.71%	-22.65%	-21.40%	163.51%	-16.60%	-	-
Horiz. %	179.05%	161.26%	133.60%	172.73%	219.76%	83.40%	100.00%	-
DY	4.07	4.05	2.67	2.62	0.56	0.50	0.62	249.39%
YoY %	0.49%	51.69%	1.91%	367.86%	12.00%	-19.35%	-	-
Horiz. %	656.45%	653.23%	430.65%	422.58%	90.32%	80.65%	100.00%	-
P/NAPS	2.27	2.10	1.98	1.96	1.83	2.11	1.72	20.25%
YoY %	8.10%	6.06%	1.02%	7.10%	-13.27%	22.67%	-	-
Horiz. %	131.98%	122.09%	115.12%	113.95%	106.40%	122.67%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	25/11/20	27/08/20	20/05/20	21/02/20	26/11/19	28/08/19	30/05/19	-
Price	4.84	4.13	4.49	3.82	3.88	4.08	3.46	-
P/RPS	1.68	1.41	1.51	1.27	1.27	1.32	1.11	31.72%
YoY %	19.15%	-6.62%	18.90%	0.00%	-3.79%	18.92%	-	-
Horiz. %	151.35%	127.03%	136.04%	114.41%	114.41%	118.92%	100.00%	-
P/EPS	25.86	24.40	35.45	22.91	19.37	48.44	42.73	-28.38%
YoY %	5.98%	-31.17%	54.74%	18.28%	-60.01%	13.36%	-	-
Horiz. %	60.52%	57.10%	82.96%	53.62%	45.33%	113.36%	100.00%	-
EY	3.87	4.10	2.82	4.37	5.16	2.06	2.34	39.72%
YoY %	-5.61%	45.39%	-35.47%	-15.31%	150.49%	-11.97%	-	-
Horiz. %	165.38%	175.21%	120.51%	186.75%	220.51%	88.03%	100.00%	-
DY	3.47	4.07	2.23	2.62	0.52	0.49	0.58	228.48%
YoY %	-14.74%	82.51%	-14.89%	403.85%	6.12%	-15.52%	-	-
Horiz. %	598.28%	701.72%	384.48%	451.72%	89.66%	84.48%	100.00%	-
P/NAPS	2.66	2.09	2.37	1.96	1.97	2.15	1.86	26.85%
YoY %	27.27%	-11.81%	20.92%	-0.51%	-8.37%	15.59%	-	-
Horiz. %	143.01%	112.37%	127.42%	105.38%	105.91%	115.59%	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 - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-13 16:40:00

EMA 5

5 Mins

SELL

2024-05-13 16:30:00

EMA 5

5 Mins

BUY

2024-05-13 16:25:00

EMA 5

5 Mins

SELL

2024-05-13 16:10:00

EMA 5

5 Mins

BUY

2024-05-13 16:00:00

EMA 5

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

SENDAI

EVERSENDAI CORPORATION BERHAD

399

GENTING

GENTING BHD

349

PTRANS

PERAK TRANSIT BERHAD

332

MPI

MALAYSIAN PACIFIC INDUSTRIES

327

HLIND

HONG LEONG INDUSTRIES BHD

319

YTLPOWR

YTL POWER INTERNATIONAL BHD

289

GENM

GENTING MALAYSIA BERHAD

274

TOPGLOV

TOP GLOVE CORPORATION BHD

263

DNEX

DAGANG NEXCHANGE BERHAD

243

Daily Stocks

HSI-CXG

0.21

-0.005

239,755,600

HSI-HUT

0.12

-0.025

170,893,700

MMAG

0.375

+0.175

163,078,300

INIX-OR

0.02

0.00

141,839,900

MYEG

0.995

+0.01

111,318,800

TWL

0.025

0.00

79,946,600

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.965

+0.015

73,810,000

SENDAI-WA

0.41

+0.085

71,895,300

SENDAI

0.715

+0.10

67,853,300

More active Stocks

MPI

32.08

+1.08

219,500

SBAGAN

6.66

+1.06

1,070,500

KLUANG

5.95

+0.64

399,000

ALLIANZ-PA

23.00

+0.60

100

2.30

+0.35

36,308,200

PTT

1.57

+0.34

3,331,000

CHGP

3.06

+0.29

2,367,300

HSI-CXM

1.03

+0.25

2,000

GENTING

4.76

+0.21

17,904,300

IDEAL

3.60

+0.20

100

More gainer Stocks

HSI-HU8

0.13

-0.32

3,000

AJI

18.90

-0.20

657,300

ORIENT

6.97

-0.18

1,220,900

FBMKLCI-HM5

0.18

-0.17

400

PETDAG

21.34

-0.12

396,800

PARAGON

3.40

-0.12

194,100

KUAISHO-C17

0.08

-0.12

58,800

CTOS-C11

0.04

-0.11

1,000,000

HSTECH-HY

0.055

-0.105

200

KLK

22.56

-0.10

674,100

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