[TM] QoQ TTM Result on 31-Mar-2004 [#1]

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
TTM Result
Revenue	13,250,900	12,985,804	13,008,052	12,715,408	11,796,350	11,159,764	10,345,525	17.85%
YoY %	2.04%	-0.17%	2.30%	7.79%	5.70%	7.87%	-	-
Horiz. %	128.08%	125.52%	125.74%	122.91%	114.02%	107.87%	100.00%	-
PBT	3,172,839	2,740,365	2,674,352	2,085,363	1,810,452	1,545,883	1,503,267	64.16%
YoY %	15.78%	2.47%	28.24%	15.18%	17.11%	2.83%	-	-
Horiz. %	211.06%	182.29%	177.90%	138.72%	120.43%	102.83%	100.00%	-
Tax	-559,379	-451,345	-382,117	-467,416	-420,038	-552,585	-616,141	-6.21%
YoY %	-23.94%	-18.12%	18.25%	-11.28%	23.99%	10.32%	-	-
Horiz. %	90.79%	73.25%	62.02%	75.86%	68.17%	89.68%	100.00%	-
NP	2,613,460	2,289,020	2,292,235	1,617,947	1,390,414	993,298	887,126	104.83%
YoY %	14.17%	-0.14%	41.68%	16.36%	39.98%	11.97%	-	-
Horiz. %	294.60%	258.03%	258.39%	182.38%	156.73%	111.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,613,460	2,289,020	2,292,235	1,617,947	1,390,414	993,298	887,126	104.83%
YoY %	14.17%	-0.14%	41.68%	16.36%	39.98%	11.97%	-	-
Horiz. %	294.60%	258.03%	258.39%	182.38%	156.73%	111.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.63%	16.47%	14.29%	22.41%	23.20%	35.75%	40.99%	-
YoY %	7.04%	15.26%	-36.23%	-3.41%	-35.10%	-12.78%	-	-
Horiz. %	43.01%	40.18%	34.86%	54.67%	56.60%	87.22%	100.00%	-
Total Cost	10,637,440	10,696,784	10,715,817	11,097,461	10,405,936	10,166,466	9,458,399	8.10%
YoY %	-0.55%	-0.18%	-3.44%	6.65%	2.36%	7.49%	-	-
Horiz. %	112.47%	113.09%	113.29%	117.33%	110.02%	107.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	15,359,846	14,483,340	14,347,411	13,660,595	12,606,204	11,953,299	11,381,963	22.00%
YoY %	6.05%	0.95%	5.03%	8.36%	5.46%	5.02%	-	-
Horiz. %	134.95%	127.25%	126.05%	120.02%	110.76%	105.02%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Dividend
Div	1,009,661	978,939	978,939	644,851	644,851	314,869	314,869	116.68%
YoY %	3.14%	0.00%	51.81%	0.00%	104.80%	0.00%	-	-
Horiz. %	320.66%	310.90%	310.90%	204.80%	204.80%	100.00%	100.00%	-
Div Payout %	38.63%	42.77%	42.71%	39.86%	46.38%	31.70%	35.49%	-
YoY %	-9.68%	0.14%	7.15%	-14.06%	46.31%	-10.68%	-	-
Horiz. %	108.85%	120.51%	120.34%	112.31%	130.68%	89.32%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Equity
Net Worth	15,359,846	14,483,340	14,347,411	13,660,595	12,606,204	11,953,299	11,381,963	22.00%
YoY %	6.05%	0.95%	5.03%	8.36%	5.46%	5.02%	-	-
Horiz. %	134.95%	127.25%	126.05%	120.02%	110.76%	105.02%	100.00%	-
NOSH	3,377,868	3,367,122	3,340,880	3,293,058	3,224,258	3,203,778	3,157,534	4.57%
YoY %	0.32%	0.79%	1.45%	2.13%	0.64%	1.46%	-	-
Horiz. %	106.98%	106.64%	105.81%	104.29%	102.11%	101.46%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Ratio Analysis
NP Margin	19.72%	17.63%	17.62%	12.72%	11.79%	8.90%	8.57%	-
YoY %	11.85%	0.06%	38.52%	7.89%	32.47%	3.85%	-	-
Horiz. %	230.11%	205.72%	205.60%	148.42%	137.57%	103.85%	100.00%	-
ROE	17.01%	15.80%	15.98%	11.84%	11.03%	8.31%	7.79%	-
YoY %	7.66%	-1.13%	34.97%	7.34%	32.73%	6.68%	-	-
Horiz. %	218.36%	202.82%	205.13%	151.99%	141.59%	106.68%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Per Share
RPS	392.29	385.66	389.36	386.13	365.86	348.33	327.65	12.69%
YoY %	1.72%	-0.95%	0.84%	5.54%	5.03%	6.31%	-	-
Horiz. %	119.73%	117.70%	118.83%	117.85%	111.66%	106.31%	100.00%	-
EPS	77.37	67.98	68.61	49.13	43.12	31.00	28.10	95.84%
YoY %	13.81%	-0.92%	39.65%	13.94%	39.10%	10.32%	-	-
Horiz. %	275.34%	241.92%	244.16%	174.84%	153.45%	110.32%	100.00%	-
DPS	29.89	29.07	29.30	19.58	20.00	10.00	10.00	106.81%
YoY %	2.82%	-0.78%	49.64%	-2.10%	100.00%	0.00%	-	-
Horiz. %	298.90%	290.70%	293.00%	195.80%	200.00%	100.00%	100.00%	-
NAPS	4.5472	4.3014	4.2945	4.1483	3.9098	3.731	3.6047	16.66%
YoY %	5.71%	0.16%	3.52%	6.10%	4.79%	3.50%	-	-
Horiz. %	126.15%	119.33%	119.14%	115.08%	108.46%	103.50%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 3,293,058
RPS	345.28	338.37	338.95	331.33	307.38	290.79	269.58	17.85%
YoY %	2.04%	-0.17%	2.30%	7.79%	5.71%	7.87%	-	-
Horiz. %	128.08%	125.52%	125.73%	122.91%	114.02%	107.87%	100.00%	-
EPS	68.10	59.65	59.73	42.16	36.23	25.88	23.12	104.81%
YoY %	14.17%	-0.13%	41.67%	16.37%	39.99%	11.94%	-	-
Horiz. %	294.55%	258.00%	258.35%	182.35%	156.70%	111.94%	100.00%	-
DPS	26.31	25.51	25.51	16.80	16.80	8.20	8.20	116.77%
YoY %	3.14%	0.00%	51.85%	0.00%	104.88%	0.00%	-	-
Horiz. %	320.85%	311.10%	311.10%	204.88%	204.88%	100.00%	100.00%	-
NAPS	4.0024	3.774	3.7385	3.5596	3.2848	3.1147	2.9658	22.00%
YoY %	6.05%	0.95%	5.03%	8.37%	5.46%	5.02%	-	-
Horiz. %	134.95%	127.25%	126.05%	120.02%	110.76%	105.02%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	-
Price	5.80	5.60	5.15	5.15	4.20	3.67	3.92	-
P/RPS	1.48	1.45	1.32	1.33	1.15	1.05	1.20	14.93%
YoY %	2.07%	9.85%	-0.75%	15.65%	9.52%	-12.50%	-	-
Horiz. %	123.33%	120.83%	110.00%	110.83%	95.83%	87.50%	100.00%	-
P/EPS	7.50	8.24	7.51	10.48	9.74	11.84	13.95	-33.75%
YoY %	-8.98%	9.72%	-28.34%	7.60%	-17.74%	-15.13%	-	-
Horiz. %	53.76%	59.07%	53.84%	75.13%	69.82%	84.87%	100.00%	-
EY	13.34	12.14	13.32	9.54	10.27	8.45	7.17	50.98%
YoY %	9.88%	-8.86%	39.62%	-7.11%	21.54%	17.85%	-	-
Horiz. %	186.05%	169.32%	185.77%	133.05%	143.24%	117.85%	100.00%	-
DY	5.15	5.19	5.69	3.80	4.76	2.72	2.55	59.43%
YoY %	-0.77%	-8.79%	49.74%	-20.17%	75.00%	6.67%	-	-
Horiz. %	201.96%	203.53%	223.14%	149.02%	186.67%	106.67%	100.00%	-
P/NAPS	1.28	1.30	1.20	1.24	1.07	0.98	1.09	11.25%
YoY %	-1.54%	8.33%	-3.23%	15.89%	9.18%	-10.09%	-	-
Horiz. %	117.43%	119.27%	110.09%	113.76%	98.17%	89.91%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	24/02/05	30/11/04	24/08/04	26/05/04	26/02/04	21/11/03	26/08/03	-
Price	5.30	6.00	5.05	4.75	5.25	4.18	3.95	-
P/RPS	1.35	1.56	1.30	1.23	1.43	1.20	1.21	7.53%
YoY %	-13.46%	20.00%	5.69%	-13.99%	19.17%	-0.83%	-	-
Horiz. %	111.57%	128.93%	107.44%	101.65%	118.18%	99.17%	100.00%	-
P/EPS	6.85	8.83	7.36	9.67	12.17	13.48	14.06	-37.94%
YoY %	-22.42%	19.97%	-23.89%	-20.54%	-9.72%	-4.13%	-	-
Horiz. %	48.72%	62.80%	52.35%	68.78%	86.56%	95.87%	100.00%	-
EY	14.60	11.33	13.59	10.34	8.21	7.42	7.11	61.20%
YoY %	28.86%	-16.63%	31.43%	25.94%	10.65%	4.36%	-	-
Horiz. %	205.34%	159.35%	191.14%	145.43%	115.47%	104.36%	100.00%	-
DY	5.64	4.85	5.80	4.12	3.81	2.39	2.53	70.23%
YoY %	16.29%	-16.38%	40.78%	8.14%	59.41%	-5.53%	-	-
Horiz. %	222.92%	191.70%	229.25%	162.85%	150.59%	94.47%	100.00%	-
P/NAPS	1.17	1.39	1.18	1.15	1.34	1.12	1.10	4.17%
YoY %	-15.83%	17.80%	2.61%	-14.18%	19.64%	1.82%	-	-
Horiz. %	106.36%	126.36%	107.27%	104.55%	121.82%	101.82%	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 - 28 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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

923

HLIND

HONG LEONG INDUSTRIES BHD

919

JCY

JCY INTERNATIONAL BERHAD

443

GENTING

GENTING BHD

376

YTLPOWR

YTL POWER INTERNATIONAL BHD

329

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

321

DNEX

DAGANG NEXCHANGE BERHAD

279

UCHITEC

UCHI TECHNOLOGIES BHD

277

NOTION

NOTION VTEC BHD

254

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.06

+0.01

49,243,300

MAXLAND-WB

0.035

+0.03

27,355,500

HIAPTEK

0.44

+0.015

26,571,700

SNS

0.775

+0.02

24,227,800

TCS

0.18

+0.02

22,876,500

NOVAMSC

0.225

+0.01

19,430,600

YGL

0.265

+0.02

18,965,700

More active Stocks

NESTLE

122.40

+0.90

3,800

DLADY

36.50

+0.32

3,900

F&N

31.96

+0.18

23,600

AJI

15.64

+0.14

6,900

HUMEIND

3.48

+0.13

529,800

CANONE

3.11

+0.11

200

YTL

3.54

+0.09

1,637,200

NAIM

1.50

+0.08

1,304,900

DAYANG

2.71

+0.08

990,800

MSM

2.41

+0.08

550,700

More gainer Stocks

NIKKEI-HD

0.915

-0.275

80,000

SUPERLN

1.11

-0.19

5,387,600

INARI-C2Q

0.06

-0.19

20,000

KUAISHO-C17

0.08

-0.12

58,800

NOTION

1.96

-0.09

11,032,500

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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