[TM] QoQ TTM Result on 31-Mar-2018 [#1]

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
TTM Result
Revenue	11,819,296	11,930,355	11,924,744	11,968,486	12,085,092	12,122,204	12,104,904	-1.57%
YoY %	-0.93%	0.05%	-0.37%	-0.96%	-0.31%	0.14%	-	-
Horiz. %	97.64%	98.56%	98.51%	98.87%	99.84%	100.14%	100.00%	-
PBT	17,413	178,525	845,623	978,526	1,048,022	851,183	834,547	-92.36%
YoY %	-90.25%	-78.89%	-13.58%	-6.63%	23.13%	1.99%	-	-
Horiz. %	2.09%	21.39%	101.33%	117.25%	125.58%	101.99%	100.00%	-
Tax	-277,926	-232,880	-303,104	-324,786	-317,476	-237,878	-269,379	2.09%
YoY %	-19.34%	23.17%	6.68%	-2.30%	-33.46%	11.69%	-	-
Horiz. %	103.17%	86.45%	112.52%	120.57%	117.85%	88.31%	100.00%	-
NP	-260,513	-54,355	542,519	653,740	730,546	613,305	565,168	-
YoY %	-379.28%	-110.02%	-17.01%	-10.51%	19.12%	8.52%	-	-
Horiz. %	-46.09%	-9.62%	95.99%	115.67%	129.26%	108.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	153,154	360,509	747,921	856,470	929,749	807,040	755,062	-65.37%
YoY %	-57.52%	-51.80%	-12.67%	-7.88%	15.20%	6.88%	-	-
Horiz. %	20.28%	47.75%	99.05%	113.43%	123.14%	106.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1,596.08%	130.45%	35.84%	33.19%	30.29%	27.95%	32.28%	-
YoY %	1,123.52%	263.98%	7.98%	9.57%	8.37%	-13.41%	-	-
Horiz. %	4,944.49%	404.12%	111.03%	102.82%	93.84%	86.59%	100.00%	-
Total Cost	12,079,809	11,984,710	11,382,225	11,314,746	11,354,546	11,508,899	11,539,736	3.08%
YoY %	0.79%	5.29%	0.60%	-0.35%	-1.34%	-0.27%	-	-
Horiz. %	104.68%	103.86%	98.64%	98.05%	98.40%	99.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,525,264	7,500,462	7,668,065	7,562,844	7,843,561	7,530,525	7,675,957	-1.30%
YoY %	0.33%	-2.19%	1.39%	-3.58%	4.16%	-1.89%	-	-
Horiz. %	98.04%	97.71%	99.90%	98.53%	102.18%	98.11%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	75,158	454,710	454,710	807,955	807,955	811,713	811,713	-79.44%
YoY %	-83.47%	0.00%	-43.72%	0.00%	-0.46%	0.00%	-	-
Horiz. %	9.26%	56.02%	56.02%	99.54%	99.54%	100.00%	100.00%	-
Div Payout %	49.07%	126.13%	60.80%	94.34%	86.90%	100.58%	107.50%	-
YoY %	-61.10%	107.45%	-35.55%	8.56%	-13.60%	-6.44%	-	-
Horiz. %	45.65%	117.33%	56.56%	87.76%	80.84%	93.56%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	7,525,264	7,500,462	7,668,065	7,562,844	7,843,561	7,530,525	7,675,957	-1.30%
YoY %	0.33%	-2.19%	1.39%	-3.58%	4.16%	-1.89%	-	-
Horiz. %	98.04%	97.71%	99.90%	98.53%	102.18%	98.11%	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%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	-2.20%	-0.46%	4.55%	5.46%	6.05%	5.06%	4.67%	-
YoY %	-378.26%	-110.11%	-16.67%	-9.75%	19.57%	8.35%	-	-
Horiz. %	-47.11%	-9.85%	97.43%	116.92%	129.55%	108.35%	100.00%	-
ROE	2.04%	4.81%	9.75%	11.32%	11.85%	10.72%	9.84%	-
YoY %	-57.59%	-50.67%	-13.87%	-4.47%	10.54%	8.94%	-	-
Horiz. %	20.73%	48.88%	99.09%	115.04%	120.43%	108.94%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	314.52	317.47	317.32	318.49	321.59	322.58	322.12	-1.57%
YoY %	-0.93%	0.05%	-0.37%	-0.96%	-0.31%	0.14%	-	-
Horiz. %	97.64%	98.56%	98.51%	98.87%	99.84%	100.14%	100.00%	-
EPS	4.08	9.59	19.90	22.79	24.74	21.48	20.09	-65.34%
YoY %	-57.46%	-51.81%	-12.68%	-7.88%	15.18%	6.92%	-	-
Horiz. %	20.31%	47.74%	99.05%	113.44%	123.15%	106.92%	100.00%	-
DPS	2.00	12.10	12.10	21.50	21.50	21.60	21.60	-79.44%
YoY %	-83.47%	0.00%	-43.72%	0.00%	-0.46%	0.00%	-	-
Horiz. %	9.26%	56.02%	56.02%	99.54%	99.54%	100.00%	100.00%	-
NAPS	2.0025	1.9959	2.0405	2.0125	2.0872	2.0039	2.0426	-1.30%
YoY %	0.33%	-2.19%	1.39%	-3.58%	4.16%	-1.89%	-	-
Horiz. %	98.04%	97.71%	99.90%	98.53%	102.18%	98.11%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,757,934
RPS	307.98	310.88	310.73	311.87	314.91	315.88	315.43	-1.57%
YoY %	-0.93%	0.05%	-0.37%	-0.97%	-0.31%	0.14%	-	-
Horiz. %	97.64%	98.56%	98.51%	98.87%	99.84%	100.14%	100.00%	-
EPS	3.99	9.39	19.49	22.32	24.23	21.03	19.68	-65.38%
YoY %	-57.51%	-51.82%	-12.68%	-7.88%	15.22%	6.86%	-	-
Horiz. %	20.27%	47.71%	99.03%	113.41%	123.12%	106.86%	100.00%	-
DPS	1.96	11.85	11.85	21.05	21.05	21.15	21.15	-79.43%
YoY %	-83.46%	0.00%	-43.71%	0.00%	-0.47%	0.00%	-	-
Horiz. %	9.27%	56.03%	56.03%	99.53%	99.53%	100.00%	100.00%	-
NAPS	1.9609	1.9545	1.9981	1.9707	2.0439	1.9623	2.0002	-1.31%
YoY %	0.33%	-2.18%	1.39%	-3.58%	4.16%	-1.89%	-	-
Horiz. %	98.04%	97.72%	99.90%	98.53%	102.18%	98.11%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	2.66	3.22	3.11	5.22	6.30	6.50	6.65	-
P/RPS	0.85	1.01	0.98	1.64	1.96	2.02	2.06	-44.48%
YoY %	-15.84%	3.06%	-40.24%	-16.33%	-2.97%	-1.94%	-	-
Horiz. %	41.26%	49.03%	47.57%	79.61%	95.15%	98.06%	100.00%	-
P/EPS	65.27	33.57	15.63	22.90	25.46	30.27	33.10	57.05%
YoY %	94.43%	114.78%	-31.75%	-10.05%	-15.89%	-8.55%	-	-
Horiz. %	197.19%	101.42%	47.22%	69.18%	76.92%	91.45%	100.00%	-
EY	1.53	2.98	6.40	4.37	3.93	3.30	3.02	-36.37%
YoY %	-48.66%	-53.44%	46.45%	11.20%	19.09%	9.27%	-	-
Horiz. %	50.66%	98.68%	211.92%	144.70%	130.13%	109.27%	100.00%	-
DY	0.75	3.76	3.89	4.12	3.41	3.32	3.25	-62.27%
YoY %	-80.05%	-3.34%	-5.58%	20.82%	2.71%	2.15%	-	-
Horiz. %	23.08%	115.69%	119.69%	126.77%	104.92%	102.15%	100.00%	-
P/NAPS	1.33	1.61	1.52	2.59	3.02	3.24	3.26	-44.90%
YoY %	-17.39%	5.92%	-41.31%	-14.24%	-6.79%	-0.61%	-	-
Horiz. %	40.80%	49.39%	46.63%	79.45%	92.64%	99.39%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	26/02/19	26/11/18	29/08/18	22/05/18	27/02/18	22/11/17	29/08/17	-
Price	3.02	2.32	3.57	4.20	6.03	6.00	6.42	-
P/RPS	0.96	0.73	1.13	1.32	1.88	1.86	1.99	-38.40%
YoY %	31.51%	-35.40%	-14.39%	-29.79%	1.08%	-6.53%	-	-
Horiz. %	48.24%	36.68%	56.78%	66.33%	94.47%	93.47%	100.00%	-
P/EPS	74.10	24.18	17.94	18.43	24.37	27.94	31.95	74.94%
YoY %	206.45%	34.78%	-2.66%	-24.37%	-12.78%	-12.55%	-	-
Horiz. %	231.92%	75.68%	56.15%	57.68%	76.28%	87.45%	100.00%	-
EY	1.35	4.14	5.57	5.43	4.10	3.58	3.13	-42.82%
YoY %	-67.39%	-25.67%	2.58%	32.44%	14.53%	14.38%	-	-
Horiz. %	43.13%	132.27%	177.96%	173.48%	130.99%	114.38%	100.00%	-
DY	0.66	5.22	3.39	5.12	3.57	3.60	3.36	-66.10%
YoY %	-87.36%	53.98%	-33.79%	43.42%	-0.83%	7.14%	-	-
Horiz. %	19.64%	155.36%	100.89%	152.38%	106.25%	107.14%	100.00%	-
P/NAPS	1.51	1.16	1.75	2.09	2.89	2.99	3.14	-38.53%
YoY %	30.17%	-33.71%	-16.27%	-27.68%	-3.34%	-4.78%	-	-
Horiz. %	48.09%	36.94%	55.73%	66.56%	92.04%	95.22%	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 - 21 May 2024

MQ Trader

MQ Trading Signals

2024-05-23 11:40:00

EMA 5

10 Mins

SELL

2024-05-23 10:25:00

EMA 5

5 Mins

SELL

2024-05-23 10:20:00

EMA 5

5 Mins

BUY

2024-05-23 10:10:00

EMA 5

5 Mins

SELL

2024-05-23 10:00:00

TURTLE SYSTEM 20

10 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

685

HLIND

HONG LEONG INDUSTRIES BHD

663

PTRANS

PERAK TRANSIT BERHAD

650

YTLPOWR

YTL POWER INTERNATIONAL BHD

370

MAYBANK

MALAYAN BANKING BHD

351

SNS

SNS NETWORK TECHNOLOGY BERHAD

336

YTL

YTL CORPORATION BHD

324

PBBANK

PUBLIC BANK BHD

319

MYEG

MY E.G. SERVICES BHD

302

Daily Stocks

INGENIEU

0.065

-0.005

492,296,400

INIX-OR

0.02

0.00

141,839,900

SNS

0.61

+0.11

121,273,900

KNM

0.085

+0.01

101,499,100

HSI-CXG

0.16

-0.035

81,319,600

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUZ

0.235

+0.035

72,132,600

PERDANA

0.40

+0.04

67,163,300

HSI-CT2

0.055

-0.025

66,443,300

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

AJI

16.76

+0.54

127,400

KLUANG

6.38

+0.38

36,300

TENAGA

13.08

+0.30

6,924,000

PIE

6.09

+0.29

2,040,200

GREATEC

5.29

+0.28

3,581,800

YSPSAH

2.88

+0.28

1,281,500

KLK

21.88

+0.28

763,200

SBAGAN

6.74

+0.23

32,100

BPURI-WB

0.40

+0.17

76,800

KESM

6.48

+0.17

50,700

More gainer Stocks

NESTLE

128.00

-1.50

20,800

MPI

38.30

-0.66

148,400

HSI-CVU

1.97

-0.21

1,000

HSI-CVH

1.03

-0.20

5,200

HSI-CVA

0.62

-0.20

3,000

HSI-CVG

0.72

-0.185

12,500

HSI-CVY

0.70

-0.15

20,000

HSI-CV7

0.265

-0.13

3,140,600

KUAISHO-C17

0.08

-0.12

58,800

F&N

32.88

-0.12

46,100

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