[TIMECOM] QoQ TTM Result on 31-Dec-2022 [#4]

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
TTM Result
Revenue	1,564,899	1,561,396	1,545,789	1,546,718	1,521,593	1,460,794	1,434,382	5.97%
YoY %	0.22%	1.01%	-0.06%	1.65%	4.16%	1.84%	-	-
Horiz. %	109.10%	108.85%	107.77%	107.83%	106.08%	101.84%	100.00%	-
PBT	444,780	454,952	576,934	568,030	585,193	562,320	530,622	-11.08%
YoY %	-2.24%	-21.14%	1.57%	-2.93%	4.07%	5.97%	-	-
Horiz. %	83.82%	85.74%	108.73%	107.05%	110.28%	105.97%	100.00%	-
Tax	2,167,049	2,167,239	-100,222	-114,420	-145,742	-139,940	-134,146	-
YoY %	-0.01%	2,262.44%	12.41%	21.49%	-4.15%	-4.32%	-	-
Horiz. %	-1,615.44%	-1,615.58%	74.71%	85.30%	108.64%	104.32%	100.00%	-
NP	2,611,829	2,622,191	476,712	453,610	439,451	422,380	396,476	251.01%
YoY %	-0.40%	450.06%	5.09%	3.22%	4.04%	6.53%	-	-
Horiz. %	658.76%	661.37%	120.24%	114.41%	110.84%	106.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,606,215	2,618,362	473,775	449,910	436,258	418,057	392,452	252.89%
YoY %	-0.46%	452.66%	5.30%	3.13%	4.35%	6.52%	-	-
Horiz. %	664.09%	667.18%	120.72%	114.64%	111.16%	106.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-487.22%	-476.37%	17.37%	20.14%	24.90%	24.89%	25.28%	-
YoY %	-2.28%	-2,842.49%	-13.75%	-19.12%	0.04%	-1.54%	-	-
Horiz. %	-1,927.29%	-1,884.38%	68.71%	79.67%	98.50%	98.46%	100.00%	-
Total Cost	-1,046,930	-1,060,795	1,069,077	1,093,108	1,082,142	1,038,414	1,037,906	-
YoY %	1.31%	-199.23%	-2.20%	1.01%	4.21%	0.05%	-	-
Horiz. %	-100.87%	-102.21%	103.00%	105.32%	104.26%	100.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,093,926	4,283,858	2,959,518	3,122,196	2,964,919	3,142,966	3,012,271	22.67%
YoY %	-4.43%	44.75%	-5.21%	5.30%	-5.66%	4.34%	-	-
Horiz. %	135.91%	142.21%	98.25%	103.65%	98.43%	104.34%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	1,568,547	1,568,547	1,568,362	568,376	684,475	684,475	385,894	154.47%
YoY %	0.00%	0.01%	175.94%	-16.96%	0.00%	77.37%	-	-
Horiz. %	406.47%	406.47%	406.42%	147.29%	177.37%	177.37%	100.00%	-
Div Payout %	60.18%	59.91%	331.04%	126.33%	156.90%	163.73%	98.33%	-
YoY %	0.45%	-81.90%	162.04%	-19.48%	-4.17%	66.51%	-	-
Horiz. %	61.20%	60.93%	336.66%	128.48%	159.56%	166.51%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	4,093,926	4,283,858	2,959,518	3,122,196	2,964,919	3,142,966	3,012,271	22.67%
YoY %	-4.43%	44.75%	-5.21%	5.30%	-5.66%	4.34%	-	-
Horiz. %	135.91%	142.21%	98.25%	103.65%	98.43%	104.34%	100.00%	-
NOSH	1,846,838	1,838,566	1,838,566	1,836,586	1,836,586	1,825,618	1,825,618	0.77%
YoY %	0.45%	0.00%	0.11%	0.00%	0.60%	0.00%	-	-
Horiz. %	101.16%	100.71%	100.71%	100.60%	100.60%	100.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	166.90%	167.94%	30.84%	29.33%	28.88%	28.91%	27.64%	-
YoY %	-0.62%	444.55%	5.15%	1.56%	-0.10%	4.59%	-	-
Horiz. %	603.84%	607.60%	111.58%	106.11%	104.49%	104.59%	100.00%	-
ROE	63.66%	61.12%	16.01%	14.41%	14.71%	13.30%	13.03%	-
YoY %	4.16%	281.76%	11.10%	-2.04%	10.60%	2.07%	-	-
Horiz. %	488.56%	469.07%	122.87%	110.59%	112.89%	102.07%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	84.86	84.92	84.09	84.22	83.14	79.94	78.57	5.26%
YoY %	-0.07%	0.99%	-0.15%	1.30%	4.00%	1.74%	-	-
Horiz. %	108.01%	108.08%	107.03%	107.19%	105.82%	101.74%	100.00%	-
EPS	141.33	142.41	25.77	24.50	23.84	22.88	21.50	250.50%
YoY %	-0.76%	452.62%	5.18%	2.77%	4.20%	6.42%	-	-
Horiz. %	657.35%	662.37%	119.86%	113.95%	110.88%	106.42%	100.00%	-
DPS	85.34	85.34	85.43	31.03	37.71	37.71	21.14	153.31%
YoY %	0.00%	-0.11%	175.31%	-17.71%	0.00%	78.38%	-	-
Horiz. %	403.69%	403.69%	404.12%	146.78%	178.38%	178.38%	100.00%	-
NAPS	2.22	2.33	1.61	1.70	1.62	1.72	1.65	21.85%
YoY %	-4.72%	44.72%	-5.29%	4.94%	-5.81%	4.24%	-	-
Horiz. %	134.55%	141.21%	97.58%	103.03%	98.18%	104.24%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 1,836,586
RPS	84.64	84.45	83.61	83.66	82.30	79.01	77.58	5.97%
YoY %	0.22%	1.00%	-0.06%	1.65%	4.16%	1.84%	-	-
Horiz. %	109.10%	108.86%	107.77%	107.84%	106.08%	101.84%	100.00%	-
EPS	140.97	141.62	25.63	24.34	23.60	22.61	21.23	252.87%
YoY %	-0.46%	452.56%	5.30%	3.14%	4.38%	6.50%	-	-
Horiz. %	664.01%	667.07%	120.73%	114.65%	111.16%	106.50%	100.00%	-
DPS	84.84	84.84	84.83	30.74	37.02	37.02	20.87	154.49%
YoY %	0.00%	0.01%	175.96%	-16.96%	0.00%	77.38%	-	-
Horiz. %	406.52%	406.52%	406.47%	147.29%	177.38%	177.38%	100.00%	-
NAPS	2.2143	2.3171	1.6008	1.6888	1.6037	1.70	1.6293	22.67%
YoY %	-4.44%	44.75%	-5.21%	5.31%	-5.66%	4.34%	-	-
Horiz. %	135.90%	142.21%	98.25%	103.65%	98.43%	104.34%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	5.42	5.20	5.55	4.90	4.62	4.38	4.30	-
P/RPS	6.39	6.12	6.60	5.82	5.56	5.48	5.47	10.90%
YoY %	4.41%	-7.27%	13.40%	4.68%	1.46%	0.18%	-	-
Horiz. %	116.82%	111.88%	120.66%	106.40%	101.65%	100.18%	100.00%	-
P/EPS	3.84	3.65	21.53	20.00	19.38	19.14	20.00	-66.68%
YoY %	5.21%	-83.05%	7.65%	3.20%	1.25%	-4.30%	-	-
Horiz. %	19.20%	18.25%	107.65%	100.00%	96.90%	95.70%	100.00%	-
EY	26.07	27.39	4.64	5.00	5.16	5.22	5.00	200.38%
YoY %	-4.82%	490.30%	-7.20%	-3.10%	-1.15%	4.40%	-	-
Horiz. %	521.40%	547.80%	92.80%	100.00%	103.20%	104.40%	100.00%	-
DY	15.75	16.41	15.39	6.33	8.16	8.61	4.92	117.05%
YoY %	-4.02%	6.63%	143.13%	-22.43%	-5.23%	75.00%	-	-
Horiz. %	320.12%	333.54%	312.80%	128.66%	165.85%	175.00%	100.00%	-
P/NAPS	2.44	2.23	3.45	2.88	2.85	2.55	2.61	-4.38%
YoY %	9.42%	-35.36%	19.79%	1.05%	11.76%	-2.30%	-	-
Horiz. %	93.49%	85.44%	132.18%	110.34%	109.20%	97.70%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	22/11/23	18/08/23	18/05/23	28/02/23	25/11/22	29/08/22	30/05/22	-
Price	5.16	5.43	5.30	5.35	4.82	4.56	4.43	-
P/RPS	6.08	6.39	6.30	6.35	5.80	5.70	5.64	5.13%
YoY %	-4.85%	1.43%	-0.79%	9.48%	1.75%	1.06%	-	-
Horiz. %	107.80%	113.30%	111.70%	112.59%	102.84%	101.06%	100.00%	-
P/EPS	3.65	3.81	20.56	21.84	20.22	19.93	20.61	-68.43%
YoY %	-4.20%	-81.47%	-5.86%	8.01%	1.46%	-3.30%	-	-
Horiz. %	17.71%	18.49%	99.76%	105.97%	98.11%	96.70%	100.00%	-
EY	27.39	26.23	4.86	4.58	4.95	5.02	4.85	216.79%
YoY %	4.42%	439.71%	6.11%	-7.47%	-1.39%	3.51%	-	-
Horiz. %	564.74%	540.82%	100.21%	94.43%	102.06%	103.51%	100.00%	-
DY	16.54	15.72	16.12	5.80	7.82	8.27	4.77	128.91%
YoY %	5.22%	-2.48%	177.93%	-25.83%	-5.44%	73.38%	-	-
Horiz. %	346.75%	329.56%	337.95%	121.59%	163.94%	173.38%	100.00%	-
P/NAPS	2.32	2.33	3.29	3.15	2.98	2.65	2.68	-9.16%
YoY %	-0.43%	-29.18%	4.44%	5.70%	12.45%	-1.12%	-	-
Horiz. %	86.57%	86.94%	122.76%	117.54%	111.19%	98.88%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-30 15:10:00

EMA 5

10 Mins

SELL

2024-04-30 14:50:00

EMA 5

5 Mins

SELL

2024-04-30 14:45:00

EMA 5

5 Mins

BUY

2024-04-30 14:40:00

EMA 5

5 Mins

SELL

2024-04-30 12:00:00

EMA 5

5 Mins

BUY

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

559

MYEG

MY E.G. SERVICES BHD

445

YTL

YTL CORPORATION BHD

391

PTRANS

PERAK TRANSIT BERHAD

352

MPI

MALAYSIAN PACIFIC INDUSTRIES

347

HLIND

HONG LEONG INDUSTRIES BHD

333

CAPITALA

CAPITAL A BERHAD

293

SAPNRG

SAPURA ENERGY BERHAD

229

TOPGLOV

TOP GLOVE CORPORATION BHD

219

Daily Stocks

HSI-CVZ

0.17

-0.005

186,805,500

CLASSITA

0.04

0.00

175,887,500

MYEG

0.93

+0.02

169,393,000

ICONIC-WA

0.045

+0.015

166,257,800

ICONIC

0.11

+0.03

145,798,700

MKHOP

0.625

+0.005

121,625,300

HSI-HUF

0.085

-0.005

109,307,700

FITTERS

0.05

0.00

68,100,000

YTL

3.12

-0.08

48,059,800

RGB

0.41

+0.01

44,367,000

More active Stocks

CHINHIN

5.89

+0.59

564,400

NESTLE

127.20

+0.30

116,100

UTDPLT

25.22

+0.24

154,200

MPI

30.24

+0.24

20,300

OPPSTAR

1.45

+0.20

41,186,100

CHGP

2.13

+0.19

2,499,200

HKEX-CP

0.185

+0.18

800

ALLIANZ

21.04

+0.14

9,200

BAT

8.38

+0.12

219,800

LPI

12.04

+0.12

97,500

More gainer Stocks

DLADY

32.86

-0.96

21,400

YTLPOWR

4.61

-0.18

40,959,900

CRESNDO

3.60

-0.14

704,400

KUAISHO-C17

0.08

-0.12

58,800

TOCEAN

1.48

-0.10

1,000

GCB

2.75

-0.09

6,053,900

PLENITU

1.66

-0.09

138,800

YTLPOWR-C30

1.67

-0.09

100

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