[PERSTIM] QoQ TTM Result on 30-Sep-2011 [#2]

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
TTM Result
Revenue	771,875	801,014	830,690	851,894	865,129	853,350	854,850	-6.58%
YoY %	-3.64%	-3.57%	-2.49%	-1.53%	1.38%	-0.18%	-	-
Horiz. %	90.29%	93.70%	97.17%	99.65%	101.20%	99.82%	100.00%	-
PBT	25,504	41,350	44,183	54,684	71,140	83,548	110,702	-62.45%
YoY %	-38.32%	-6.41%	-19.20%	-23.13%	-14.85%	-24.53%	-	-
Horiz. %	23.04%	37.35%	39.91%	49.40%	64.26%	75.47%	100.00%	-
Tax	-3,248	-6,161	-7,145	-11,626	-14,740	-17,631	-24,653	-74.14%
YoY %	47.28%	13.77%	38.54%	21.13%	16.40%	28.48%	-	-
Horiz. %	13.17%	24.99%	28.98%	47.16%	59.79%	71.52%	100.00%	-
NP	22,256	35,189	37,038	43,058	56,400	65,917	86,049	-59.43%
YoY %	-36.75%	-4.99%	-13.98%	-23.66%	-14.44%	-23.40%	-	-
Horiz. %	25.86%	40.89%	43.04%	50.04%	65.54%	76.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,256	35,189	37,038	43,058	49,020	58,537	78,669	-56.93%
YoY %	-36.75%	-4.99%	-13.98%	-12.16%	-16.26%	-25.59%	-	-
Horiz. %	28.29%	44.73%	47.08%	54.73%	62.31%	74.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.74%	14.90%	16.17%	21.26%	20.72%	21.10%	22.27%	-
YoY %	-14.50%	-7.85%	-23.94%	2.61%	-1.80%	-5.25%	-	-
Horiz. %	57.21%	66.91%	72.61%	95.46%	93.04%	94.75%	100.00%	-
Total Cost	749,619	765,825	793,652	808,836	808,729	787,433	768,801	-1.67%
YoY %	-2.12%	-3.51%	-1.88%	0.01%	2.70%	2.42%	-	-
Horiz. %	97.50%	99.61%	103.23%	105.21%	105.19%	102.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	322,740	317,775	314,794	485,851	329,695	313,729	314,843	1.66%
YoY %	1.56%	0.95%	-35.21%	47.36%	5.09%	-0.35%	-	-
Horiz. %	102.51%	100.93%	99.98%	154.32%	104.72%	99.65%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	49,667	49,667	53,634	53,634	39,719	39,719	42,705	10.60%
YoY %	0.00%	-7.40%	0.00%	35.03%	0.00%	-6.99%	-	-
Horiz. %	116.30%	116.30%	125.59%	125.59%	93.01%	93.01%	100.00%	-
Div Payout %	223.17%	141.15%	144.81%	124.56%	81.03%	67.85%	54.29%	-
YoY %	58.11%	-2.53%	16.26%	53.72%	19.43%	24.98%	-	-
Horiz. %	411.07%	259.99%	266.73%	229.43%	149.25%	124.98%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	322,740	317,775	314,794	485,851	329,695	313,729	314,843	1.66%
YoY %	1.56%	0.95%	-35.21%	47.36%	5.09%	-0.35%	-	-
Horiz. %	102.51%	100.93%	99.98%	154.32%	104.72%	99.65%	100.00%	-
NOSH	99,304	99,304	99,304	149,034	99,305	99,281	99,319	-0.01%
YoY %	0.00%	0.00%	-33.37%	50.08%	0.02%	-0.04%	-	-
Horiz. %	99.98%	99.98%	99.98%	150.06%	99.99%	99.96%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	2.88%	4.39%	4.46%	5.05%	6.52%	7.72%	10.07%	-
YoY %	-34.40%	-1.57%	-11.68%	-22.55%	-15.54%	-23.34%	-	-
Horiz. %	28.60%	43.59%	44.29%	50.15%	64.75%	76.66%	100.00%	-
ROE	6.90%	11.07%	11.77%	8.86%	14.87%	18.66%	24.99%	-
YoY %	-37.67%	-5.95%	32.84%	-40.42%	-20.31%	-25.33%	-	-
Horiz. %	27.61%	44.30%	47.10%	35.45%	59.50%	74.67%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	777.28	806.62	836.51	571.61	871.18	859.53	860.71	-6.57%
YoY %	-3.64%	-3.57%	46.34%	-34.39%	1.36%	-0.14%	-	-
Horiz. %	90.31%	93.72%	97.19%	66.41%	101.22%	99.86%	100.00%	-
EPS	22.41	35.44	37.30	28.89	49.36	58.96	79.21	-56.93%
YoY %	-36.77%	-4.99%	29.11%	-41.47%	-16.28%	-25.56%	-	-
Horiz. %	28.29%	44.74%	47.09%	36.47%	62.32%	74.44%	100.00%	-
DPS	50.02	50.02	54.01	35.99	40.00	40.00	43.00	10.61%
YoY %	0.00%	-7.39%	50.07%	-10.02%	0.00%	-6.98%	-	-
Horiz. %	116.33%	116.33%	125.60%	83.70%	93.02%	93.02%	100.00%	-
NAPS	3.25	3.20	3.17	3.26	3.32	3.16	3.17	1.67%
YoY %	1.56%	0.95%	-2.76%	-1.81%	5.06%	-0.32%	-	-
Horiz. %	102.52%	100.95%	100.00%	102.84%	104.73%	99.68%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 149,034
RPS	597.91	620.48	643.47	659.89	670.14	661.02	662.18	-6.58%
YoY %	-3.64%	-3.57%	-2.49%	-1.53%	1.38%	-0.18%	-	-
Horiz. %	90.29%	93.70%	97.17%	99.65%	101.20%	99.82%	100.00%	-
EPS	17.24	27.26	28.69	33.35	37.97	45.34	60.94	-56.93%
YoY %	-36.76%	-4.98%	-13.97%	-12.17%	-16.25%	-25.60%	-	-
Horiz. %	28.29%	44.73%	47.08%	54.73%	62.31%	74.40%	100.00%	-
DPS	38.47	38.47	41.55	41.55	30.77	30.77	33.08	10.59%
YoY %	0.00%	-7.41%	0.00%	35.03%	0.00%	-6.98%	-	-
Horiz. %	116.29%	116.29%	125.60%	125.60%	93.02%	93.02%	100.00%	-
NAPS	2.50	2.4615	2.4385	3.7635	2.5539	2.4302	2.4388	1.66%
YoY %	1.56%	0.94%	-35.21%	47.36%	5.09%	-0.35%	-	-
Horiz. %	102.51%	100.93%	99.99%	154.32%	104.72%	99.65%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	3.60	3.61	3.74	3.60	4.00	4.75	5.01	-
P/RPS	0.46	0.45	0.45	0.63	0.46	0.55	0.58	-14.33%
YoY %	2.22%	0.00%	-28.57%	36.96%	-16.36%	-5.17%	-	-
Horiz. %	79.31%	77.59%	77.59%	108.62%	79.31%	94.83%	100.00%	-
P/EPS	16.06	10.19	10.03	12.46	8.10	8.06	6.33	86.12%
YoY %	57.61%	1.60%	-19.50%	53.83%	0.50%	27.33%	-	-
Horiz. %	253.71%	160.98%	158.45%	196.84%	127.96%	127.33%	100.00%	-
EY	6.23	9.82	9.97	8.03	12.34	12.41	15.81	-46.28%
YoY %	-36.56%	-1.50%	24.16%	-34.93%	-0.56%	-21.51%	-	-
Horiz. %	39.41%	62.11%	63.06%	50.79%	78.05%	78.49%	100.00%	-
DY	13.89	13.85	14.44	10.00	10.00	8.42	8.58	37.91%
YoY %	0.29%	-4.09%	44.40%	0.00%	18.76%	-1.86%	-	-
Horiz. %	161.89%	161.42%	168.30%	116.55%	116.55%	98.14%	100.00%	-
P/NAPS	1.11	1.13	1.18	1.10	1.20	1.50	1.58	-20.98%
YoY %	-1.77%	-4.24%	7.27%	-8.33%	-20.00%	-5.06%	-	-
Horiz. %	70.25%	71.52%	74.68%	69.62%	75.95%	94.94%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	19/07/12	24/05/12	30/01/12	02/11/11	26/07/11	26/05/11	26/01/11	-
Price	3.77	3.45	3.90	3.88	4.15	5.17	4.98	-
P/RPS	0.49	0.43	0.47	0.68	0.48	0.60	0.58	-10.64%
YoY %	13.95%	-8.51%	-30.88%	41.67%	-20.00%	3.45%	-	-
Horiz. %	84.48%	74.14%	81.03%	117.24%	82.76%	103.45%	100.00%	-
P/EPS	16.82	9.74	10.46	13.43	8.41	8.77	6.29	92.77%
YoY %	72.69%	-6.88%	-22.11%	59.69%	-4.10%	39.43%	-	-
Horiz. %	267.41%	154.85%	166.30%	213.51%	133.70%	139.43%	100.00%	-
EY	5.94	10.27	9.56	7.45	11.89	11.40	15.91	-48.18%
YoY %	-42.16%	7.43%	28.32%	-37.34%	4.30%	-28.35%	-	-
Horiz. %	37.34%	64.55%	60.09%	46.83%	74.73%	71.65%	100.00%	-
DY	13.27	14.50	13.85	9.28	9.64	7.74	8.63	33.25%
YoY %	-8.48%	4.69%	49.25%	-3.73%	24.55%	-10.31%	-	-
Horiz. %	153.77%	168.02%	160.49%	107.53%	111.70%	89.69%	100.00%	-
P/NAPS	1.16	1.08	1.23	1.19	1.25	1.64	1.57	-18.28%
YoY %	7.41%	-12.20%	3.36%	-4.80%	-23.78%	4.46%	-	-
Horiz. %	73.89%	68.79%	78.34%	75.80%	79.62%	104.46%	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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

977

HLIND

HONG LEONG INDUSTRIES BHD

922

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

424

YTLPOWR

YTL POWER INTERNATIONAL BHD

384

GENTING

GENTING BHD

383

JCY

JCY INTERNATIONAL BERHAD

344

UCHITEC

UCHI TECHNOLOGIES BHD

311

GENM

GENTING MALAYSIA BERHAD

287

MAYBANK

MALAYAN BANKING BHD

270

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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