[P&O] QoQ TTM Result on 31-Dec-2012 [#1]

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
TTM Result
Revenue	563,417	562,269	558,121	577,926	558,086	548,063	543,065	2.48%
YoY %	0.20%	0.74%	-3.43%	3.56%	1.83%	0.92%	-	-
Horiz. %	103.75%	103.54%	102.77%	106.42%	102.77%	100.92%	100.00%	-
PBT	65,735	68,451	76,994	60,105	50,610	45,250	47,564	24.04%
YoY %	-3.97%	-11.10%	28.10%	18.76%	11.85%	-4.87%	-	-
Horiz. %	138.20%	143.91%	161.87%	126.37%	106.40%	95.13%	100.00%	-
Tax	-15,616	-17,596	-19,786	-15,547	-13,745	-14,137	-14,697	4.12%
YoY %	11.25%	11.07%	-27.27%	-13.11%	2.77%	3.81%	-	-
Horiz. %	106.25%	119.73%	134.63%	105.78%	93.52%	96.19%	100.00%	-
NP	50,119	50,855	57,208	44,558	36,865	31,113	32,867	32.44%
YoY %	-1.45%	-11.11%	28.39%	20.87%	18.49%	-5.34%	-	-
Horiz. %	152.49%	154.73%	174.06%	135.57%	112.16%	94.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,909	48,160	57,208	44,558	36,865	31,113	32,867	8.03%
YoY %	-23.36%	-15.82%	28.39%	20.87%	18.49%	-5.34%	-	-
Horiz. %	112.30%	146.53%	174.06%	135.57%	112.16%	94.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.76%	25.71%	25.70%	25.87%	27.16%	31.24%	30.90%	-
YoY %	-7.58%	0.04%	-0.66%	-4.75%	-13.06%	1.10%	-	-
Horiz. %	76.89%	83.20%	83.17%	83.72%	87.90%	101.10%	100.00%	-
Total Cost	513,298	511,414	500,913	533,368	521,221	516,950	510,198	0.40%
YoY %	0.37%	2.10%	-6.08%	2.33%	0.83%	1.32%	-	-
Horiz. %	100.61%	100.24%	98.18%	104.54%	102.16%	101.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	379,475	372,599	253,375	246,515	246,723	227,455	217,509	44.87%
YoY %	1.85%	47.05%	2.78%	-0.08%	8.47%	4.57%	-	-
Horiz. %	174.46%	171.30%	116.49%	113.34%	113.43%	104.57%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	17,551	23,673	24,905	29,643	20,612	23,128	19,948	-8.17%
YoY %	-25.86%	-4.95%	-15.98%	43.81%	-10.88%	15.94%	-	-
Horiz. %	87.98%	118.67%	124.85%	148.60%	103.33%	115.94%	100.00%	-
Div Payout %	47.55%	49.16%	43.53%	66.53%	55.91%	74.34%	60.70%	-
YoY %	-3.28%	12.93%	-34.57%	18.99%	-24.79%	22.47%	-	-
Horiz. %	78.34%	80.99%	71.71%	109.60%	92.11%	122.47%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
Net Worth	379,475	372,599	253,375	246,515	246,723	227,455	217,509	44.87%
YoY %	1.85%	47.05%	2.78%	-0.08%	8.47%	4.57%	-	-
Horiz. %	174.46%	171.30%	116.49%	113.34%	113.43%	104.57%	100.00%	-
NOSH	243,253	243,529	243,630	244,075	244,280	244,576	247,169	-1.05%
YoY %	-0.11%	-0.04%	-0.18%	-0.08%	-0.12%	-1.05%	-	-
Horiz. %	98.42%	98.53%	98.57%	98.75%	98.83%	98.95%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	8.90%	9.04%	10.25%	7.71%	6.61%	5.68%	6.05%	-
YoY %	-1.55%	-11.80%	32.94%	16.64%	16.37%	-6.12%	-	-
Horiz. %	147.11%	149.42%	169.42%	127.44%	109.26%	93.88%	100.00%	-
ROE	9.73%	12.93%	22.58%	18.08%	14.94%	13.68%	15.11%	-
YoY %	-24.75%	-42.74%	24.89%	21.02%	9.21%	-9.46%	-	-
Horiz. %	64.39%	85.57%	149.44%	119.66%	98.87%	90.54%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	231.62	230.88	229.09	236.78	228.46	224.09	219.71	3.57%
YoY %	0.32%	0.78%	-3.25%	3.64%	1.95%	1.99%	-	-
Horiz. %	105.42%	105.08%	104.27%	107.77%	103.98%	101.99%	100.00%	-
EPS	15.17	19.78	23.48	18.26	15.09	12.72	13.30	9.15%
YoY %	-23.31%	-15.76%	28.59%	21.01%	18.63%	-4.36%	-	-
Horiz. %	114.06%	148.72%	176.54%	137.29%	113.46%	95.64%	100.00%	-
DPS	7.20	9.70	10.20	12.10	8.40	9.40	8.10	-7.54%
YoY %	-25.77%	-4.90%	-15.70%	44.05%	-10.64%	16.05%	-	-
Horiz. %	88.89%	119.75%	125.93%	149.38%	103.70%	116.05%	100.00%	-
NAPS	1.56	1.53	1.04	1.01	1.01	0.93	0.88	46.42%
YoY %	1.96%	47.12%	2.97%	0.00%	8.60%	5.68%	-	-
Horiz. %	177.27%	173.86%	118.18%	114.77%	114.77%	105.68%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 244,075
RPS	190.25	189.87	188.47	195.15	188.45	185.07	183.38	2.47%
YoY %	0.20%	0.74%	-3.42%	3.56%	1.83%	0.92%	-	-
Horiz. %	103.75%	103.54%	102.78%	106.42%	102.76%	100.92%	100.00%	-
EPS	12.46	16.26	19.32	15.05	12.45	10.51	11.10	8.00%
YoY %	-23.37%	-15.84%	28.37%	20.88%	18.46%	-5.32%	-	-
Horiz. %	112.25%	146.49%	174.05%	135.59%	112.16%	94.68%	100.00%	-
DPS	5.93	7.99	8.41	10.01	6.96	7.81	6.74	-8.17%
YoY %	-25.78%	-4.99%	-15.98%	43.82%	-10.88%	15.88%	-	-
Horiz. %	87.98%	118.55%	124.78%	148.52%	103.26%	115.88%	100.00%	-
NAPS	1.2814	1.2582	0.8556	0.8324	0.8331	0.7681	0.7345	44.87%
YoY %	1.84%	47.05%	2.79%	-0.08%	8.46%	4.57%	-	-
Horiz. %	174.46%	171.30%	116.49%	113.33%	113.42%	104.57%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	-
Price	1.39	1.48	1.41	1.31	1.15	1.00	0.94	-
P/RPS	0.60	0.64	0.62	0.55	0.50	0.45	0.43	24.84%
YoY %	-6.25%	3.23%	12.73%	10.00%	11.11%	4.65%	-	-
Horiz. %	139.53%	148.84%	144.19%	127.91%	116.28%	104.65%	100.00%	-
P/EPS	9.16	7.48	6.00	7.18	7.62	7.86	7.07	18.82%
YoY %	22.46%	24.67%	-16.43%	-5.77%	-3.05%	11.17%	-	-
Horiz. %	129.56%	105.80%	84.87%	101.56%	107.78%	111.17%	100.00%	-
EY	10.92	13.36	16.65	13.94	13.12	12.72	14.15	-15.85%
YoY %	-18.26%	-19.76%	19.44%	6.25%	3.14%	-10.11%	-	-
Horiz. %	77.17%	94.42%	117.67%	98.52%	92.72%	89.89%	100.00%	-
DY	5.18	6.55	7.23	9.24	7.30	9.40	8.62	-28.76%
YoY %	-20.92%	-9.41%	-21.75%	26.58%	-22.34%	9.05%	-	-
Horiz. %	60.09%	75.99%	83.87%	107.19%	84.69%	109.05%	100.00%	-
P/NAPS	0.89	0.97	1.36	1.30	1.14	1.08	1.07	-11.54%
YoY %	-8.25%	-28.68%	4.62%	14.04%	5.56%	0.93%	-	-
Horiz. %	83.18%	90.65%	127.10%	121.50%	106.54%	100.93%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	28/11/13	28/08/13	30/05/13	21/02/13	30/11/12	29/08/12	31/05/12	-
Price	1.49	1.32	1.74	1.28	1.20	1.18	0.93	-
P/RPS	0.64	0.57	0.76	0.54	0.53	0.53	0.42	32.38%
YoY %	12.28%	-25.00%	40.74%	1.89%	0.00%	26.19%	-	-
Horiz. %	152.38%	135.71%	180.95%	128.57%	126.19%	126.19%	100.00%	-
P/EPS	9.82	6.67	7.41	7.01	7.95	9.28	6.99	25.41%
YoY %	47.23%	-9.99%	5.71%	-11.82%	-14.33%	32.76%	-	-
Horiz. %	140.49%	95.42%	106.01%	100.29%	113.73%	132.76%	100.00%	-
EY	10.18	14.98	13.50	14.26	12.58	10.78	14.30	-20.25%
YoY %	-32.04%	10.96%	-5.33%	13.35%	16.70%	-24.62%	-	-
Horiz. %	71.19%	104.76%	94.41%	99.72%	87.97%	75.38%	100.00%	-
DY	4.83	7.35	5.86	9.45	7.00	7.97	8.71	-32.47%
YoY %	-34.29%	25.43%	-37.99%	35.00%	-12.17%	-8.50%	-	-
Horiz. %	55.45%	84.39%	67.28%	108.50%	80.37%	91.50%	100.00%	-
P/NAPS	0.96	0.86	1.67	1.27	1.19	1.27	1.06	-6.38%
YoY %	11.63%	-48.50%	31.50%	6.72%	-6.30%	19.81%	-	-
Horiz. %	90.57%	81.13%	157.55%	119.81%	112.26%	119.81%	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

2024-06-28 16:30:00

EMA 5

30 Mins

BUY

2024-06-28 16:00:00

EMA 5

10 Mins

BUY

2024-06-28 16:00:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-06-28 15:55:00

EMA 5

5 Mins

BUY

2024-06-28 15:55:00

ADX

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

942

HLIND

HONG LEONG INDUSTRIES BHD

915

JCY

JCY INTERNATIONAL BERHAD

630

DNEX

DAGANG NEXCHANGE BERHAD

601

GENTING

GENTING BHD

579

YTLPOWR

YTL POWER INTERNATIONAL BHD

554

MAYBANK

MALAYAN BANKING BHD

478

MYEG

MY E.G. SERVICES BHD

476

SAPNRG

SAPURA ENERGY BERHAD

465

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