[P&O] QoQ TTM Result on 31-Dec-2016 [#1]

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	331,547	335,349	346,668	362,424	374,394	392,142	414,123	-13.76%
YoY %	-1.13%	-3.27%	-4.35%	-3.20%	-4.53%	-5.31%	-	-
Horiz. %	80.06%	80.98%	83.71%	87.52%	90.41%	94.69%	100.00%	-
PBT	35,936	40,949	45,711	58,462	37,314	69,579	80,858	-41.73%
YoY %	-12.24%	-10.42%	-21.81%	56.68%	-46.37%	-13.95%	-	-
Horiz. %	44.44%	50.64%	56.53%	72.30%	46.15%	86.05%	100.00%	-
Tax	-10,400	-11,258	-13,177	-18,947	-18,170	-20,068	-22,158	-39.57%
YoY %	7.62%	14.56%	30.45%	-4.28%	9.46%	9.43%	-	-
Horiz. %	46.94%	50.81%	59.47%	85.51%	82.00%	90.57%	100.00%	-
NP	25,536	29,691	32,534	39,515	19,144	49,511	58,700	-42.55%
YoY %	-13.99%	-8.74%	-17.67%	106.41%	-61.33%	-15.65%	-	-
Horiz. %	43.50%	50.58%	55.42%	67.32%	32.61%	84.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,666	10,976	15,227	13,018	-5,539	22,029	28,364	-58.16%
YoY %	-30.16%	-27.92%	16.97%	335.02%	-125.14%	-22.33%	-	-
Horiz. %	27.03%	38.70%	53.68%	45.90%	-19.53%	77.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.94%	27.49%	28.83%	32.41%	48.69%	28.84%	27.40%	-
YoY %	5.27%	-4.65%	-11.05%	-33.44%	68.83%	5.26%	-	-
Horiz. %	105.62%	100.33%	105.22%	118.28%	177.70%	105.26%	100.00%	-
Total Cost	306,011	305,658	314,134	322,909	355,250	342,631	355,423	-9.48%
YoY %	0.12%	-2.70%	-2.72%	-9.10%	3.68%	-3.60%	-	-
Horiz. %	86.10%	86.00%	88.38%	90.85%	99.95%	96.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	356,378	375,387	356,675	357,472	360,717	368,765	371,350	-2.70%
YoY %	-5.06%	5.25%	-0.22%	-0.90%	-2.18%	-0.70%	-	-
Horiz. %	95.97%	101.09%	96.05%	96.26%	97.14%	99.30%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	17,716	17,023	19,468	14,316	20,310	22,248	23,215	-16.47%
YoY %	4.07%	-12.56%	35.99%	-29.51%	-8.71%	-4.17%	-	-
Horiz. %	76.31%	73.33%	83.86%	61.67%	87.49%	95.83%	100.00%	-
Div Payout %	231.10%	155.10%	127.86%	109.97%	0.00%	101.00%	81.85%	-
YoY %	49.00%	21.30%	16.27%	0.00%	0.00%	23.40%	-	-
Horiz. %	282.35%	189.49%	156.21%	134.36%	0.00%	123.40%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	356,378	375,387	356,675	357,472	360,717	368,765	371,350	-2.70%
YoY %	-5.06%	5.25%	-0.22%	-0.90%	-2.18%	-0.70%	-	-
Horiz. %	95.97%	101.09%	96.05%	96.26%	97.14%	99.30%	100.00%	-
NOSH	245,954	249,954	245,954	245,954	245,954	239,457	239,580	1.76%
YoY %	-1.60%	1.63%	0.00%	0.00%	2.71%	-0.05%	-	-
Horiz. %	102.66%	104.33%	102.66%	102.66%	102.66%	99.95%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	7.70%	8.85%	9.38%	10.90%	5.11%	12.63%	14.17%	-
YoY %	-12.99%	-5.65%	-13.94%	113.31%	-59.54%	-10.87%	-	-
Horiz. %	54.34%	62.46%	66.20%	76.92%	36.06%	89.13%	100.00%	-
ROE	2.15%	2.92%	4.27%	3.64%	-1.54%	5.97%	7.64%	-
YoY %	-26.37%	-31.62%	17.31%	336.36%	-125.80%	-21.86%	-	-
Horiz. %	28.14%	38.22%	55.89%	47.64%	-20.16%	78.14%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	140.48	142.04	146.76	153.09	157.76	163.76	172.85	-12.89%
YoY %	-1.10%	-3.22%	-4.13%	-2.96%	-3.66%	-5.26%	-	-
Horiz. %	81.27%	82.18%	84.91%	88.57%	91.27%	94.74%	100.00%	-
EPS	3.25	4.65	6.45	5.50	-2.33	9.20	11.84	-57.73%
YoY %	-30.11%	-27.91%	17.27%	336.05%	-125.33%	-22.30%	-	-
Horiz. %	27.45%	39.27%	54.48%	46.45%	-19.68%	77.70%	100.00%	-
DPS	7.50	7.20	8.20	6.00	8.50	9.30	9.70	-15.74%
YoY %	4.17%	-12.20%	36.67%	-29.41%	-8.60%	-4.12%	-	-
Horiz. %	77.32%	74.23%	84.54%	61.86%	87.63%	95.88%	100.00%	-
NAPS	1.51	1.59	1.51	1.51	1.52	1.54	1.55	-1.72%
YoY %	-5.03%	5.30%	0.00%	-0.66%	-1.30%	-0.65%	-	-
Horiz. %	97.42%	102.58%	97.42%	97.42%	98.06%	99.35%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 245,954
RPS	111.96	113.24	117.06	122.38	126.43	132.42	139.84	-13.76%
YoY %	-1.13%	-3.26%	-4.35%	-3.20%	-4.52%	-5.31%	-	-
Horiz. %	80.06%	80.98%	83.71%	87.51%	90.41%	94.69%	100.00%	-
EPS	2.59	3.71	5.14	4.40	-1.87	7.44	9.58	-58.15%
YoY %	-30.19%	-27.82%	16.82%	335.29%	-125.13%	-22.34%	-	-
Horiz. %	27.04%	38.73%	53.65%	45.93%	-19.52%	77.66%	100.00%	-
DPS	5.98	5.75	6.57	4.83	6.86	7.51	7.84	-16.50%
YoY %	4.00%	-12.48%	36.02%	-29.59%	-8.66%	-4.21%	-	-
Horiz. %	76.28%	73.34%	83.80%	61.61%	87.50%	95.79%	100.00%	-
NAPS	1.2034	1.2676	1.2044	1.2071	1.2181	1.2452	1.254	-2.70%
YoY %	-5.06%	5.25%	-0.22%	-0.90%	-2.18%	-0.70%	-	-
Horiz. %	95.96%	101.08%	96.04%	96.26%	97.14%	99.30%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	1.27	1.30	1.28	1.30	1.32	1.31	1.35	-
P/RPS	0.90	0.92	0.87	0.85	0.84	0.80	0.78	10.00%
YoY %	-2.17%	5.75%	2.35%	1.19%	5.00%	2.56%	-	-
Horiz. %	115.38%	117.95%	111.54%	108.97%	107.69%	102.56%	100.00%	-
P/EPS	39.10	27.96	19.86	23.64	-56.55	14.24	11.40	127.25%
YoY %	39.84%	40.79%	-15.99%	141.80%	-497.12%	24.91%	-	-
Horiz. %	342.98%	245.26%	174.21%	207.37%	-496.05%	124.91%	100.00%	-
EY	2.56	3.58	5.04	4.23	-1.77	7.02	8.77	-55.96%
YoY %	-28.49%	-28.97%	19.15%	338.98%	-125.21%	-19.95%	-	-
Horiz. %	29.19%	40.82%	57.47%	48.23%	-20.18%	80.05%	100.00%	-
DY	5.91	5.54	6.41	4.62	6.44	7.10	7.19	-12.24%
YoY %	6.68%	-13.57%	38.74%	-28.26%	-9.30%	-1.25%	-	-
Horiz. %	82.20%	77.05%	89.15%	64.26%	89.57%	98.75%	100.00%	-
P/NAPS	0.84	0.82	0.85	0.86	0.87	0.85	0.87	-2.31%
YoY %	2.44%	-3.53%	-1.16%	-1.15%	2.35%	-2.30%	-	-
Horiz. %	96.55%	94.25%	97.70%	98.85%	100.00%	97.70%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	29/11/17	30/08/17	19/05/17	22/02/17	30/11/16	25/08/16	30/05/16	-
Price	1.27	1.26	1.33	1.27	1.30	1.29	1.31	-
P/RPS	0.90	0.89	0.91	0.83	0.82	0.79	0.76	11.92%
YoY %	1.12%	-2.20%	9.64%	1.22%	3.80%	3.95%	-	-
Horiz. %	118.42%	117.11%	119.74%	109.21%	107.89%	103.95%	100.00%	-
P/EPS	39.10	27.10	20.63	23.10	-55.70	14.02	11.07	131.74%
YoY %	44.28%	31.36%	-10.69%	141.47%	-497.29%	26.65%	-	-
Horiz. %	353.21%	244.81%	186.36%	208.67%	-503.16%	126.65%	100.00%	-
EY	2.56	3.69	4.85	4.33	-1.80	7.13	9.04	-56.84%
YoY %	-30.62%	-23.92%	12.01%	340.56%	-125.25%	-21.13%	-	-
Horiz. %	28.32%	40.82%	53.65%	47.90%	-19.91%	78.87%	100.00%	-
DY	5.91	5.71	6.17	4.72	6.54	7.21	7.40	-13.90%
YoY %	3.50%	-7.46%	30.72%	-27.83%	-9.29%	-2.57%	-	-
Horiz. %	79.86%	77.16%	83.38%	63.78%	88.38%	97.43%	100.00%	-
P/NAPS	0.84	0.79	0.88	0.84	0.86	0.84	0.85	-0.78%
YoY %	6.33%	-10.23%	4.76%	-2.33%	2.38%	-1.18%	-	-
Horiz. %	98.82%	92.94%	103.53%	98.82%	101.18%	98.82%	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 - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 11:40:00

EMA 5

10 Mins

BUY

2024-07-05 11:35:00

EMA 5

5 Mins

BUY

2024-07-05 11:35:00

ADX

5 Mins

BUY

2024-07-05 11:30:00

ADX

10 Mins

BUY

2024-07-05 10:30:00

ADX

30 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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

959

HLIND

HONG LEONG INDUSTRIES BHD

950

DNEX

DAGANG NEXCHANGE BERHAD

823

SALCON

SALCON BHD

760

JCY

JCY INTERNATIONAL BERHAD

734

YTLPOWR

YTL POWER INTERNATIONAL BHD

631

TOPGLOV

TOP GLOVE CORPORATION BHD

630

MAYBANK

MALAYAN BANKING BHD

628

WCT

WCT HOLDINGS BERHAD

599

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.10

-0.02

134,285,700

EDUSPEC-OR

0.005

0.00

75,002,700

NOVAMSC

0.26

+0.03

72,794,300

HSI-CV4

0.07

-0.02

72,221,000

HSI-HWE

0.135

+0.02

66,583,700

AHB-WC

0.075

0.00

59,358,000

SNS

0.93

+0.045

57,194,900

HSI-CXN

0.18

-0.03

56,441,200

HSI-HWW

0.235

+0.02

56,406,000

More active Stocks

NESTLE

124.00

+2.00

2,900

KOBAY

2.45

+0.27

8,052,500

DLADY

35.94

+0.26

2,100

KLK

20.32

+0.24

186,500

IJM-C76

0.725

+0.165

95,000

YBS

0.945

+0.16

24,920,900

CRESNDO

3.77

+0.14

969,600

SIMEPROP-C18

0.765

+0.135

10,000

AIRPORT

10.12

+0.12

359,400

PPB

14.28

+0.10

56,400

More gainer Stocks

TOYOVEN

0.87

-0.19

9,702,400

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

SALUTE

0.55

-0.13

11,983,100

KUAISHO-C17

0.08

-0.12

58,800

SYNERGY

1.48

-0.10

2,107,000

CARLSBG

18.66

-0.10

60,900

HSI-HWX

0.665

-0.10

5,000

HLFG

17.24

-0.10

800

THETA

1.80

-0.09

3,258,500

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