[VS] QoQ TTM Result on 31-Jan-2012 [#2]

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
TTM Result
Revenue	1,247,393	1,201,992	1,096,963	1,072,118	1,061,862	1,026,818	1,014,472	14.70%
YoY %	3.78%	9.57%	2.32%	0.97%	3.41%	1.22%	-	-
Horiz. %	122.96%	118.48%	108.13%	105.68%	104.67%	101.22%	100.00%	-
PBT	46,326	48,791	43,148	41,071	46,165	51,363	56,898	-12.75%
YoY %	-5.05%	13.08%	5.06%	-11.03%	-10.12%	-9.73%	-	-
Horiz. %	81.42%	85.75%	75.83%	72.18%	81.14%	90.27%	100.00%	-
Tax	-13,451	-13,143	-26,422	-25,389	-27,269	-29,927	-16,288	-11.92%
YoY %	-2.34%	50.26%	-4.07%	6.89%	8.88%	-83.74%	-	-
Horiz. %	82.58%	80.69%	162.22%	155.88%	167.42%	183.74%	100.00%	-
NP	32,875	35,648	16,726	15,682	18,896	21,436	40,610	-13.08%
YoY %	-7.78%	113.13%	6.66%	-17.01%	-11.85%	-47.21%	-	-
Horiz. %	80.95%	87.78%	41.19%	38.62%	46.53%	52.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	33,463	37,390	24,930	22,839	26,297	27,721	40,963	-12.55%
YoY %	-10.50%	49.98%	9.16%	-13.15%	-5.14%	-32.33%	-	-
Horiz. %	81.69%	91.28%	60.86%	55.76%	64.20%	67.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.04%	26.94%	61.24%	61.82%	59.07%	58.27%	28.63%	-
YoY %	7.80%	-56.01%	-0.94%	4.66%	1.37%	103.53%	-	-
Horiz. %	101.43%	94.10%	213.90%	215.93%	206.32%	203.53%	100.00%	-
Total Cost	1,214,518	1,166,344	1,080,237	1,056,436	1,042,966	1,005,382	973,862	15.78%
YoY %	4.13%	7.97%	2.25%	1.29%	3.74%	3.24%	-	-
Horiz. %	124.71%	119.76%	110.92%	108.48%	107.10%	103.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	402,171	362,383	402,205	393,801	395,402	388,243	397,262	0.81%
YoY %	10.98%	-9.90%	2.13%	-0.40%	1.84%	-2.27%	-	-
Horiz. %	101.24%	91.22%	101.24%	99.13%	99.53%	97.73%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Dividend
Div	10,984	16,430	21,764	20,861	21,741	16,252	19,774	-32.30%
YoY %	-33.15%	-24.51%	4.33%	-4.05%	33.77%	-17.81%	-	-
Horiz. %	55.55%	83.09%	110.06%	105.50%	109.95%	82.19%	100.00%	-
Div Payout %	32.83%	43.94%	87.30%	91.34%	82.68%	58.63%	48.27%	-
YoY %	-25.28%	-49.67%	-4.42%	10.47%	41.02%	21.46%	-	-
Horiz. %	68.01%	91.03%	180.86%	189.23%	171.29%	121.46%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Equity
Net Worth	402,171	362,383	402,205	393,801	395,402	388,243	397,262	0.81%
YoY %	10.98%	-9.90%	2.13%	-0.40%	1.84%	-2.27%	-	-
Horiz. %	101.24%	91.22%	101.24%	99.13%	99.53%	97.73%	100.00%	-
NOSH	181,158	181,191	181,173	181,475	181,377	181,422	181,398	-0.08%
YoY %	-0.02%	0.01%	-0.17%	0.05%	-0.02%	0.01%	-	-
Horiz. %	99.87%	99.89%	99.88%	100.04%	99.99%	100.01%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Ratio Analysis
NP Margin	2.64%	2.97%	1.52%	1.46%	1.78%	2.09%	4.00%	-
YoY %	-11.11%	95.39%	4.11%	-17.98%	-14.83%	-47.75%	-	-
Horiz. %	66.00%	74.25%	38.00%	36.50%	44.50%	52.25%	100.00%	-
ROE	8.32%	10.32%	6.20%	5.80%	6.65%	7.14%	10.31%	-
YoY %	-19.38%	66.45%	6.90%	-12.78%	-6.86%	-30.75%	-	-
Horiz. %	80.70%	100.10%	60.14%	56.26%	64.50%	69.25%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Per Share
RPS	688.56	663.38	605.48	590.78	585.44	565.98	559.25	14.80%
YoY %	3.80%	9.56%	2.49%	0.91%	3.44%	1.20%	-	-
Horiz. %	123.12%	118.62%	108.27%	105.64%	104.68%	101.20%	100.00%	-
EPS	18.47	20.64	13.76	12.59	14.50	15.28	22.58	-12.48%
YoY %	-10.51%	50.00%	9.29%	-13.17%	-5.10%	-32.33%	-	-
Horiz. %	81.80%	91.41%	60.94%	55.76%	64.22%	67.67%	100.00%	-
DPS	6.06	9.06	12.00	11.50	12.00	9.00	11.00	-32.67%
YoY %	-33.11%	-24.50%	4.35%	-4.17%	33.33%	-18.18%	-	-
Horiz. %	55.09%	82.36%	109.09%	104.55%	109.09%	81.82%	100.00%	-
NAPS	2.22	2.00	2.22	2.17	2.18	2.14	2.19	0.90%
YoY %	11.00%	-9.91%	2.30%	-0.46%	1.87%	-2.28%	-	-
Horiz. %	101.37%	91.32%	101.37%	99.09%	99.54%	97.72%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Adjusted Per Share Value based on latest NOSH - 181,475
RPS	31.86	30.70	28.02	27.39	27.13	26.23	25.91	14.70%
YoY %	3.78%	9.56%	2.30%	0.96%	3.43%	1.24%	-	-
Horiz. %	122.96%	118.49%	108.14%	105.71%	104.71%	101.24%	100.00%	-
EPS	0.85	0.96	0.64	0.58	0.67	0.71	1.05	-13.08%
YoY %	-11.46%	50.00%	10.34%	-13.43%	-5.63%	-32.38%	-	-
Horiz. %	80.95%	91.43%	60.95%	55.24%	63.81%	67.62%	100.00%	-
DPS	0.28	0.42	0.56	0.53	0.56	0.42	0.51	-32.82%
YoY %	-33.33%	-25.00%	5.66%	-5.36%	33.33%	-17.65%	-	-
Horiz. %	54.90%	82.35%	109.80%	103.92%	109.80%	82.35%	100.00%	-
NAPS	0.1027	0.0926	0.1027	0.1006	0.101	0.0992	0.1015	0.78%
YoY %	10.91%	-9.83%	2.09%	-0.40%	1.81%	-2.27%	-	-
Horiz. %	101.18%	91.23%	101.18%	99.11%	99.51%	97.73%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	29/07/11	29/04/11	-
Price	1.50	1.59	1.59	1.59	1.36	1.55	1.90	-
P/RPS	0.22	0.24	0.26	0.27	0.23	0.27	0.34	-25.09%
YoY %	-8.33%	-7.69%	-3.70%	17.39%	-14.81%	-20.59%	-	-
Horiz. %	64.71%	70.59%	76.47%	79.41%	67.65%	79.41%	100.00%	-
P/EPS	8.12	7.71	11.55	12.63	9.38	10.14	8.41	-2.30%
YoY %	5.32%	-33.25%	-8.55%	34.65%	-7.50%	20.57%	-	-
Horiz. %	96.55%	91.68%	137.34%	150.18%	111.53%	120.57%	100.00%	-
EY	12.31	12.98	8.65	7.92	10.66	9.86	11.89	2.33%
YoY %	-5.16%	50.06%	9.22%	-25.70%	8.11%	-17.07%	-	-
Horiz. %	103.53%	109.17%	72.75%	66.61%	89.66%	82.93%	100.00%	-
DY	4.04	5.70	7.55	7.23	8.82	5.81	5.79	-21.24%
YoY %	-29.12%	-24.50%	4.43%	-18.03%	51.81%	0.35%	-	-
Horiz. %	69.78%	98.45%	130.40%	124.87%	152.33%	100.35%	100.00%	-
P/NAPS	0.68	0.80	0.72	0.73	0.62	0.72	0.87	-15.08%
YoY %	-15.00%	11.11%	-1.37%	17.74%	-13.89%	-17.24%	-	-
Horiz. %	78.16%	91.95%	82.76%	83.91%	71.26%	82.76%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Price Multiplier on Announcement Date
Date	27/12/12	27/09/12	27/06/12	29/03/12	30/12/11	29/09/11	27/06/11	-
Price	1.45	1.49	1.58	1.55	1.57	1.31	1.66	-
P/RPS	0.21	0.22	0.26	0.26	0.27	0.23	0.30	-21.07%
YoY %	-4.55%	-15.38%	0.00%	-3.70%	17.39%	-23.33%	-	-
Horiz. %	70.00%	73.33%	86.67%	86.67%	90.00%	76.67%	100.00%	-
P/EPS	7.85	7.22	11.48	12.32	10.83	8.57	7.35	4.46%
YoY %	8.73%	-37.11%	-6.82%	13.76%	26.37%	16.60%	-	-
Horiz. %	106.80%	98.23%	156.19%	167.62%	147.35%	116.60%	100.00%	-
EY	12.74	13.85	8.71	8.12	9.23	11.66	13.60	-4.24%
YoY %	-8.01%	59.01%	7.27%	-12.03%	-20.84%	-14.26%	-	-
Horiz. %	93.68%	101.84%	64.04%	59.71%	67.87%	85.74%	100.00%	-
DY	4.18	6.08	7.59	7.42	7.64	6.87	6.63	-26.37%
YoY %	-31.25%	-19.89%	2.29%	-2.88%	11.21%	3.62%	-	-
Horiz. %	63.05%	91.70%	114.48%	111.92%	115.23%	103.62%	100.00%	-
P/NAPS	0.65	0.75	0.71	0.71	0.72	0.61	0.76	-9.85%
YoY %	-13.33%	5.63%	0.00%	-1.39%	18.03%	-19.74%	-	-
Horiz. %	85.53%	98.68%	93.42%	93.42%	94.74%	80.26%	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

2024-07-04 16:00:00

EMA 5

Hourly

SELL

2024-07-04 15:50:00

EMA 5

5 Mins

SELL

2024-07-04 15:30:00

EMA 5

5 Mins

BUY

2024-07-04 15:00:00

EMA 5

Hourly

SELL

2024-07-04 12:15:00

EMA 5

5 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

961

HLIND

HONG LEONG INDUSTRIES BHD

949

DNEX

DAGANG NEXCHANGE BERHAD

715

SALCON

SALCON BHD

704

JCY

JCY INTERNATIONAL BERHAD

691

MAYBANK

MALAYAN BANKING BHD

627

YTLPOWR

YTL POWER INTERNATIONAL BHD

594

WCT

WCT HOLDINGS BERHAD

550

TOPGLOV

TOP GLOVE CORPORATION BHD

532

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

OFB

0.77

+0.49

135,084,500

MUIIND

0.09

+0.015

119,182,100

AHB-WC

0.075

0.00

100,977,000

DATAPRP

0.195

+0.025

90,084,600

HSI-HWW

0.215

-0.02

87,612,000

EDUSPEC-OR

0.005

0.00

75,002,700

WIDAD

0.06

-0.005

73,668,700

JAKS

0.17

+0.01

70,958,400

HSI-HWE

0.115

-0.015

69,372,400

More active Stocks

OFB

0.77

+0.49

135,084,500

WPRTS

4.46

+0.22

3,186,200

NIKKEI-CE

1.02

+0.18

10,300

UTDPLT

25.00

+0.16

175,800

GREATEC

5.51

+0.11

5,189,200

SKBSHUT

1.00

+0.105

11,476,300

NATGATE

2.01

+0.10

7,613,800

LGMS

1.54

+0.10

1,711,000

PIE

6.37

+0.10

309,700

YTL-C68

1.07

+0.10

226,000

More gainer Stocks

DLADY

35.68

-0.40

25,600

TOYOVEN

1.06

-0.32

9,752,100

HEIM

22.18

-0.32

150,600

KLK

20.28

-0.28

533,800

ORIENT

6.97

-0.18

1,220,900

PETDAG

17.24

-0.16

467,200

AJI

15.26

-0.16

107,100

ALLIANZ

22.08

-0.16

24,200

KESM

7.00

-0.13

51,100

SYNERGY

1.58

-0.12

2,672,200

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