[XL] QoQ TTM Result on 30-Apr-2003 [#1]

	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	CAGR
TTM Result
Revenue	47,342	48,040	46,206	48,075	48,514	44,517	41,050	9.94%
YoY %	-1.45%	3.97%	-3.89%	-0.90%	8.98%	8.45%	-	-
Horiz. %	115.33%	117.03%	112.56%	117.11%	118.18%	108.45%	100.00%	-
PBT	22,267	22,369	20,599	20,910	22,831	19,064	18,884	11.57%
YoY %	-0.46%	8.59%	-1.49%	-8.41%	19.76%	0.95%	-	-
Horiz. %	117.91%	118.45%	109.08%	110.73%	120.90%	100.95%	100.00%	-
Tax	-5,654	-6,701	-6,359	-6,599	-8,671	-6,901	-6,658	-10.29%
YoY %	15.62%	-5.38%	3.64%	23.90%	-25.65%	-3.65%	-	-
Horiz. %	84.92%	100.65%	95.51%	99.11%	130.23%	103.65%	100.00%	-
NP	16,613	15,668	14,240	14,311	14,160	12,163	12,226	22.61%
YoY %	6.03%	10.03%	-0.50%	1.07%	16.42%	-0.52%	-	-
Horiz. %	135.88%	128.15%	116.47%	117.05%	115.82%	99.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,613	15,668	14,240	14,311	16,358	14,361	14,424	9.84%
YoY %	6.03%	10.03%	-0.50%	-12.51%	13.91%	-0.44%	-	-
Horiz. %	115.18%	108.62%	98.72%	99.22%	113.41%	99.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.39%	29.96%	30.87%	31.56%	37.98%	36.20%	35.26%	-
YoY %	-15.25%	-2.95%	-2.19%	-16.90%	4.92%	2.67%	-	-
Horiz. %	72.01%	84.97%	87.55%	89.51%	107.71%	102.67%	100.00%	-
Total Cost	30,729	32,372	31,966	33,764	34,354	32,354	28,824	4.34%
YoY %	-5.08%	1.27%	-5.33%	-1.72%	6.18%	12.25%	-	-
Horiz. %	106.61%	112.31%	110.90%	117.14%	119.19%	112.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	110,853	106,388	96,563	132,630	48,261	92,159	89,289	15.46%
YoY %	4.20%	10.17%	-27.19%	174.82%	-47.63%	3.21%	-	-
Horiz. %	124.15%	119.15%	108.15%	148.54%	54.05%	103.21%	100.00%	-

	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	CAGR
Dividend
Div	2,173	1,447	1,447	1,447	1,447	1,374	1,374	35.62%
YoY %	50.17%	0.00%	0.00%	0.00%	5.31%	0.00%	-	-
Horiz. %	158.15%	105.31%	105.31%	105.31%	105.31%	100.00%	100.00%	-
Div Payout %	13.08%	9.24%	10.17%	10.12%	8.85%	9.57%	9.53%	-
YoY %	41.56%	-9.14%	0.49%	14.35%	-7.52%	0.42%	-	-
Horiz. %	137.25%	96.96%	106.72%	106.19%	92.86%	100.42%	100.00%	-

	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	CAGR
Equity
Net Worth	110,853	106,388	96,563	132,630	48,261	92,159	89,289	15.46%
YoY %	4.20%	10.17%	-27.19%	174.82%	-47.63%	3.21%	-	-
Horiz. %	124.15%	119.15%	108.15%	148.54%	54.05%	103.21%	100.00%	-
NOSH	72,453	72,372	48,281	66,315	48,261	48,251	48,264	31.00%
YoY %	0.11%	49.90%	-27.19%	37.41%	0.02%	-0.03%	-	-
Horiz. %	150.12%	149.95%	100.04%	137.40%	99.99%	99.97%	100.00%	-

	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	CAGR
Ratio Analysis
NP Margin	35.09%	32.61%	30.82%	29.77%	29.19%	27.32%	29.78%	-
YoY %	7.61%	5.81%	3.53%	1.99%	6.84%	-8.26%	-	-
Horiz. %	117.83%	109.50%	103.49%	99.97%	98.02%	91.74%	100.00%	-
ROE	14.99%	14.73%	14.75%	10.79%	33.89%	15.58%	16.15%	-
YoY %	1.77%	-0.14%	36.70%	-68.16%	117.52%	-3.53%	-	-
Horiz. %	92.82%	91.21%	91.33%	66.81%	209.85%	96.47%	100.00%	-

	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	CAGR
Per Share
RPS	65.34	66.38	95.70	72.49	100.52	92.26	85.05	-16.07%
YoY %	-1.57%	-30.64%	32.02%	-27.88%	8.95%	8.48%	-	-
Horiz. %	76.83%	78.05%	112.52%	85.23%	118.19%	108.48%	100.00%	-
EPS	22.93	21.65	29.49	21.58	33.89	29.76	29.89	-16.15%
YoY %	5.91%	-26.59%	36.65%	-36.32%	13.88%	-0.43%	-	-
Horiz. %	76.71%	72.43%	98.66%	72.20%	113.38%	99.57%	100.00%	-
DPS	3.00	2.00	3.00	2.18	3.00	2.85	2.85	3.46%
YoY %	50.00%	-33.33%	37.61%	-27.33%	5.26%	0.00%	-	-
Horiz. %	105.26%	70.18%	105.26%	76.49%	105.26%	100.00%	100.00%	-
NAPS	1.53	1.47	2.00	2.00	1.00	1.91	1.85	-11.86%
YoY %	4.08%	-26.50%	0.00%	100.00%	-47.64%	3.24%	-	-
Horiz. %	82.70%	79.46%	108.11%	108.11%	54.05%	103.24%	100.00%	-

	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	CAGR
Adjusted Per Share Value based on latest NOSH - 66,315
RPS	15.39	15.62	15.02	15.63	15.77	14.47	13.35	9.91%
YoY %	-1.47%	3.99%	-3.90%	-0.89%	8.98%	8.39%	-	-
Horiz. %	115.28%	117.00%	112.51%	117.08%	118.13%	108.39%	100.00%	-
EPS	5.40	5.09	4.63	4.65	5.32	4.67	4.69	9.82%
YoY %	6.09%	9.94%	-0.43%	-12.59%	13.92%	-0.43%	-	-
Horiz. %	115.14%	108.53%	98.72%	99.15%	113.43%	99.57%	100.00%	-
DPS	0.71	0.47	0.47	0.47	0.47	0.45	0.45	35.41%
YoY %	51.06%	0.00%	0.00%	0.00%	4.44%	0.00%	-	-
Horiz. %	157.78%	104.44%	104.44%	104.44%	104.44%	100.00%	100.00%	-
NAPS	0.3604	0.3459	0.314	0.4312	0.1569	0.2996	0.2903	15.46%
YoY %	4.19%	10.16%	-27.18%	174.82%	-47.63%	3.20%	-	-
Horiz. %	124.15%	119.15%	108.16%	148.54%	54.05%	103.20%	100.00%	-

	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/04	31/10/03	31/07/03	30/04/03	30/01/03	31/10/02	31/07/02	-
Price	2.41	2.08	3.28	2.58	2.66	2.94	2.68	-
P/RPS	3.69	3.13	3.43	3.56	2.65	3.19	3.15	11.09%
YoY %	17.89%	-8.75%	-3.65%	34.34%	-16.93%	1.27%	-	-
Horiz. %	117.14%	99.37%	108.89%	113.02%	84.13%	101.27%	100.00%	-
P/EPS	10.51	9.61	11.12	11.96	7.85	9.88	8.97	11.10%
YoY %	9.37%	-13.58%	-7.02%	52.36%	-20.55%	10.14%	-	-
Horiz. %	117.17%	107.13%	123.97%	133.33%	87.51%	110.14%	100.00%	-
EY	9.51	10.41	8.99	8.36	12.74	10.12	11.15	-10.03%
YoY %	-8.65%	15.80%	7.54%	-34.38%	25.89%	-9.24%	-	-
Horiz. %	85.29%	93.36%	80.63%	74.98%	114.26%	90.76%	100.00%	-
DY	1.24	0.96	0.91	0.85	1.13	0.97	1.06	10.99%
YoY %	29.17%	5.49%	7.06%	-24.78%	16.49%	-8.49%	-	-
Horiz. %	116.98%	90.57%	85.85%	80.19%	106.60%	91.51%	100.00%	-
P/NAPS	1.58	1.41	1.64	1.29	2.66	1.54	1.45	5.87%
YoY %	12.06%	-14.02%	27.13%	-51.50%	72.73%	6.21%	-	-
Horiz. %	108.97%	97.24%	113.10%	88.97%	183.45%	106.21%	100.00%	-

	31/01/04	31/10/03	31/07/03	30/04/03	31/01/03	31/10/02	31/07/02	CAGR
Price Multiplier on Announcement Date
Date	30/03/04	26/12/03	26/09/03	25/06/03	31/03/03	30/12/02	26/09/02	-
Price	2.63	2.20	1.86	2.77	2.50	2.85	2.55	-
P/RPS	4.03	3.31	1.94	3.82	2.49	3.09	3.00	21.68%
YoY %	21.75%	70.62%	-49.21%	53.41%	-19.42%	3.00%	-	-
Horiz. %	134.33%	110.33%	64.67%	127.33%	83.00%	103.00%	100.00%	-
P/EPS	11.47	10.16	6.31	12.84	7.38	9.58	8.53	21.76%
YoY %	12.89%	61.01%	-50.86%	73.98%	-22.96%	12.31%	-	-
Horiz. %	134.47%	119.11%	73.97%	150.53%	86.52%	112.31%	100.00%	-
EY	8.72	9.84	15.86	7.79	13.56	10.44	11.72	-17.84%
YoY %	-11.38%	-37.96%	103.59%	-42.55%	29.89%	-10.92%	-	-
Horiz. %	74.40%	83.96%	135.32%	66.47%	115.70%	89.08%	100.00%	-
DY	1.14	0.91	1.61	0.79	1.20	1.00	1.12	1.18%
YoY %	25.27%	-43.48%	103.80%	-34.17%	20.00%	-10.71%	-	-
Horiz. %	101.79%	81.25%	143.75%	70.54%	107.14%	89.29%	100.00%	-
P/NAPS	1.72	1.50	0.93	1.39	2.50	1.49	1.38	15.76%
YoY %	14.67%	61.29%	-33.09%	-44.40%	67.79%	7.97%	-	-
Horiz. %	124.64%	108.70%	67.39%	100.72%	181.16%	107.97%	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

New IPO: OCEAN FRESH BERHAD

MQ Trader

MQ Trading Signals

2024-06-19 15:30:00

EMA 5

30 Mins

BUY

2024-06-19 15:30:00

ADX

10 Mins

SELL

2024-06-19 15:00:00

EMA 5

5 Mins

BUY

2024-06-19 14:50:00

EMA 5

5 Mins

SELL

2024-06-19 12:15:00

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 >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

587

TOPGLOV

TOP GLOVE CORPORATION BHD

391

MPI

MALAYSIAN PACIFIC INDUSTRIES

346

YTLPOWR

YTL POWER INTERNATIONAL BHD

338

PTRANS

PERAK TRANSIT BERHAD

337

DNEX

DAGANG NEXCHANGE BERHAD

335

HLIND

HONG LEONG INDUSTRIES BHD

317

SALCON

SALCON BHD

242

NOTION

NOTION VTEC BHD

237

Daily Stocks

HSI-CXF

0.195

+0.065

233,513,600

HSI-HUZ

0.17

-0.08

168,350,500

TOPGLOV

1.15

-0.02

153,162,900

INIX-OR

0.02

0.00

141,839,900

JCY

0.83

0.00

95,950,800

AHB-WC

0.06

0.00

93,892,600

DNEX

0.495

-0.005

88,060,600

JAKS

0.18

0.00

76,719,700

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.07

0.00

74,274,000

More active Stocks

PANAMY

20.30

+0.22

15,500

TOYOVEN

1.50

+0.17

1,555,900

PGF

2.32

+0.15

1,350,700

PGF-PA

1.42

+0.15

75,400

HSI-CXK

0.86

+0.14

179,000

HSI-CVT

0.655

+0.135

397,100

HSI-CVF

0.43

+0.13

4,143,700

CVIEW

1.53

+0.13

31,100

HTPADU

2.06

+0.12

2,209,700

HSI-CXM

0.715

+0.12

11,000

More gainer Stocks

DLADY

36.82

-0.78

23,100

PETDAG

17.46

-0.32

319,200

UTDPLT

23.60

-0.20

201,600

NESTLE

123.80

-0.20

46,000

HSI-HUY

0.63

-0.185

347,100

KESM

7.44

-0.18

55,900

ALLIANZ

21.88

-0.18

6,800

CHINHIN

3.17

-0.17

1,003,000

GCB

3.69

-0.16

3,526,600

GESHEN

3.06

-0.16

102,600

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