[XL] QoQ TTM Result on 30-Apr-2007 [#1]

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
TTM Result
Revenue	32,523	37,839	39,263	39,698	38,083	35,895	37,913	-9.69%
YoY %	-14.05%	-3.63%	-1.10%	4.24%	6.10%	-5.32%	-	-
Horiz. %	85.78%	99.80%	103.56%	104.71%	100.45%	94.68%	100.00%	-
PBT	2,214	6,186	8,708	10,188	9,339	8,036	10,681	-64.87%
YoY %	-64.21%	-28.96%	-14.53%	9.09%	16.21%	-24.76%	-	-
Horiz. %	20.73%	57.92%	81.53%	95.38%	87.44%	75.24%	100.00%	-
Tax	-480	-1,466	-4,040	-4,201	-2,311	-1,878	-2,379	-65.49%
YoY %	67.26%	63.71%	3.83%	-81.78%	-23.06%	21.06%	-	-
Horiz. %	20.18%	61.62%	169.82%	176.59%	97.14%	78.94%	100.00%	-
NP	1,734	4,720	4,668	5,987	7,028	6,158	8,302	-64.69%
YoY %	-63.26%	1.11%	-22.03%	-14.81%	14.13%	-25.83%	-	-
Horiz. %	20.89%	56.85%	56.23%	72.12%	84.65%	74.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,734	4,720	4,668	5,987	7,028	6,158	8,302	-64.69%
YoY %	-63.26%	1.11%	-22.03%	-14.81%	14.13%	-25.83%	-	-
Horiz. %	20.89%	56.85%	56.23%	72.12%	84.65%	74.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.68%	23.70%	46.39%	41.23%	24.75%	23.37%	22.27%	-
YoY %	-8.52%	-48.91%	12.52%	66.59%	5.91%	4.94%	-	-
Horiz. %	97.35%	106.42%	208.31%	185.14%	111.14%	104.94%	100.00%	-
Total Cost	30,789	33,119	34,595	33,711	31,055	29,737	29,611	2.62%
YoY %	-7.04%	-4.27%	2.62%	8.55%	4.43%	0.43%	-	-
Horiz. %	103.98%	111.85%	116.83%	113.85%	104.88%	100.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	143,851	144,744	143,153	143,330	72,608	141,620	140,474	1.59%
YoY %	-0.62%	1.11%	-0.12%	97.40%	-48.73%	0.82%	-	-
Horiz. %	102.40%	103.04%	101.91%	102.03%	51.69%	100.82%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Dividend
Div	730	1,815	1,815	1,815	1,815	3,273	3,273	-63.12%
YoY %	-59.78%	0.00%	0.00%	0.00%	-44.55%	0.00%	-	-
Horiz. %	22.30%	55.45%	55.45%	55.45%	55.45%	100.00%	100.00%	-
Div Payout %	42.11%	38.46%	38.89%	30.32%	25.83%	53.17%	39.44%	-
YoY %	9.49%	-1.11%	28.27%	17.38%	-51.42%	34.81%	-	-
Horiz. %	106.77%	97.52%	98.61%	76.88%	65.49%	134.81%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Equity
Net Worth	143,851	144,744	143,153	143,330	72,608	141,620	140,474	1.59%
YoY %	-0.62%	1.11%	-0.12%	97.40%	-48.73%	0.82%	-	-
Horiz. %	102.40%	103.04%	101.91%	102.03%	51.69%	100.82%	100.00%	-
NOSH	73,020	73,103	72,666	72,389	72,608	72,999	72,784	0.21%
YoY %	-0.11%	0.60%	0.38%	-0.30%	-0.54%	0.30%	-	-
Horiz. %	100.32%	100.44%	99.84%	99.46%	99.76%	100.30%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Ratio Analysis
NP Margin	5.33%	12.47%	11.89%	15.08%	18.45%	17.16%	21.90%	-
YoY %	-57.26%	4.88%	-21.15%	-18.27%	7.52%	-21.64%	-	-
Horiz. %	24.34%	56.94%	54.29%	68.86%	84.25%	78.36%	100.00%	-
ROE	1.21%	3.26%	3.26%	4.18%	9.68%	4.35%	5.91%	-
YoY %	-62.88%	0.00%	-22.01%	-56.82%	122.53%	-26.40%	-	-
Horiz. %	20.47%	55.16%	55.16%	70.73%	163.79%	73.60%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Per Share
RPS	44.54	51.76	54.03	54.84	52.45	49.17	52.09	-9.88%
YoY %	-13.95%	-4.20%	-1.48%	4.56%	6.67%	-5.61%	-	-
Horiz. %	85.51%	99.37%	103.72%	105.28%	100.69%	94.39%	100.00%	-
EPS	2.37	6.46	6.42	8.27	9.68	8.44	11.41	-64.82%
YoY %	-63.31%	0.62%	-22.37%	-14.57%	14.69%	-26.03%	-	-
Horiz. %	20.77%	56.62%	56.27%	72.48%	84.84%	73.97%	100.00%	-
DPS	1.00	2.50	2.50	2.50	2.50	4.50	4.50	-63.21%
YoY %	-60.00%	0.00%	0.00%	0.00%	-44.44%	0.00%	-	-
Horiz. %	22.22%	55.56%	55.56%	55.56%	55.56%	100.00%	100.00%	-
NAPS	1.97	1.98	1.97	1.98	1.00	1.94	1.93	1.37%
YoY %	-0.51%	0.51%	-0.51%	98.00%	-48.45%	0.52%	-	-
Horiz. %	102.07%	102.59%	102.07%	102.59%	51.81%	100.52%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Adjusted Per Share Value based on latest NOSH - 72,389
RPS	10.57	12.30	12.77	12.91	12.38	11.67	12.33	-9.73%
YoY %	-14.07%	-3.68%	-1.08%	4.28%	6.08%	-5.35%	-	-
Horiz. %	85.73%	99.76%	103.57%	104.70%	100.41%	94.65%	100.00%	-
EPS	0.56	1.53	1.52	1.95	2.29	2.00	2.70	-64.86%
YoY %	-63.40%	0.66%	-22.05%	-14.85%	14.50%	-25.93%	-	-
Horiz. %	20.74%	56.67%	56.30%	72.22%	84.81%	74.07%	100.00%	-
DPS	0.24	0.59	0.59	0.59	0.59	1.06	1.06	-62.75%
YoY %	-59.32%	0.00%	0.00%	0.00%	-44.34%	0.00%	-	-
Horiz. %	22.64%	55.66%	55.66%	55.66%	55.66%	100.00%	100.00%	-
NAPS	0.4677	0.4706	0.4654	0.466	0.2361	0.4605	0.4567	1.59%
YoY %	-0.62%	1.12%	-0.13%	97.37%	-48.73%	0.83%	-	-
Horiz. %	102.41%	103.04%	101.90%	102.04%	51.70%	100.83%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	-
Price	0.62	0.83	0.77	0.78	0.81	1.04	1.10	-
P/RPS	1.39	1.60	1.43	1.42	1.54	2.12	2.11	-24.23%
YoY %	-13.13%	11.89%	0.70%	-7.79%	-27.36%	0.47%	-	-
Horiz. %	65.88%	75.83%	67.77%	67.30%	72.99%	100.47%	100.00%	-
P/EPS	26.11	12.86	11.99	9.43	8.37	12.33	9.64	93.95%
YoY %	103.03%	7.26%	27.15%	12.66%	-32.12%	27.90%	-	-
Horiz. %	270.85%	133.40%	124.38%	97.82%	86.83%	127.90%	100.00%	-
EY	3.83	7.78	8.34	10.60	11.95	8.11	10.37	-48.42%
YoY %	-50.77%	-6.71%	-21.32%	-11.30%	47.35%	-21.79%	-	-
Horiz. %	36.93%	75.02%	80.42%	102.22%	115.24%	78.21%	100.00%	-
DY	1.61	3.01	3.25	3.21	3.09	4.33	4.09	-46.19%
YoY %	-46.51%	-7.38%	1.25%	3.88%	-28.64%	5.87%	-	-
Horiz. %	39.36%	73.59%	79.46%	78.48%	75.55%	105.87%	100.00%	-
P/NAPS	0.31	0.42	0.39	0.39	0.81	0.54	0.57	-33.29%
YoY %	-26.19%	7.69%	0.00%	-51.85%	50.00%	-5.26%	-	-
Horiz. %	54.39%	73.68%	68.42%	68.42%	142.11%	94.74%	100.00%	-

	31/01/08	31/10/07	31/07/07	30/04/07	31/01/07	31/10/06	31/07/06	CAGR
Price Multiplier on Announcement Date
Date	31/03/08	28/12/07	27/09/07	28/06/07	29/03/07	29/12/06	29/09/06	-
Price	0.65	0.80	0.74	0.78	0.76	0.75	1.08	-
P/RPS	1.46	1.55	1.37	1.42	1.45	1.53	2.07	-20.71%
YoY %	-5.81%	13.14%	-3.52%	-2.07%	-5.23%	-26.09%	-	-
Horiz. %	70.53%	74.88%	66.18%	68.60%	70.05%	73.91%	100.00%	-
P/EPS	27.37	12.39	11.52	9.43	7.85	8.89	9.47	102.50%
YoY %	120.90%	7.55%	22.16%	20.13%	-11.70%	-6.12%	-	-
Horiz. %	289.02%	130.83%	121.65%	99.58%	82.89%	93.88%	100.00%	-
EY	3.65	8.07	8.68	10.60	12.74	11.25	10.56	-50.65%
YoY %	-54.77%	-7.03%	-18.11%	-16.80%	13.24%	6.53%	-	-
Horiz. %	34.56%	76.42%	82.20%	100.38%	120.64%	106.53%	100.00%	-
DY	1.54	3.13	3.38	3.21	3.29	6.00	4.17	-48.43%
YoY %	-50.80%	-7.40%	5.30%	-2.43%	-45.17%	43.88%	-	-
Horiz. %	36.93%	75.06%	81.06%	76.98%	78.90%	143.88%	100.00%	-
P/NAPS	0.33	0.40	0.38	0.39	0.76	0.39	0.56	-29.64%
YoY %	-17.50%	5.26%	-2.56%	-48.68%	94.87%	-30.36%	-	-
Horiz. %	58.93%	71.43%	67.86%	69.64%	135.71%	69.64%	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 - 19 June 2024

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

520

DNEX

DAGANG NEXCHANGE BERHAD

509

TOPGLOV

TOP GLOVE CORPORATION BHD

500

MPI

MALAYSIAN PACIFIC INDUSTRIES

380

PTRANS

PERAK TRANSIT BERHAD

355

HLIND

HONG LEONG INDUSTRIES BHD

338

SALCON

SALCON BHD

275

PBBANK

PUBLIC BANK BHD

257

YTLPOWR

YTL POWER INTERNATIONAL BHD

235

Daily Stocks

HSI-CXF

0.195

+0.065

233,980,500

HSI-HUZ

0.175

-0.075

171,458,800

TOPGLOV

1.14

-0.03

164,902,100

INIX-OR

0.02

0.00

141,839,900

JAKS

0.19

+0.01

124,707,000

JCY

0.825

-0.005

113,536,700

MYEG

1.06

-0.01

103,497,700

AHB-WC

0.06

0.00

96,620,600

DNEX

0.495

-0.005

90,246,200

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

PANAMY

20.26

+0.18

18,500

KENERGY

0.97

+0.16

48,194,200

HTPADU

2.10

+0.16

2,810,200

PGF

2.33

+0.16

1,482,800

HSI-CVT

0.675

+0.155

447,200

TOYOVEN

1.48

+0.15

1,930,300

HSI-CXK

0.86

+0.14

179,000

HSI-CVF

0.43

+0.13

4,212,700

CVIEW

1.53

+0.13

31,200

PGF-PA

1.39

+0.12

85,400

More gainer Stocks

DLADY

36.86

-0.74

57,100

PETDAG

17.38

-0.40

555,600

SHL

2.54

-0.24

59,300

CHINHIN

3.13

-0.21

1,474,700

MPI

39.70

-0.20

234,400

KESM

7.42

-0.20

73,600

HSI-HUY

0.63

-0.185

362,800

ORIENT

6.97

-0.18

1,220,900

ALLIANZ

21.88

-0.18

9,300

VITROX

4.40

-0.17

3,938,200

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