[D&O] QoQ TTM Result on 30-Jun-2020 [#2]

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
TTM Result
Revenue	663,246	575,781	516,674	483,565	509,439	504,305	494,424	21.61%
YoY %	15.19%	11.44%	6.85%	-5.08%	1.02%	2.00%	-	-
Horiz. %	134.15%	116.45%	104.50%	97.80%	103.04%	102.00%	100.00%	-
PBT	96,523	66,336	45,464	37,142	44,310	47,071	45,150	65.87%
YoY %	45.51%	45.91%	22.41%	-16.18%	-5.87%	4.25%	-	-
Horiz. %	213.78%	146.92%	100.70%	82.26%	98.14%	104.25%	100.00%	-
Tax	-15,784	-10,961	-8,350	-6,420	-7,663	-8,012	-7,758	60.49%
YoY %	-44.00%	-31.27%	-30.06%	16.22%	4.36%	-3.27%	-	-
Horiz. %	203.45%	141.29%	107.63%	82.75%	98.78%	103.27%	100.00%	-
NP	80,739	55,375	37,114	30,722	36,647	39,059	37,392	66.98%
YoY %	45.80%	49.20%	20.81%	-16.17%	-6.18%	4.46%	-	-
Horiz. %	215.93%	148.09%	99.26%	82.16%	98.01%	104.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	72,242	49,651	33,184	27,467	32,747	34,873	33,347	67.34%
YoY %	45.50%	49.62%	20.81%	-16.12%	-6.10%	4.58%	-	-
Horiz. %	216.64%	148.89%	99.51%	82.37%	98.20%	104.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.35%	16.52%	18.37%	17.29%	17.29%	17.02%	17.18%	-
YoY %	-1.03%	-10.07%	6.25%	0.00%	1.59%	-0.93%	-	-
Horiz. %	95.17%	96.16%	106.93%	100.64%	100.64%	99.07%	100.00%	-
Total Cost	582,507	520,406	479,560	452,843	472,792	465,246	457,032	17.53%
YoY %	11.93%	8.52%	5.90%	-4.22%	1.62%	1.80%	-	-
Horiz. %	127.45%	113.87%	104.93%	99.08%	103.45%	101.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	450,075	411,170	379,747	360,624	356,737	354,362	348,179	18.64%
YoY %	9.46%	8.27%	5.30%	1.09%	0.67%	1.78%	-	-
Horiz. %	129.27%	118.09%	109.07%	103.57%	102.46%	101.78%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Dividend
Div	16,106	7,374	7,374	5,551	5,551	5,551	5,551	103.29%
YoY %	118.42%	0.00%	32.84%	0.00%	0.00%	0.00%	-	-
Horiz. %	290.15%	132.84%	132.84%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	22.29%	14.85%	22.22%	20.21%	16.95%	15.92%	16.65%	-
YoY %	50.10%	-33.17%	9.95%	19.23%	6.47%	-4.38%	-	-
Horiz. %	133.87%	89.19%	133.45%	121.38%	101.80%	95.62%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Equity
Net Worth	450,075	411,170	379,747	360,624	356,737	354,362	348,179	18.64%
YoY %	9.46%	8.27%	5.30%	1.09%	0.67%	1.78%	-	-
Horiz. %	129.27%	118.09%	109.07%	103.57%	102.46%	101.78%	100.00%	-
NOSH	1,167,791	1,153,942	1,137,169	1,128,564	1,125,749	1,119,001	1,111,570	3.34%
YoY %	1.20%	1.47%	0.76%	0.25%	0.60%	0.67%	-	-
Horiz. %	105.06%	103.81%	102.30%	101.53%	101.28%	100.67%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Ratio Analysis
NP Margin	12.17%	9.62%	7.18%	6.35%	7.19%	7.75%	7.56%	-
YoY %	26.51%	33.98%	13.07%	-11.68%	-7.23%	2.51%	-	-
Horiz. %	160.98%	127.25%	94.97%	83.99%	95.11%	102.51%	100.00%	-
ROE	16.05%	12.08%	8.74%	7.62%	9.18%	9.84%	9.58%	-
YoY %	32.86%	38.22%	14.70%	-16.99%	-6.71%	2.71%	-	-
Horiz. %	167.54%	126.10%	91.23%	79.54%	95.82%	102.71%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Per Share
RPS	56.97	50.23	45.54	42.90	45.53	45.23	44.53	17.83%
YoY %	13.42%	10.30%	6.15%	-5.78%	0.66%	1.57%	-	-
Horiz. %	127.94%	112.80%	102.27%	96.34%	102.25%	101.57%	100.00%	-
EPS	6.21	4.33	2.92	2.44	2.93	3.13	3.00	62.35%
YoY %	43.42%	48.29%	19.67%	-16.72%	-6.39%	4.33%	-	-
Horiz. %	207.00%	144.33%	97.33%	81.33%	97.67%	104.33%	100.00%	-
DPS	1.38	0.64	0.65	0.50	0.50	0.50	0.50	96.63%
YoY %	115.62%	-1.54%	30.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	276.00%	128.00%	130.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.3866	0.3587	0.3347	0.3199	0.3188	0.3178	0.3136	14.95%
YoY %	7.78%	7.17%	4.63%	0.35%	0.31%	1.34%	-	-
Horiz. %	123.28%	114.38%	106.73%	102.01%	101.66%	101.34%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Adjusted Per Share Value based on latest NOSH - 1,128,564
RPS	53.56	46.50	41.72	39.05	41.14	40.73	39.93	21.60%
YoY %	15.18%	11.46%	6.84%	-5.08%	1.01%	2.00%	-	-
Horiz. %	134.13%	116.45%	104.48%	97.80%	103.03%	102.00%	100.00%	-
EPS	5.83	4.01	2.68	2.22	2.64	2.82	2.69	67.39%
YoY %	45.39%	49.63%	20.72%	-15.91%	-6.38%	4.83%	-	-
Horiz. %	216.73%	149.07%	99.63%	82.53%	98.14%	104.83%	100.00%	-
DPS	1.30	0.60	0.60	0.45	0.45	0.45	0.45	102.70%
YoY %	116.67%	0.00%	33.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	288.89%	133.33%	133.33%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.3635	0.332	0.3067	0.2912	0.2881	0.2862	0.2812	18.64%
YoY %	9.49%	8.25%	5.32%	1.08%	0.66%	1.78%	-	-
Horiz. %	129.27%	118.07%	109.07%	103.56%	102.45%	101.78%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	-
Price	4.11	2.28	1.04	0.725	0.53	0.85	0.58	-
P/RPS	7.21	4.54	2.28	1.69	1.16	1.88	1.30	212.99%
YoY %	58.81%	99.12%	34.91%	45.69%	-38.30%	44.62%	-	-
Horiz. %	554.62%	349.23%	175.38%	130.00%	89.23%	144.62%	100.00%	-
P/EPS	66.23	52.64	35.56	29.76	18.11	27.18	19.31	127.25%
YoY %	25.82%	48.03%	19.49%	64.33%	-33.37%	40.76%	-	-
Horiz. %	342.98%	272.60%	184.15%	154.12%	93.79%	140.76%	100.00%	-
EY	1.51	1.90	2.81	3.36	5.52	3.68	5.18	-56.00%
YoY %	-20.53%	-32.38%	-16.37%	-39.13%	50.00%	-28.96%	-	-
Horiz. %	29.15%	36.68%	54.25%	64.86%	106.56%	71.04%	100.00%	-
DY	0.34	0.28	0.63	0.69	0.94	0.59	0.86	-46.10%
YoY %	21.43%	-55.56%	-8.70%	-26.60%	59.32%	-31.40%	-	-
Horiz. %	39.53%	32.56%	73.26%	80.23%	109.30%	68.60%	100.00%	-
P/NAPS	10.63	6.36	3.11	2.27	1.66	2.67	1.85	220.46%
YoY %	67.14%	104.50%	37.00%	36.75%	-37.83%	44.32%	-	-
Horiz. %	574.59%	343.78%	168.11%	122.70%	89.73%	144.32%	100.00%	-

	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	CAGR
Price Multiplier on Announcement Date
Date	24/05/21	24/02/21	24/11/20	25/08/20	16/06/20	26/02/20	27/11/19	-
Price	4.40	3.33	1.52	0.845	0.755	0.80	0.69	-
P/RPS	7.72	6.63	3.34	1.97	1.66	1.77	1.55	191.36%
YoY %	16.44%	98.50%	69.54%	18.67%	-6.21%	14.19%	-	-
Horiz. %	498.06%	427.74%	215.48%	127.10%	107.10%	114.19%	100.00%	-
P/EPS	70.91	76.88	51.97	34.68	25.80	25.58	22.97	111.86%
YoY %	-7.77%	47.93%	49.86%	34.42%	0.86%	11.36%	-	-
Horiz. %	308.71%	334.70%	226.25%	150.98%	112.32%	111.36%	100.00%	-
EY	1.41	1.30	1.92	2.88	3.88	3.91	4.35	-52.78%
YoY %	8.46%	-32.29%	-33.33%	-25.77%	-0.77%	-10.11%	-	-
Horiz. %	32.41%	29.89%	44.14%	66.21%	89.20%	89.89%	100.00%	-
DY	0.31	0.19	0.43	0.59	0.66	0.62	0.72	-42.95%
YoY %	63.16%	-55.81%	-27.12%	-10.61%	6.45%	-13.89%	-	-
Horiz. %	43.06%	26.39%	59.72%	81.94%	91.67%	86.11%	100.00%	-
P/NAPS	11.38	9.28	4.54	2.64	2.37	2.52	2.20	198.79%
YoY %	22.63%	104.41%	71.97%	11.39%	-5.95%	14.55%	-	-
Horiz. %	517.27%	421.82%	206.36%	120.00%	107.73%	114.55%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 09 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

314

HLIND

HONG LEONG INDUSTRIES BHD

310

MPI

MALAYSIAN PACIFIC INDUSTRIES

309

MYEG

MY E.G. SERVICES BHD

305

VSTECS

VSTECS BERHAD

274

YTLPOWR

YTL POWER INTERNATIONAL BHD

245

PBBANK

PUBLIC BANK BHD

197

SNS

SNS NETWORK TECHNOLOGY BERHAD

186

DNEX

DAGANG NEXCHANGE BERHAD

184

Daily Stocks

CLASSITA

0.04

0.00

40,747,800

PMHLDG

0.315

+0.02

13,680,100

0.11

+0.005

12,142,500

ICONIC

0.125

+0.005

10,235,400

HSI-HS2

0.08

-0.015

9,262,800

ICONIC-WA

0.04

-0.005

7,652,300

RENEUCO

0.12

+0.005

6,313,200

SNS

0.525

-0.005

5,733,200

AHB

0.155

+0.01

5,519,900

SCABLE

0.16

0.00

3,522,900

More active Stocks

UTDPLT

25.88

+0.38

18,800

MCEHLDG

2.01

+0.30

1,929,300

KLK

23.20

+0.28

100

SBAGAN

5.20

+0.23

84,600

KLUANG

4.99

+0.18

46,900

MCEHLDG-WA

1.26

+0.17

379,900

KUCHAI

2.00

+0.17

259,000

VSTECS

3.72

+0.14

1,967,400

PETDAG

21.56

+0.10

2,100

HSI-CVH

1.00

+0.09

13,000

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

DLADY

33.28

-0.10

400

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

MSM

3.21

-0.05

109,400

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