[D&O] QoQ TTM Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	125,632	117,480	110,108	108,271	122,039	117,643	120,050	3.07%
YoY %	6.94%	6.70%	1.70%	-11.28%	3.74%	-2.00%	-	-
Horiz. %	104.65%	97.86%	91.72%	90.19%	101.66%	98.00%	100.00%	-
PBT	9,760	6,435	11,986	15,914	20,875	23,876	26,866	-49.05%
YoY %	51.67%	-46.31%	-24.68%	-23.77%	-12.57%	-11.13%	-	-
Horiz. %	36.33%	23.95%	44.61%	59.23%	77.70%	88.87%	100.00%	-
Tax	-535	-1,471	-2,077	-2,113	-2,724	-2,065	-1,823	-55.80%
YoY %	63.63%	29.18%	1.70%	22.43%	-31.91%	-13.27%	-	-
Horiz. %	29.35%	80.69%	113.93%	115.91%	149.42%	113.27%	100.00%	-
NP	9,225	4,964	9,909	13,801	18,151	21,811	25,043	-48.58%
YoY %	85.84%	-49.90%	-28.20%	-23.97%	-16.78%	-12.91%	-	-
Horiz. %	36.84%	19.82%	39.57%	55.11%	72.48%	87.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,305	7,699	11,102	13,833	18,151	21,811	25,043	-55.98%
YoY %	-5.12%	-30.65%	-19.74%	-23.79%	-16.78%	-12.91%	-	-
Horiz. %	29.17%	30.74%	44.33%	55.24%	72.48%	87.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.48%	22.86%	17.33%	13.28%	13.05%	8.65%	6.79%	-
YoY %	-76.03%	31.91%	30.50%	1.76%	50.87%	27.39%	-	-
Horiz. %	80.71%	336.67%	255.23%	195.58%	192.19%	127.39%	100.00%	-
Total Cost	116,407	112,516	100,199	94,470	103,888	95,832	95,007	14.48%
YoY %	3.46%	12.29%	6.06%	-9.07%	8.41%	0.87%	-	-
Horiz. %	122.52%	118.43%	105.46%	99.43%	109.35%	100.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	180,685	182,357	175,188	179,128	177,687	173,279	172,614	3.09%
YoY %	-0.92%	4.09%	-2.20%	0.81%	2.54%	0.39%	-	-
Horiz. %	104.68%	105.64%	101.49%	103.77%	102.94%	100.39%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	2,571	2,571	2,571	2,571	3,638	3,638	3,638	-20.64%
YoY %	0.00%	0.00%	0.00%	-29.33%	0.00%	0.00%	-	-
Horiz. %	70.67%	70.67%	70.67%	70.67%	100.00%	100.00%	100.00%	-
Div Payout %	35.20%	33.40%	23.16%	18.59%	20.05%	16.68%	14.53%	-
YoY %	5.39%	44.21%	24.58%	-7.28%	20.20%	14.80%	-	-
Horiz. %	242.26%	229.87%	159.39%	127.94%	137.99%	114.80%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	180,685	182,357	175,188	179,128	177,687	173,279	172,614	3.09%
YoY %	-0.92%	4.09%	-2.20%	0.81%	2.54%	0.39%	-	-
Horiz. %	104.68%	105.64%	101.49%	103.77%	102.94%	100.39%	100.00%	-
NOSH	724,772	736,499	713,888	734,736	731,224	727,761	730,181	-0.49%
YoY %	-1.59%	3.17%	-2.84%	0.48%	0.48%	-0.33%	-	-
Horiz. %	99.26%	100.87%	97.77%	100.62%	100.14%	99.67%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	7.34%	4.23%	9.00%	12.75%	14.87%	18.54%	20.86%	-
YoY %	73.52%	-53.00%	-29.41%	-14.26%	-19.80%	-11.12%	-	-
Horiz. %	35.19%	20.28%	43.14%	61.12%	71.28%	88.88%	100.00%	-
ROE	4.04%	4.22%	6.34%	7.72%	10.22%	12.59%	14.51%	-
YoY %	-4.27%	-33.44%	-17.88%	-24.46%	-18.82%	-13.23%	-	-
Horiz. %	27.84%	29.08%	43.69%	53.20%	70.43%	86.77%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	17.33	15.95	15.42	14.74	16.69	16.17	16.44	3.57%
YoY %	8.65%	3.44%	4.61%	-11.68%	3.22%	-1.64%	-	-
Horiz. %	105.41%	97.02%	93.80%	89.66%	101.52%	98.36%	100.00%	-
EPS	1.01	1.05	1.56	1.88	2.48	3.00	3.43	-55.70%
YoY %	-3.81%	-32.69%	-17.02%	-24.19%	-17.33%	-12.54%	-	-
Horiz. %	29.45%	30.61%	45.48%	54.81%	72.30%	87.46%	100.00%	-
DPS	0.35	0.35	0.36	0.35	0.50	0.50	0.50	-21.14%
YoY %	0.00%	-2.78%	2.86%	-30.00%	0.00%	0.00%	-	-
Horiz. %	70.00%	70.00%	72.00%	70.00%	100.00%	100.00%	100.00%	-
NAPS	0.2493	0.2476	0.2454	0.2438	0.243	0.2381	0.2364	3.60%
YoY %	0.69%	0.90%	0.66%	0.33%	2.06%	0.72%	-	-
Horiz. %	105.46%	104.74%	103.81%	103.13%	102.79%	100.72%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 734,736
RPS	10.14	9.48	8.89	8.74	9.85	9.50	9.69	3.06%
YoY %	6.96%	6.64%	1.72%	-11.27%	3.68%	-1.96%	-	-
Horiz. %	104.64%	97.83%	91.74%	90.20%	101.65%	98.04%	100.00%	-
EPS	0.59	0.62	0.90	1.12	1.46	1.76	2.02	-55.94%
YoY %	-4.84%	-31.11%	-19.64%	-23.29%	-17.05%	-12.87%	-	-
Horiz. %	29.21%	30.69%	44.55%	55.45%	72.28%	87.13%	100.00%	-
DPS	0.21	0.21	0.21	0.21	0.29	0.29	0.29	-19.34%
YoY %	0.00%	0.00%	0.00%	-27.59%	0.00%	0.00%	-	-
Horiz. %	72.41%	72.41%	72.41%	72.41%	100.00%	100.00%	100.00%	-
NAPS	0.1458	0.1472	0.1414	0.1446	0.1434	0.1399	0.1393	3.08%
YoY %	-0.95%	4.10%	-2.21%	0.84%	2.50%	0.43%	-	-
Horiz. %	104.67%	105.67%	101.51%	103.80%	102.94%	100.43%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	0.23	0.17	0.29	0.26	0.30	0.26	0.32	-
P/RPS	1.33	1.07	1.88	1.76	1.80	1.61	1.95	-22.49%
YoY %	24.30%	-43.09%	6.82%	-2.22%	11.80%	-17.44%	-	-
Horiz. %	68.21%	54.87%	96.41%	90.26%	92.31%	82.56%	100.00%	-
P/EPS	22.82	16.26	18.65	13.81	12.09	8.68	9.33	81.43%
YoY %	40.34%	-12.82%	35.05%	14.23%	39.29%	-6.97%	-	-
Horiz. %	244.59%	174.28%	199.89%	148.02%	129.58%	93.03%	100.00%	-
EY	4.38	6.15	5.36	7.24	8.27	11.53	10.72	-44.90%
YoY %	-28.78%	14.74%	-25.97%	-12.45%	-28.27%	7.56%	-	-
Horiz. %	40.86%	57.37%	50.00%	67.54%	77.15%	107.56%	100.00%	-
DY	1.52	2.05	1.24	1.35	1.67	1.92	1.56	-1.71%
YoY %	-25.85%	65.32%	-8.15%	-19.16%	-13.02%	23.08%	-	-
Horiz. %	97.44%	131.41%	79.49%	86.54%	107.05%	123.08%	100.00%	-
P/NAPS	0.92	0.69	1.18	1.07	1.23	1.09	1.35	-22.54%
YoY %	33.33%	-41.53%	10.28%	-13.01%	12.84%	-19.26%	-	-
Horiz. %	68.15%	51.11%	87.41%	79.26%	91.11%	80.74%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	19/11/09	24/08/09	28/05/09	25/02/09	24/11/08	27/08/08	28/05/08	-
Price	0.35	0.23	0.19	0.20	0.25	0.26	0.34	-
P/RPS	2.02	1.44	1.23	1.36	1.50	1.61	2.07	-1.61%
YoY %	40.28%	17.07%	-9.56%	-9.33%	-6.83%	-22.22%	-	-
Horiz. %	97.58%	69.57%	59.42%	65.70%	72.46%	77.78%	100.00%	-
P/EPS	34.73	22.00	12.22	10.62	10.07	8.68	9.91	130.54%
YoY %	57.86%	80.03%	15.07%	5.46%	16.01%	-12.41%	-	-
Horiz. %	350.45%	222.00%	123.31%	107.16%	101.61%	87.59%	100.00%	-
EY	2.88	4.54	8.18	9.41	9.93	11.53	10.09	-56.61%
YoY %	-36.56%	-44.50%	-13.07%	-5.24%	-13.88%	14.27%	-	-
Horiz. %	28.54%	45.00%	81.07%	93.26%	98.41%	114.27%	100.00%	-
DY	1.00	1.52	1.90	1.75	2.00	1.92	1.47	-22.63%
YoY %	-34.21%	-20.00%	8.57%	-12.50%	4.17%	30.61%	-	-
Horiz. %	68.03%	103.40%	129.25%	119.05%	136.05%	130.61%	100.00%	-
P/NAPS	1.40	0.93	0.77	0.82	1.03	1.09	1.44	-1.85%
YoY %	50.54%	20.78%	-6.10%	-20.39%	-5.50%	-24.31%	-	-
Horiz. %	97.22%	64.58%	53.47%	56.94%	71.53%	75.69%	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 - 28 June 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

977

HLIND

HONG LEONG INDUSTRIES BHD

922

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

424

YTLPOWR

YTL POWER INTERNATIONAL BHD

384

GENTING

GENTING BHD

383

JCY

JCY INTERNATIONAL BERHAD

344

UCHITEC

UCHI TECHNOLOGIES BHD

311

GENM

GENTING MALAYSIA BERHAD

287

MAYBANK

MALAYAN BANKING BHD

270

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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