[D&O] QoQ TTM Result on 31-Mar-2018 [#1]

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
TTM Result
Revenue	490,776	482,719	469,551	458,057	463,338	459,453	451,859	5.64%
YoY %	1.67%	2.80%	2.51%	-1.14%	0.85%	1.68%	-	-
Horiz. %	108.61%	106.83%	103.92%	101.37%	102.54%	101.68%	100.00%	-
PBT	52,122	50,096	51,556	47,412	45,718	43,288	35,332	29.49%
YoY %	4.04%	-2.83%	8.74%	3.71%	5.61%	22.52%	-	-
Horiz. %	147.52%	141.79%	145.92%	134.19%	129.40%	122.52%	100.00%	-
Tax	-9,920	-10,172	-12,161	-10,541	-9,464	-11,034	-9,882	0.25%
YoY %	2.48%	16.36%	-15.37%	-11.38%	14.23%	-11.66%	-	-
Horiz. %	100.38%	102.93%	123.06%	106.67%	95.77%	111.66%	100.00%	-
NP	42,202	39,924	39,395	36,871	36,254	32,254	25,450	39.96%
YoY %	5.71%	1.34%	6.85%	1.70%	12.40%	26.73%	-	-
Horiz. %	165.82%	156.87%	154.79%	144.88%	142.45%	126.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,961	30,574	26,932	22,515	22,369	19,363	15,153	77.63%
YoY %	17.62%	13.52%	19.62%	0.65%	15.52%	27.78%	-	-
Horiz. %	237.32%	201.77%	177.73%	148.58%	147.62%	127.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.03%	20.31%	23.59%	22.23%	20.70%	25.49%	27.97%	-
YoY %	-6.30%	-13.90%	6.12%	7.39%	-18.79%	-8.87%	-	-
Horiz. %	68.04%	72.61%	84.34%	79.48%	74.01%	91.13%	100.00%	-
Total Cost	448,574	442,795	430,156	421,186	427,084	427,199	426,409	3.42%
YoY %	1.31%	2.94%	2.13%	-1.38%	-0.03%	0.19%	-	-
Horiz. %	105.20%	103.84%	100.88%	98.78%	100.16%	100.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	344,603	309,647	297,930	296,521	218,116	210,839	204,415	41.51%
YoY %	11.29%	3.93%	0.48%	35.95%	3.45%	3.14%	-	-
Horiz. %	168.58%	151.48%	145.75%	145.06%	106.70%	103.14%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	5,200	10,212	5,011	5,011	9,997	4,986	4,986	2.83%
YoY %	-49.08%	103.79%	0.00%	-49.87%	100.50%	0.00%	-	-
Horiz. %	104.29%	204.81%	100.50%	100.50%	200.50%	100.00%	100.00%	-
Div Payout %	14.46%	33.40%	18.61%	22.26%	44.70%	25.75%	32.90%	-
YoY %	-56.71%	79.47%	-16.40%	-50.20%	73.59%	-21.73%	-	-
Horiz. %	43.95%	101.52%	56.57%	67.66%	135.87%	78.27%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	344,603	309,647	297,930	296,521	218,116	210,839	204,415	41.51%
YoY %	11.29%	3.93%	0.48%	35.95%	3.45%	3.14%	-	-
Horiz. %	168.58%	151.48%	145.75%	145.06%	106.70%	103.14%	100.00%	-
NOSH	1,102,433	1,040,799	1,038,867	1,008,316	1,004,030	1,004,477	1,003,513	6.44%
YoY %	5.92%	0.19%	3.03%	0.43%	-0.04%	0.10%	-	-
Horiz. %	109.86%	103.72%	103.52%	100.48%	100.05%	100.10%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	8.60%	8.27%	8.39%	8.05%	7.82%	7.02%	5.63%	-
YoY %	3.99%	-1.43%	4.22%	2.94%	11.40%	24.69%	-	-
Horiz. %	152.75%	146.89%	149.02%	142.98%	138.90%	124.69%	100.00%	-
ROE	10.44%	9.87%	9.04%	7.59%	10.26%	9.18%	7.41%	-
YoY %	5.78%	9.18%	19.10%	-26.02%	11.76%	23.89%	-	-
Horiz. %	140.89%	133.20%	122.00%	102.43%	138.46%	123.89%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	44.65	46.41	45.23	45.48	46.22	45.74	45.03	-0.56%
YoY %	-3.79%	2.61%	-0.55%	-1.60%	1.05%	1.58%	-	-
Horiz. %	99.16%	103.06%	100.44%	101.00%	102.64%	101.58%	100.00%	-
EPS	3.27	2.94	2.59	2.24	2.23	1.93	1.51	67.14%
YoY %	11.22%	13.51%	15.62%	0.45%	15.54%	27.81%	-	-
Horiz. %	216.56%	194.70%	171.52%	148.34%	147.68%	127.81%	100.00%	-
DPS	0.47	0.98	0.48	0.50	1.00	0.50	0.50	-4.03%
YoY %	-52.04%	104.17%	-4.00%	-50.00%	100.00%	0.00%	-	-
Horiz. %	94.00%	196.00%	96.00%	100.00%	200.00%	100.00%	100.00%	-
NAPS	0.3135	0.2977	0.287	0.2944	0.2176	0.2099	0.2037	33.19%
YoY %	5.31%	3.73%	-2.51%	35.29%	3.67%	3.04%	-	-
Horiz. %	153.90%	146.15%	140.89%	144.53%	106.82%	103.04%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,008,316
RPS	39.60	38.95	37.88	36.96	37.38	37.07	36.46	5.64%
YoY %	1.67%	2.82%	2.49%	-1.12%	0.84%	1.67%	-	-
Horiz. %	108.61%	106.83%	103.89%	101.37%	102.52%	101.67%	100.00%	-
EPS	2.90	2.47	2.17	1.82	1.80	1.56	1.22	77.83%
YoY %	17.41%	13.82%	19.23%	1.11%	15.38%	27.87%	-	-
Horiz. %	237.70%	202.46%	177.87%	149.18%	147.54%	127.87%	100.00%	-
DPS	0.42	0.82	0.40	0.40	0.81	0.40	0.40	3.29%
YoY %	-48.78%	105.00%	0.00%	-50.62%	102.50%	0.00%	-	-
Horiz. %	105.00%	205.00%	100.00%	100.00%	202.50%	100.00%	100.00%	-
NAPS	0.278	0.2498	0.2404	0.2392	0.176	0.1701	0.1649	41.51%
YoY %	11.29%	3.91%	0.50%	35.91%	3.47%	3.15%	-	-
Horiz. %	168.59%	151.49%	145.79%	145.06%	106.73%	103.15%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	0.715	0.905	0.71	0.61	0.745	0.545	0.625	-
P/RPS	1.60	1.95	1.57	1.34	1.61	1.19	1.39	9.80%
YoY %	-17.95%	24.20%	17.16%	-16.77%	35.29%	-14.39%	-	-
Horiz. %	115.11%	140.29%	112.95%	96.40%	115.83%	85.61%	100.00%	-
P/EPS	21.86	30.79	27.37	27.29	33.38	28.27	41.39	-34.58%
YoY %	-29.00%	12.50%	0.29%	-18.24%	18.08%	-31.70%	-	-
Horiz. %	52.81%	74.39%	66.13%	65.93%	80.65%	68.30%	100.00%	-
EY	4.58	3.25	3.65	3.66	3.00	3.54	2.42	52.82%
YoY %	40.92%	-10.96%	-0.27%	22.00%	-15.25%	46.28%	-	-
Horiz. %	189.26%	134.30%	150.83%	151.24%	123.97%	146.28%	100.00%	-
DY	0.66	1.08	0.68	0.82	1.34	0.91	0.79	-11.26%
YoY %	-38.89%	58.82%	-17.07%	-38.81%	47.25%	15.19%	-	-
Horiz. %	83.54%	136.71%	86.08%	103.80%	169.62%	115.19%	100.00%	-
P/NAPS	2.28	3.04	2.47	2.07	3.42	2.60	3.07	-17.94%
YoY %	-25.00%	23.08%	19.32%	-39.47%	31.54%	-15.31%	-	-
Horiz. %	74.27%	99.02%	80.46%	67.43%	111.40%	84.69%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	20/02/19	28/11/18	21/08/18	23/05/18	22/02/18	29/11/17	30/08/17	-
Price	0.785	0.845	0.75	0.655	0.665	0.67	0.605	-
P/RPS	1.76	1.82	1.66	1.44	1.44	1.46	1.34	19.87%
YoY %	-3.30%	9.64%	15.28%	0.00%	-1.37%	8.96%	-	-
Horiz. %	131.34%	135.82%	123.88%	107.46%	107.46%	108.96%	100.00%	-
P/EPS	23.99	28.75	28.91	29.30	29.80	34.76	40.07	-28.89%
YoY %	-16.56%	-0.55%	-1.33%	-1.68%	-14.27%	-13.25%	-	-
Horiz. %	59.87%	71.75%	72.15%	73.12%	74.37%	86.75%	100.00%	-
EY	4.17	3.48	3.46	3.41	3.36	2.88	2.50	40.51%
YoY %	19.83%	0.58%	1.47%	1.49%	16.67%	15.20%	-	-
Horiz. %	166.80%	139.20%	138.40%	136.40%	134.40%	115.20%	100.00%	-
DY	0.60	1.16	0.64	0.76	1.50	0.74	0.82	-18.75%
YoY %	-48.28%	81.25%	-15.79%	-49.33%	102.70%	-9.76%	-	-
Horiz. %	73.17%	141.46%	78.05%	92.68%	182.93%	90.24%	100.00%	-
P/NAPS	2.50	2.84	2.61	2.22	3.06	3.19	2.97	-10.82%
YoY %	-11.97%	8.81%	17.57%	-27.45%	-4.08%	7.41%	-	-
Horiz. %	84.18%	95.62%	87.88%	74.75%	103.03%	107.41%	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 - 5 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 16:50:00

EMA 5

10 Mins

SELL

2024-07-05 16:50:00

EMA 5

5 Mins

SELL

2024-07-05 16:35:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-07-05 16:35:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-07-05 16:30:00

TURTLE SYSTEM 20

10 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

984

HLIND

HONG LEONG INDUSTRIES BHD

973

JCY

JCY INTERNATIONAL BERHAD

533

GENTING

GENTING BHD

524

DNEX

DAGANG NEXCHANGE BERHAD

507

YTLPOWR

YTL POWER INTERNATIONAL BHD

471

TOPGLOV

TOP GLOVE CORPORATION BHD

460

MAYBANK

MALAYAN BANKING BHD

443

PBBANK

PUBLIC BANK BHD

429

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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