[SUCCESS] QoQ TTM Result on 31-Dec-2013 [#4]

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
TTM Result
Revenue	373,061	364,112	344,819	322,930	302,459	299,548	296,455	16.54%
YoY %	2.46%	5.60%	6.78%	6.77%	0.97%	1.04%	-	-
Horiz. %	125.84%	122.82%	116.31%	108.93%	102.03%	101.04%	100.00%	-
PBT	48,922	49,006	47,030	44,495	43,727	42,742	40,871	12.72%
YoY %	-0.17%	4.20%	5.70%	1.76%	2.30%	4.58%	-	-
Horiz. %	119.70%	119.90%	115.07%	108.87%	106.99%	104.58%	100.00%	-
Tax	-13,926	-13,213	-12,933	-12,535	-11,383	-10,344	-9,883	25.66%
YoY %	-5.40%	-2.17%	-3.18%	-10.12%	-10.04%	-4.66%	-	-
Horiz. %	140.91%	133.69%	130.86%	126.83%	115.18%	104.66%	100.00%	-
NP	34,996	35,793	34,097	31,960	32,344	32,398	30,988	8.43%
YoY %	-2.23%	4.97%	6.69%	-1.19%	-0.17%	4.55%	-	-
Horiz. %	112.93%	115.51%	110.03%	103.14%	104.38%	104.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,747	31,759	30,198	28,636	29,020	28,946	27,891	6.70%
YoY %	-3.19%	5.17%	5.45%	-1.32%	0.26%	3.78%	-	-
Horiz. %	110.24%	113.87%	108.27%	102.67%	104.05%	103.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.47%	26.96%	27.50%	28.17%	26.03%	24.20%	24.18%	-
YoY %	5.60%	-1.96%	-2.38%	8.22%	7.56%	0.08%	-	-
Horiz. %	117.74%	111.50%	113.73%	116.50%	107.65%	100.08%	100.00%	-
Total Cost	338,065	328,319	310,722	290,970	270,115	267,150	265,467	17.47%
YoY %	2.97%	5.66%	6.79%	7.72%	1.11%	0.63%	-	-
Horiz. %	127.35%	123.68%	117.05%	109.61%	101.75%	100.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	240,429	232,233	116,614	218,642	211,191	203,232	195,973	14.58%
YoY %	3.53%	99.15%	-46.66%	3.53%	3.92%	3.70%	-	-
Horiz. %	122.68%	118.50%	59.51%	111.57%	107.77%	103.70%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	4,664	8,126	11,571	6,906	6,906	6,886	3,441	22.45%
YoY %	-42.60%	-29.77%	67.55%	0.00%	0.29%	100.12%	-	-
Horiz. %	135.54%	236.15%	336.27%	200.70%	200.70%	200.12%	100.00%	-
Div Payout %	15.17%	25.59%	38.32%	24.12%	23.80%	23.79%	12.34%	-
YoY %	-40.72%	-33.22%	58.87%	1.34%	0.04%	92.79%	-	-
Horiz. %	122.93%	207.37%	310.53%	195.46%	192.87%	192.79%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	240,429	232,233	116,614	218,642	211,191	203,232	195,973	14.58%
YoY %	3.53%	99.15%	-46.66%	3.53%	3.92%	3.70%	-	-
Horiz. %	122.68%	118.50%	59.51%	111.57%	107.77%	103.70%	100.00%	-
NOSH	116,713	116,700	116,614	115,683	115,405	114,820	112,628	2.40%
YoY %	0.01%	0.07%	0.80%	0.24%	0.51%	1.95%	-	-
Horiz. %	103.63%	103.62%	103.54%	102.71%	102.47%	101.95%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	9.38%	9.83%	9.89%	9.90%	10.69%	10.82%	10.45%	-
YoY %	-4.58%	-0.61%	-0.10%	-7.39%	-1.20%	3.54%	-	-
Horiz. %	89.76%	94.07%	94.64%	94.74%	102.30%	103.54%	100.00%	-
ROE	12.79%	13.68%	25.90%	13.10%	13.74%	14.24%	14.23%	-
YoY %	-6.51%	-47.18%	97.71%	-4.66%	-3.51%	0.07%	-	-
Horiz. %	89.88%	96.13%	182.01%	92.06%	96.56%	100.07%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	319.64	312.01	295.69	279.15	262.08	260.88	263.21	13.81%
YoY %	2.45%	5.52%	5.93%	6.51%	0.46%	-0.89%	-	-
Horiz. %	121.44%	118.54%	112.34%	106.06%	99.57%	99.11%	100.00%	-
EPS	26.34	27.21	25.90	24.75	25.15	25.21	24.76	4.20%
YoY %	-3.20%	5.06%	4.65%	-1.59%	-0.24%	1.82%	-	-
Horiz. %	106.38%	109.89%	104.60%	99.96%	101.58%	101.82%	100.00%	-
DPS	4.00	7.00	10.00	5.97	5.98	6.00	3.00	21.12%
YoY %	-42.86%	-30.00%	67.50%	-0.17%	-0.33%	100.00%	-	-
Horiz. %	133.33%	233.33%	333.33%	199.00%	199.33%	200.00%	100.00%	-
NAPS	2.06	1.99	1.00	1.89	1.83	1.77	1.74	11.90%
YoY %	3.52%	99.00%	-47.09%	3.28%	3.39%	1.72%	-	-
Horiz. %	118.39%	114.37%	57.47%	108.62%	105.17%	101.72%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 115,683
RPS	147.72	144.18	136.54	127.87	119.77	118.61	117.39	16.54%
YoY %	2.46%	5.60%	6.78%	6.76%	0.98%	1.04%	-	-
Horiz. %	125.84%	122.82%	116.31%	108.93%	102.03%	101.04%	100.00%	-
EPS	12.17	12.58	11.96	11.34	11.49	11.46	11.04	6.70%
YoY %	-3.26%	5.18%	5.47%	-1.31%	0.26%	3.80%	-	-
Horiz. %	110.24%	113.95%	108.33%	102.72%	104.08%	103.80%	100.00%	-
DPS	1.85	3.22	4.58	2.73	2.73	2.73	1.36	22.74%
YoY %	-42.55%	-29.69%	67.77%	0.00%	0.00%	100.74%	-	-
Horiz. %	136.03%	236.76%	336.76%	200.74%	200.74%	200.74%	100.00%	-
NAPS	0.952	0.9196	0.4618	0.8658	0.8363	0.8047	0.776	14.58%
YoY %	3.52%	99.13%	-46.66%	3.53%	3.93%	3.70%	-	-
Horiz. %	122.68%	118.51%	59.51%	111.57%	107.77%	103.70%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	1.92	1.60	1.39	1.40	1.19	1.11	1.03	-
P/RPS	0.60	0.51	0.47	0.50	0.45	0.43	0.39	33.23%
YoY %	17.65%	8.51%	-6.00%	11.11%	4.65%	10.26%	-	-
Horiz. %	153.85%	130.77%	120.51%	128.21%	115.38%	110.26%	100.00%	-
P/EPS	7.29	5.88	5.37	5.66	4.73	4.40	4.16	45.30%
YoY %	23.98%	9.50%	-5.12%	19.66%	7.50%	5.77%	-	-
Horiz. %	175.24%	141.35%	129.09%	136.06%	113.70%	105.77%	100.00%	-
EY	13.72	17.01	18.63	17.68	21.13	22.71	24.04	-31.17%
YoY %	-19.34%	-8.70%	5.37%	-16.33%	-6.96%	-5.53%	-	-
Horiz. %	57.07%	70.76%	77.50%	73.54%	87.90%	94.47%	100.00%	-
DY	2.08	4.38	7.19	4.26	5.03	5.41	2.91	-20.04%
YoY %	-52.51%	-39.08%	68.78%	-15.31%	-7.02%	85.91%	-	-
Horiz. %	71.48%	150.52%	247.08%	146.39%	172.85%	185.91%	100.00%	-
P/NAPS	0.93	0.80	1.39	0.74	0.65	0.63	0.59	35.40%
YoY %	16.25%	-42.45%	87.84%	13.85%	3.17%	6.78%	-	-
Horiz. %	157.63%	135.59%	235.59%	125.42%	110.17%	106.78%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	27/11/14	25/08/14	26/05/14	25/02/14	25/11/13	26/08/13	27/05/13	-
Price	1.84	1.75	1.46	1.40	1.22	1.14	1.16	-
P/RPS	0.58	0.56	0.49	0.50	0.47	0.44	0.44	20.20%
YoY %	3.57%	14.29%	-2.00%	6.38%	6.82%	0.00%	-	-
Horiz. %	131.82%	127.27%	111.36%	113.64%	106.82%	100.00%	100.00%	-
P/EPS	6.98	6.43	5.64	5.66	4.85	4.52	4.68	30.50%
YoY %	8.55%	14.01%	-0.35%	16.70%	7.30%	-3.42%	-	-
Horiz. %	149.15%	137.39%	120.51%	120.94%	103.63%	96.58%	100.00%	-
EY	14.32	15.55	17.74	17.68	20.61	22.11	21.35	-23.35%
YoY %	-7.91%	-12.34%	0.34%	-14.22%	-6.78%	3.56%	-	-
Horiz. %	67.07%	72.83%	83.09%	82.81%	96.53%	103.56%	100.00%	-
DY	2.17	4.00	6.85	4.26	4.91	5.26	2.59	-11.11%
YoY %	-45.75%	-41.61%	60.80%	-13.24%	-6.65%	103.09%	-	-
Horiz. %	83.78%	154.44%	264.48%	164.48%	189.58%	203.09%	100.00%	-
P/NAPS	0.89	0.88	1.46	0.74	0.67	0.64	0.67	20.81%
YoY %	1.14%	-39.73%	97.30%	10.45%	4.69%	-4.48%	-	-
Horiz. %	132.84%	131.34%	217.91%	110.45%	100.00%	95.52%	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

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 16:40:00

ADX

10 Mins

BUY

2024-04-26 16:40:00

EMA 5

5 Mins

BUY

2024-04-26 16:40:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-26 16:25:00

ADX

5 Mins

BUY

2024-04-26 15:35:00

ADX

5 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 >

OPENSYS

OPENSYS (M) BHD

1000

MYEG

MY E.G. SERVICES BHD

363

PTRANS

PERAK TRANSIT BERHAD

348

MPI

MALAYSIAN PACIFIC INDUSTRIES

343

HLIND

HONG LEONG INDUSTRIES BHD

337

YTLPOWR

YTL POWER INTERNATIONAL BHD

328

YTL

YTL CORPORATION BHD

242

CAPITALA

CAPITAL A BERHAD

216

MAYBANK

MALAYAN BANKING BHD

210

PBBANK

PUBLIC BANK BHD

174

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

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