[FM] QoQ TTM Result on 30-Sep-2006 [#1]

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
TTM Result
Revenue	188,079	184,670	177,436	168,951	160,832	149,350	146,088	18.39%
YoY %	1.85%	4.08%	5.02%	5.05%	7.69%	2.23%	-	-
Horiz. %	128.74%	126.41%	121.46%	115.65%	110.09%	102.23%	100.00%	-
PBT	13,691	12,783	12,441	11,752	11,062	9,566	8,903	33.33%
YoY %	7.10%	2.75%	5.86%	6.24%	15.64%	7.45%	-	-
Horiz. %	153.78%	143.58%	139.74%	132.00%	124.25%	107.45%	100.00%	-
Tax	-2,979	-3,155	-3,373	-3,171	-3,179	-2,569	-2,157	24.09%
YoY %	5.58%	6.46%	-6.37%	0.25%	-23.74%	-19.10%	-	-
Horiz. %	138.11%	146.27%	156.37%	147.01%	147.38%	119.10%	100.00%	-
NP	10,712	9,628	9,068	8,581	7,883	6,997	6,746	36.22%
YoY %	11.26%	6.18%	5.68%	8.85%	12.66%	3.72%	-	-
Horiz. %	158.79%	142.72%	134.42%	127.20%	116.85%	103.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,688	8,957	8,413	8,135	7,740	6,997	6,746	27.37%
YoY %	8.16%	6.47%	3.42%	5.10%	10.62%	3.72%	-	-
Horiz. %	143.61%	132.77%	124.71%	120.59%	114.73%	103.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.76%	24.68%	27.11%	26.98%	28.74%	26.86%	24.23%	-
YoY %	-11.83%	-8.96%	0.48%	-6.12%	7.00%	10.85%	-	-
Horiz. %	89.81%	101.86%	111.89%	111.35%	118.61%	110.85%	100.00%	-
Total Cost	177,367	175,042	168,368	160,370	152,949	142,353	139,342	17.50%
YoY %	1.33%	3.96%	4.99%	4.85%	7.44%	2.16%	-	-
Horiz. %	127.29%	125.62%	120.83%	115.09%	109.77%	102.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	65,668	63,910	63,150	61,408	58,688	61,405	56,175	11.00%
YoY %	2.75%	1.20%	2.84%	4.63%	-4.42%	9.31%	-	-
Horiz. %	116.90%	113.77%	112.42%	109.32%	104.47%	109.31%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Dividend
Div	3,409	3,405	3,406	3,406	5,110	3,409	3,156	5.29%
YoY %	0.12%	-0.03%	0.00%	-33.35%	49.90%	8.02%	-	-
Horiz. %	108.02%	107.89%	107.92%	107.92%	161.91%	108.02%	100.00%	-
Div Payout %	35.20%	38.02%	40.49%	41.88%	66.02%	48.72%	46.79%	-
YoY %	-7.42%	-6.10%	-3.32%	-36.56%	35.51%	4.12%	-	-
Horiz. %	75.23%	81.26%	86.54%	89.51%	141.10%	104.12%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Equity
Net Worth	65,668	63,910	63,150	61,408	58,688	61,405	56,175	11.00%
YoY %	2.75%	1.20%	2.84%	4.63%	-4.42%	9.31%	-	-
Horiz. %	116.90%	113.77%	112.42%	109.32%	104.47%	109.31%	100.00%	-
NOSH	85,284	85,214	85,338	85,289	85,056	85,284	85,114	0.13%
YoY %	0.08%	-0.15%	0.06%	0.27%	-0.27%	0.20%	-	-
Horiz. %	100.20%	100.12%	100.26%	100.21%	99.93%	100.20%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Ratio Analysis
NP Margin	5.70%	5.21%	5.11%	5.08%	4.90%	4.68%	4.62%	-
YoY %	9.40%	1.96%	0.59%	3.67%	4.70%	1.30%	-	-
Horiz. %	123.38%	112.77%	110.61%	109.96%	106.06%	101.30%	100.00%	-
ROE	14.75%	14.01%	13.32%	13.25%	13.19%	11.39%	12.01%	-
YoY %	5.28%	5.18%	0.53%	0.45%	15.80%	-5.16%	-	-
Horiz. %	122.81%	116.65%	110.91%	110.32%	109.83%	94.84%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Per Share
RPS	220.53	216.71	207.92	198.09	189.09	175.12	171.64	18.24%
YoY %	1.76%	4.23%	4.96%	4.76%	7.98%	2.03%	-	-
Horiz. %	128.48%	126.26%	121.14%	115.41%	110.17%	102.03%	100.00%	-
EPS	11.36	10.51	9.86	9.54	9.10	8.20	7.93	27.16%
YoY %	8.09%	6.59%	3.35%	4.84%	10.98%	3.40%	-	-
Horiz. %	143.25%	132.53%	124.34%	120.30%	114.75%	103.40%	100.00%	-
DPS	4.00	4.00	4.00	4.00	6.00	4.00	3.71	5.16%
YoY %	0.00%	0.00%	0.00%	-33.33%	50.00%	7.82%	-	-
Horiz. %	107.82%	107.82%	107.82%	107.82%	161.73%	107.82%	100.00%	-
NAPS	0.77	0.75	0.74	0.72	0.69	0.72	0.66	10.85%
YoY %	2.67%	1.35%	2.78%	4.35%	-4.17%	9.09%	-	-
Horiz. %	116.67%	113.64%	112.12%	109.09%	104.55%	109.09%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Adjusted Per Share Value based on latest NOSH - 85,289
RPS	33.68	33.07	31.77	30.25	28.80	26.74	26.16	18.40%
YoY %	1.84%	4.09%	5.02%	5.03%	7.70%	2.22%	-	-
Horiz. %	128.75%	126.41%	121.44%	115.63%	110.09%	102.22%	100.00%	-
EPS	1.73	1.60	1.51	1.46	1.39	1.25	1.21	26.99%
YoY %	8.12%	5.96%	3.42%	5.04%	11.20%	3.31%	-	-
Horiz. %	142.98%	132.23%	124.79%	120.66%	114.88%	103.31%	100.00%	-
DPS	0.61	0.61	0.61	0.61	0.92	0.61	0.57	4.63%
YoY %	0.00%	0.00%	0.00%	-33.70%	50.82%	7.02%	-	-
Horiz. %	107.02%	107.02%	107.02%	107.02%	161.40%	107.02%	100.00%	-
NAPS	0.1176	0.1144	0.1131	0.11	0.1051	0.11	0.1006	11.00%
YoY %	2.80%	1.15%	2.82%	4.66%	-4.45%	9.34%	-	-
Horiz. %	116.90%	113.72%	112.43%	109.34%	104.47%	109.34%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	-
Price	1.17	0.75	0.81	0.63	0.63	0.59	0.57	-
P/RPS	0.53	0.35	0.39	0.32	0.33	0.34	0.33	37.26%
YoY %	51.43%	-10.26%	21.88%	-3.03%	-2.94%	3.03%	-	-
Horiz. %	160.61%	106.06%	118.18%	96.97%	100.00%	103.03%	100.00%	-
P/EPS	10.30	7.14	8.22	6.61	6.92	7.19	7.19	27.16%
YoY %	44.26%	-13.14%	24.36%	-4.48%	-3.76%	0.00%	-	-
Horiz. %	143.25%	99.30%	114.33%	91.93%	96.24%	100.00%	100.00%	-
EY	9.71	14.01	12.17	15.14	14.44	13.91	13.90	-21.32%
YoY %	-30.69%	15.12%	-19.62%	4.85%	3.81%	0.07%	-	-
Horiz. %	69.86%	100.79%	87.55%	108.92%	103.88%	100.07%	100.00%	-
DY	3.42	5.33	4.94	6.35	9.52	6.78	6.51	-34.96%
YoY %	-35.83%	7.89%	-22.20%	-33.30%	40.41%	4.15%	-	-
Horiz. %	52.53%	81.87%	75.88%	97.54%	146.24%	104.15%	100.00%	-
P/NAPS	1.52	1.00	1.09	0.87	0.91	0.82	0.86	46.33%
YoY %	52.00%	-8.26%	25.29%	-4.40%	10.98%	-4.65%	-	-
Horiz. %	176.74%	116.28%	126.74%	101.16%	105.81%	95.35%	100.00%	-

	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	CAGR
Price Multiplier on Announcement Date
Date	29/08/07	24/05/07	27/02/07	23/11/06	29/08/06	18/05/06	27/02/06	-
Price	0.88	0.78	0.75	0.83	0.58	0.60	0.58	-
P/RPS	0.40	0.36	0.36	0.42	0.31	0.34	0.34	11.47%
YoY %	11.11%	0.00%	-14.29%	35.48%	-8.82%	0.00%	-	-
Horiz. %	117.65%	105.88%	105.88%	123.53%	91.18%	100.00%	100.00%	-
P/EPS	7.75	7.42	7.61	8.70	6.37	7.31	7.32	3.88%
YoY %	4.45%	-2.50%	-12.53%	36.58%	-12.86%	-0.14%	-	-
Horiz. %	105.87%	101.37%	103.96%	118.85%	87.02%	99.86%	100.00%	-
EY	12.91	13.48	13.14	11.49	15.69	13.67	13.67	-3.75%
YoY %	-4.23%	2.59%	14.36%	-26.77%	14.78%	0.00%	-	-
Horiz. %	94.44%	98.61%	96.12%	84.05%	114.78%	100.00%	100.00%	-
DY	4.55	5.13	5.33	4.82	10.34	6.67	6.39	-20.31%
YoY %	-11.31%	-3.75%	10.58%	-53.38%	55.02%	4.38%	-	-
Horiz. %	71.21%	80.28%	83.41%	75.43%	161.82%	104.38%	100.00%	-
P/NAPS	1.14	1.04	1.01	1.15	0.84	0.83	0.88	18.89%
YoY %	9.62%	2.97%	-12.17%	36.90%	1.20%	-5.68%	-	-
Horiz. %	129.55%	118.18%	114.77%	130.68%	95.45%	94.32%	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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

923

HLIND

HONG LEONG INDUSTRIES BHD

919

JCY

JCY INTERNATIONAL BERHAD

443

GENTING

GENTING BHD

376

YTLPOWR

YTL POWER INTERNATIONAL BHD

329

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

321

DNEX

DAGANG NEXCHANGE BERHAD

279

UCHITEC

UCHI TECHNOLOGIES BHD

277

NOTION

NOTION VTEC BHD

254

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.06

+0.01

49,242,300

MAXLAND-WB

0.03

+0.025

27,234,600

HIAPTEK

0.44

+0.015

26,385,600

SNS

0.775

+0.02

23,783,600

TCS

0.18

+0.02

22,485,300

NOVAMSC

0.225

+0.01

19,243,400

YGL

0.265

+0.02

17,740,700

More active Stocks

NESTLE

122.90

+1.40

3,700

F&N

31.96

+0.18

23,600

AJI

15.66

+0.16

6,700

CANONE

3.11

+0.11

200

HUMEIND

3.45

+0.10

424,200

YTL

3.54

+0.09

1,426,500

DAYANG

2.72

+0.09

934,900

MSM

2.41

+0.08

548,700

SUNCON

3.87

+0.08

431,100

PETRONM

4.60

+0.08

8,500

More gainer Stocks

DLADY

35.86

-0.32

3,600

NIKKEI-HD

0.915

-0.275

80,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.12

-0.18

5,103,200

KUAISHO-C17

0.08

-0.12

58,800

NOTION

1.96

-0.09

10,851,800

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

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