[FPI] QoQ TTM Result on 31-Mar-2023 [#1]

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
TTM Result
Revenue	673,884	700,668	766,308	841,192	984,018	1,063,824	1,000,647	-23.11%
YoY %	-3.82%	-8.57%	-8.90%	-14.51%	-7.50%	6.31%	-	-
Horiz. %	67.34%	70.02%	76.58%	84.06%	98.34%	106.31%	100.00%	-
PBT	144,455	120,524	117,285	126,224	141,169	164,073	138,591	2.79%
YoY %	19.86%	2.76%	-7.08%	-10.59%	-13.96%	18.39%	-	-
Horiz. %	104.23%	86.96%	84.63%	91.08%	101.86%	118.39%	100.00%	-
Tax	-27,177	-27,491	-28,853	-31,592	-35,217	-38,058	-31,862	-10.03%
YoY %	1.14%	4.72%	8.67%	10.29%	7.46%	-19.45%	-	-
Horiz. %	85.30%	86.28%	90.56%	99.15%	110.53%	119.45%	100.00%	-
NP	117,278	93,033	88,432	94,632	105,952	126,015	106,729	6.46%
YoY %	26.06%	5.20%	-6.55%	-10.68%	-15.92%	18.07%	-	-
Horiz. %	109.88%	87.17%	82.86%	88.67%	99.27%	118.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	117,323	93,077	88,447	94,642	105,983	126,061	106,789	6.45%
YoY %	26.05%	5.23%	-6.55%	-10.70%	-15.93%	18.05%	-	-
Horiz. %	109.86%	87.16%	82.82%	88.63%	99.25%	118.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.81%	22.81%	24.60%	25.03%	24.95%	23.20%	22.99%	-
YoY %	-17.54%	-7.28%	-1.72%	0.32%	7.54%	0.91%	-	-
Horiz. %	81.82%	99.22%	107.00%	108.87%	108.53%	100.91%	100.00%	-
Total Cost	556,606	607,635	677,876	746,560	878,066	937,809	893,918	-27.01%
YoY %	-8.40%	-10.36%	-9.20%	-14.98%	-6.37%	4.91%	-	-
Horiz. %	62.27%	67.97%	75.83%	83.52%	98.23%	104.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	540,917	507,674	461,226	489,951	478,420	470,031	426,416	17.13%
YoY %	6.55%	10.07%	-5.86%	2.41%	1.78%	10.23%	-	-
Horiz. %	126.85%	119.06%	108.16%	114.90%	112.20%	110.23%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Dividend
Div	58,684	53,726	53,726	53,726	53,726	50,197	50,197	10.94%
YoY %	9.23%	0.00%	0.00%	0.00%	7.03%	0.00%	-	-
Horiz. %	116.91%	107.03%	107.03%	107.03%	107.03%	100.00%	100.00%	-
Div Payout %	50.02%	57.72%	60.74%	56.77%	50.69%	39.82%	47.01%	-
YoY %	-13.34%	-4.97%	6.99%	11.99%	27.30%	-15.29%	-	-
Horiz. %	106.40%	122.78%	129.21%	120.76%	107.83%	84.71%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Equity
Net Worth	540,917	507,674	461,226	489,951	478,420	470,031	426,416	17.13%
YoY %	6.55%	10.07%	-5.86%	2.41%	1.78%	10.23%	-	-
Horiz. %	126.85%	119.06%	108.16%	114.90%	112.20%	110.23%	100.00%	-
NOSH	257,066	256,965	256,965	256,965	256,266	255,540	255,425	0.42%
YoY %	0.04%	0.00%	0.00%	0.27%	0.28%	0.05%	-	-
Horiz. %	100.64%	100.60%	100.60%	100.60%	100.33%	100.05%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Ratio Analysis
NP Margin	17.40%	13.28%	11.54%	11.25%	10.77%	11.85%	10.67%	-
YoY %	31.02%	15.08%	2.58%	4.46%	-9.11%	11.06%	-	-
Horiz. %	163.07%	124.46%	108.15%	105.44%	100.94%	111.06%	100.00%	-
ROE	21.69%	18.33%	19.18%	19.32%	22.15%	26.82%	25.04%	-
YoY %	18.33%	-4.43%	-0.72%	-12.78%	-17.41%	7.11%	-	-
Horiz. %	86.62%	73.20%	76.60%	77.16%	88.46%	107.11%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Per Share
RPS	264.11	274.65	299.06	327.93	384.62	416.45	391.89	-23.07%
YoY %	-3.84%	-8.16%	-8.80%	-14.74%	-7.64%	6.27%	-	-
Horiz. %	67.39%	70.08%	76.31%	83.68%	98.14%	106.27%	100.00%	-
EPS	45.98	36.48	34.52	36.89	41.43	49.35	41.82	6.50%
YoY %	26.04%	5.68%	-6.42%	-10.96%	-16.05%	18.01%	-	-
Horiz. %	109.95%	87.23%	82.54%	88.21%	99.07%	118.01%	100.00%	-
DPS	23.00	21.00	21.00	21.00	21.00	20.00	19.66	10.99%
YoY %	9.52%	0.00%	0.00%	0.00%	5.00%	1.73%	-	-
Horiz. %	116.99%	106.82%	106.82%	106.82%	106.82%	101.73%	100.00%	-
NAPS	2.12	1.99	1.80	1.91	1.87	1.84	1.67	17.19%
YoY %	6.53%	10.56%	-5.76%	2.14%	1.63%	10.18%	-	-
Horiz. %	126.95%	119.16%	107.78%	114.37%	111.98%	110.18%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Adjusted Per Share Value based on latest NOSH - 256,965
RPS	261.19	271.57	297.01	326.04	381.40	412.33	387.84	-23.11%
YoY %	-3.82%	-8.57%	-8.90%	-14.51%	-7.50%	6.31%	-	-
Horiz. %	67.34%	70.02%	76.58%	84.07%	98.34%	106.31%	100.00%	-
EPS	45.47	36.08	34.28	36.68	41.08	48.86	41.39	6.44%
YoY %	26.03%	5.25%	-6.54%	-10.71%	-15.92%	18.05%	-	-
Horiz. %	109.86%	87.17%	82.82%	88.62%	99.25%	118.05%	100.00%	-
DPS	22.75	20.82	20.82	20.82	20.82	19.46	19.46	10.94%
YoY %	9.27%	0.00%	0.00%	0.00%	6.99%	0.00%	-	-
Horiz. %	116.91%	106.99%	106.99%	106.99%	106.99%	100.00%	100.00%	-
NAPS	2.0965	1.9677	1.7877	1.899	1.8543	1.8218	1.6527	17.13%
YoY %	6.55%	10.07%	-5.86%	2.41%	1.78%	10.23%	-	-
Horiz. %	126.85%	119.06%	108.17%	114.90%	112.20%	110.23%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	-
Price	2.87	2.77	2.35	2.95	3.23	2.99	2.73	-
P/RPS	1.09	1.01	0.79	0.90	0.84	0.72	0.70	34.23%
YoY %	7.92%	27.85%	-12.22%	7.14%	16.67%	2.86%	-	-
Horiz. %	155.71%	144.29%	112.86%	128.57%	120.00%	102.86%	100.00%	-
P/EPS	6.24	7.59	6.81	8.00	7.80	6.06	6.53	-2.97%
YoY %	-17.79%	11.45%	-14.88%	2.56%	28.71%	-7.20%	-	-
Horiz. %	95.56%	116.23%	104.29%	122.51%	119.45%	92.80%	100.00%	-
EY	16.02	13.17	14.69	12.51	12.83	16.50	15.32	3.01%
YoY %	21.64%	-10.35%	17.43%	-2.49%	-22.24%	7.70%	-	-
Horiz. %	104.57%	85.97%	95.89%	81.66%	83.75%	107.70%	100.00%	-
DY	8.01	7.58	8.94	7.12	6.50	6.69	7.20	7.34%
YoY %	5.67%	-15.21%	25.56%	9.54%	-2.84%	-7.08%	-	-
Horiz. %	111.25%	105.28%	124.17%	98.89%	90.28%	92.92%	100.00%	-
P/NAPS	1.35	1.39	1.31	1.54	1.73	1.63	1.63	-11.77%
YoY %	-2.88%	6.11%	-14.94%	-10.98%	6.13%	0.00%	-	-
Horiz. %	82.82%	85.28%	80.37%	94.48%	106.13%	100.00%	100.00%	-

	31/12/23	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	CAGR
Price Multiplier on Announcement Date
Date	22/02/24	16/11/23	17/08/23	26/05/23	23/02/23	17/11/22	18/08/22	-
Price	3.02	2.94	2.64	2.40	3.45	3.18	3.13	-
P/RPS	1.14	1.07	0.88	0.73	0.90	0.76	0.80	26.55%
YoY %	6.54%	21.59%	20.55%	-18.89%	18.42%	-5.00%	-	-
Horiz. %	142.50%	133.75%	110.00%	91.25%	112.50%	95.00%	100.00%	-
P/EPS	6.57	8.06	7.65	6.50	8.33	6.44	7.48	-8.26%
YoY %	-18.49%	5.36%	17.69%	-21.97%	29.35%	-13.90%	-	-
Horiz. %	87.83%	107.75%	102.27%	86.90%	111.36%	86.10%	100.00%	-
EY	15.23	12.41	13.07	15.37	12.01	15.52	13.36	9.10%
YoY %	22.72%	-5.05%	-14.96%	27.98%	-22.62%	16.17%	-	-
Horiz. %	114.00%	92.89%	97.83%	115.04%	89.90%	116.17%	100.00%	-
DY	7.62	7.14	7.95	8.75	6.09	6.29	6.28	13.72%
YoY %	6.72%	-10.19%	-9.14%	43.68%	-3.18%	0.16%	-	-
Horiz. %	121.34%	113.69%	126.59%	139.33%	96.97%	100.16%	100.00%	-
P/NAPS	1.42	1.48	1.47	1.26	1.84	1.73	1.87	-16.72%
YoY %	-4.05%	0.68%	16.67%	-31.52%	6.36%	-7.49%	-	-
Horiz. %	75.94%	79.14%	78.61%	67.38%	98.40%	92.51%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 10:00:00

EMA 5

30 Mins

SELL

2024-05-17 09:25:00

EMA 5

5 Mins

SELL

2024-05-17 09:20:00

EMA 5

5 Mins

BUY

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

TOPGLOV

TOP GLOVE CORPORATION BHD

657

MPI

MALAYSIAN PACIFIC INDUSTRIES

478

HLIND

HONG LEONG INDUSTRIES BHD

461

PTRANS

PERAK TRANSIT BERHAD

405

MBSB

MALAYSIA BUILDING SOCIETY BHD

375

HARTA

HARTALEGA HOLDINGS BHD

372

MYEG

MY E.G. SERVICES BHD

338

YTLPOWR

YTL POWER INTERNATIONAL BHD

330

NOTION

NOTION VTEC BHD

326

Daily Stocks

INGENIEU-WB

0.02

+0.015

633,796,300

HSI-HUZ

0.195

-0.01

327,775,900

HSI-CV8

0.15

0.00

324,548,700

INGENIEU

0.09

+0.015

269,985,500

HSI-HU6

0.065

-0.005

137,507,600

REVENUE

0.22

-0.01

106,761,000

DSONIC

0.535

+0.06

89,839,500

SINKUNG

0.15

+0.005

70,761,700

TOPGLOV

1.22

+0.02

58,207,300

0.405

+0.01

39,553,100

More active Stocks

MPI

35.92

+2.42

342,300

ALLIANZ

23.20

+1.12

51,900

ALLIANZ-PA

23.66

+0.76

10,100

HEIM

25.24

+0.48

143,500

TOYOVEN

1.16

+0.225

3,283,600

GCB

3.61

+0.22

4,672,200

DKSH

5.23

+0.22

358,600

KESM

6.51

+0.21

79,300

HUMEIND

3.43

+0.20

1,783,800

HSI-CVV

1.30

+0.20

6,000

More gainer Stocks

AJI

15.78

-0.34

168,000

PANAMY

19.40

-0.30

35,100

UTDPLT

25.96

-0.24

76,800

CARZO

0.105

-0.195

50,000

SAM

5.72

-0.12

353,300

KLK

22.40

-0.12

150,300

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.41

-0.09

15,000

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