[TM] YoY Annual (Unaudited) Result on 31-Dec-2023 [#4]

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Annual (Unaudited) Result
Revenue	12,255,553	12,118,086	11,529,024	10,840,308	11,434,196	11,819,296	12,085,092	0.23%
YoY %	1.13%	5.11%	6.35%	-5.19%	-3.26%	-2.20%	-	-
Horiz. %	101.41%	100.27%	95.40%	89.70%	94.61%	97.80%	100.00%	-
PBT	1,808,505	1,686,513	1,246,865	1,278,591	925,065	17,413	1,048,022	9.51%
YoY %	7.23%	35.26%	-2.48%	38.22%	5,212.50%	-98.34%	-	-
Horiz. %	172.56%	160.92%	118.97%	122.00%	88.27%	1.66%	100.00%	-
Tax	76,531	-542,312	-368,938	-282,559	-367,665	-277,926	-317,476	-
YoY %	114.11%	-46.99%	-30.57%	23.15%	-32.29%	12.46%	-	-
Horiz. %	-24.11%	170.82%	116.21%	89.00%	115.81%	87.54%	100.00%	-
NP	1,885,036	1,144,201	877,927	996,032	557,400	-260,513	730,546	17.10%
YoY %	64.75%	30.33%	-11.86%	78.69%	313.96%	-135.66%	-	-
Horiz. %	258.03%	156.62%	120.17%	136.34%	76.30%	-35.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,870,556	1,143,281	895,210	1,016,105	632,676	153,154	929,749	12.35%
YoY %	63.61%	27.71%	-11.90%	60.60%	313.10%	-83.53%	-	-
Horiz. %	201.19%	122.97%	96.29%	109.29%	68.05%	16.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-4.23%	32.16%	29.59%	22.10%	39.74%	1,596.08%	30.29%	-
YoY %	-113.15%	8.69%	33.89%	-44.39%	-97.51%	5,169.33%	-	-
Horiz. %	-13.97%	106.17%	97.69%	72.96%	131.20%	5,269.33%	100.00%	-
Total Cost	10,370,517	10,973,885	10,651,097	9,844,276	10,876,796	12,079,809	11,354,546	-1.49%
YoY %	-5.50%	3.03%	8.20%	-9.49%	-9.96%	6.39%	-	-
Horiz. %	91.33%	96.65%	93.80%	86.70%	95.79%	106.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	9,161,127	7,918,528	7,502,495	7,124,637	7,408,543	7,525,264	7,843,561	2.62%
YoY %	15.69%	5.55%	5.30%	-3.83%	-1.55%	-4.06%	-	-
Horiz. %	116.80%	100.96%	95.65%	90.83%	94.45%	95.94%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Dividend
Div	959,200	629,029	490,581	539,630	379,400	75,158	807,955	2.89%
YoY %	52.49%	28.22%	-9.09%	42.23%	404.80%	-90.70%	-	-
Horiz. %	118.72%	77.85%	60.72%	66.79%	46.96%	9.30%	100.00%	-
Div Payout %	51.28%	55.02%	54.80%	53.11%	59.97%	49.07%	86.90%	-
YoY %	-6.80%	0.40%	3.18%	-11.44%	22.21%	-43.53%	-	-
Horiz. %	59.01%	63.31%	63.06%	61.12%	69.01%	56.47%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Equity
Net Worth	9,161,127	7,918,528	7,502,495	7,124,637	7,408,543	7,525,264	7,843,561	2.62%
YoY %	15.69%	5.55%	5.30%	-3.83%	-1.55%	-4.06%	-	-
Horiz. %	116.80%	100.96%	95.65%	90.83%	94.45%	95.94%	100.00%	-
NOSH	3,837,628	3,821,010	3,773,700	3,773,642	3,765,677	3,757,934	3,757,934	0.35%
YoY %	0.43%	1.25%	0.00%	0.21%	0.21%	0.00%	-	-
Horiz. %	102.12%	101.68%	100.42%	100.42%	100.21%	100.00%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Ratio Analysis
NP Margin	15.38%	9.44%	7.61%	9.19%	4.87%	-2.20%	6.05%	-
YoY %	62.92%	24.05%	-17.19%	88.71%	321.36%	-136.36%	-	-
Horiz. %	254.21%	156.03%	125.79%	151.90%	80.50%	-36.36%	100.00%	-
ROE	20.42%	14.44%	11.93%	14.26%	8.54%	2.04%	11.85%	-
YoY %	41.41%	21.04%	-16.34%	66.98%	318.63%	-82.78%	-	-
Horiz. %	172.32%	121.86%	100.68%	120.34%	72.07%	17.22%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Per Share
RPS	319.42	317.87	305.51	287.26	301.38	314.52	321.59	-0.11%
YoY %	0.49%	4.05%	6.35%	-4.69%	-4.18%	-2.20%	-	-
Horiz. %	99.33%	98.84%	95.00%	89.32%	93.72%	97.80%	100.00%	-
EPS	48.89	30.20	23.72	26.96	16.82	4.08	24.74	12.01%
YoY %	61.89%	27.32%	-12.02%	60.29%	312.25%	-83.51%	-	-
Horiz. %	197.62%	122.07%	95.88%	108.97%	67.99%	16.49%	100.00%	-
DPS	25.00	16.50	13.00	14.30	10.00	2.00	21.50	2.54%
YoY %	51.52%	26.92%	-9.09%	43.00%	400.00%	-90.70%	-	-
Horiz. %	116.28%	76.74%	60.47%	66.51%	46.51%	9.30%	100.00%	-
NAPS	2.3877	2.0771	1.9881	1.888	1.9527	2.0025	2.0872	2.26%
YoY %	14.95%	4.48%	5.30%	-3.31%	-2.49%	-4.06%	-	-
Horiz. %	114.40%	99.52%	95.25%	90.46%	93.56%	95.94%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,837,628
RPS	319.35	315.77	300.42	282.47	297.95	307.98	314.91	0.23%
YoY %	1.13%	5.11%	6.35%	-5.20%	-3.26%	-2.20%	-	-
Horiz. %	101.41%	100.27%	95.40%	89.70%	94.61%	97.80%	100.00%	-
EPS	48.74	29.79	23.33	26.48	16.49	3.99	24.23	12.34%
YoY %	63.61%	27.69%	-11.90%	60.58%	313.28%	-83.53%	-	-
Horiz. %	201.16%	122.95%	96.29%	109.29%	68.06%	16.47%	100.00%	-
DPS	24.99	16.39	12.78	14.06	9.89	1.96	21.05	2.89%
YoY %	52.47%	28.25%	-9.10%	42.16%	404.59%	-90.69%	-	-
Horiz. %	118.72%	77.86%	60.71%	66.79%	46.98%	9.31%	100.00%	-
NAPS	2.3872	2.0634	1.955	1.8565	1.9305	1.9609	2.0439	2.62%
YoY %	15.69%	5.54%	5.31%	-3.83%	-1.55%	-4.06%	-	-
Horiz. %	116.80%	100.95%	95.65%	90.83%	94.45%	95.94%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/23	30/12/22	31/12/21	31/12/20	31/12/19	31/12/18	29/12/17	-
Price	5.55	5.40	5.50	5.41	3.82	2.66	6.30	-
P/RPS	1.74	1.70	1.80	1.88	1.27	0.85	1.96	-1.96%
YoY %	2.35%	-5.56%	-4.26%	48.03%	49.41%	-56.63%	-	-
Horiz. %	88.78%	86.73%	91.84%	95.92%	64.80%	43.37%	100.00%	-
P/EPS	11.38	18.01	23.18	20.09	22.91	65.27	25.46	-12.55%
YoY %	-36.81%	-22.30%	15.38%	-12.31%	-64.90%	156.36%	-	-
Horiz. %	44.70%	70.74%	91.04%	78.91%	89.98%	256.36%	100.00%	-
EY	8.78	5.55	4.31	4.98	4.37	1.53	3.93	14.32%
YoY %	58.20%	28.77%	-13.45%	13.96%	185.62%	-61.07%	-	-
Horiz. %	223.41%	141.22%	109.67%	126.72%	111.20%	38.93%	100.00%	-
DY	4.50	3.06	2.36	2.64	2.62	0.75	3.41	4.72%
YoY %	47.06%	29.66%	-10.61%	0.76%	249.33%	-78.01%	-	-
Horiz. %	131.96%	89.74%	69.21%	77.42%	76.83%	21.99%	100.00%	-
P/NAPS	2.32	2.60	2.77	2.87	1.96	1.33	3.02	-4.29%
YoY %	-10.77%	-6.14%	-3.48%	46.43%	47.37%	-55.96%	-	-
Horiz. %	76.82%	86.09%	91.72%	95.03%	64.90%	44.04%	100.00%	-

	31/12/23	31/12/22	31/12/21	31/12/20	31/12/19	31/12/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	23/02/24	28/02/23	25/02/22	24/02/21	21/02/20	26/02/19	27/02/18	-
Price	5.91	5.03	5.35	6.46	3.82	3.02	6.03	-
P/RPS	1.85	1.58	1.75	2.25	1.27	0.96	1.88	-0.26%
YoY %	17.09%	-9.71%	-22.22%	77.17%	32.29%	-48.94%	-	-
Horiz. %	98.40%	84.04%	93.09%	119.68%	67.55%	51.06%	100.00%	-
P/EPS	12.12	16.77	22.55	23.99	22.91	74.10	24.37	-10.98%
YoY %	-27.73%	-25.63%	-6.00%	4.71%	-69.08%	204.06%	-	-
Horiz. %	49.73%	68.81%	92.53%	98.44%	94.01%	304.06%	100.00%	-
EY	8.25	5.96	4.43	4.17	4.37	1.35	4.10	12.35%
YoY %	38.42%	34.54%	6.24%	-4.58%	223.70%	-67.07%	-	-
Horiz. %	201.22%	145.37%	108.05%	101.71%	106.59%	32.93%	100.00%	-
DY	4.23	3.28	2.43	2.21	2.62	0.66	3.57	2.86%
YoY %	28.96%	34.98%	9.95%	-15.65%	296.97%	-81.51%	-	-
Horiz. %	118.49%	91.88%	68.07%	61.90%	73.39%	18.49%	100.00%	-
P/NAPS	2.48	2.42	2.69	3.42	1.96	1.51	2.89	-2.51%
YoY %	2.48%	-10.04%	-21.35%	74.49%	29.80%	-47.75%	-	-
Horiz. %	85.81%	83.74%	93.08%	118.34%	67.82%	52.25%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 09 May 2024

MQ Trader

MQ Trading Signals

2024-05-09 16:50:00

EMA 5

5 Mins

BUY

2024-05-09 16:50:00

ADX

5 Mins

BUY

2024-05-09 16:50:00

MACD/RSI

5 Mins

BUY

2024-05-09 16:40:00

EMA 5

10 Mins

SELL

2024-05-09 16:40:00

EMA 5

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 >

TASCO

TASCO BERHAD

1000

MYEG

MY E.G. SERVICES BHD

424

PTRANS

PERAK TRANSIT BERHAD

336

MPI

MALAYSIAN PACIFIC INDUSTRIES

336

HLIND

HONG LEONG INDUSTRIES BHD

331

YTLPOWR

YTL POWER INTERNATIONAL BHD

322

PBBANK

PUBLIC BANK BHD

258

VSTECS

VSTECS BERHAD

227

CAPITALA

CAPITAL A BERHAD

218

SNS

SNS NETWORK TECHNOLOGY BERHAD

215

Daily Stocks

0.105

-0.01

508,283,500

MYEG

0.985

0.00

153,504,700

ICONIC-WA

0.045

-0.005

148,744,500

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.165

+0.03

116,432,400

PMHLDG

0.295

+0.075

116,034,000

SNS

0.53

+0.045

102,787,900

HSI-HU6

0.135

-0.03

94,490,300

VELESTO

0.29

+0.015

89,077,300

MUIIND

0.06

+0.005

81,409,100

More active Stocks

VSTECS

3.58

+0.82

17,450,000

BKAWAN

20.36

+0.32

10,500

KOBAY

1.93

+0.20

7,884,400

ATECH

3.07

+0.18

524,800

AJI

19.28

+0.18

315,400

ALLIANZ

21.68

+0.18

14,300

SIGN

1.49

+0.16

7,355,200

HSI-CVH

0.91

+0.14

781,100

HEIM

23.90

+0.14

124,700

MCEHLDG

1.71

+0.13

2,158,600

More gainer Stocks

PETDAG

21.46

-0.34

496,200

KLK

22.92

-0.28

527,900

MSM

3.26

-0.22

2,973,500

MPI

31.00

-0.20

156,200

HUMEIND-LA

4.23

-0.19

9,200

ORIENT

6.97

-0.18

1,220,900

PPB

15.80

-0.18

592,200

NHFATT

3.89

-0.17

114,300

CARLSBG

19.30

-0.14

119,700

INARI

3.09

-0.13

18,277,500

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