[BURSA] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Annualized Quarter Result
Revenue	500,976	582,532	570,712	527,302	508,226	492,636	481,574	0.66%
YoY %	-14.00%	2.07%	8.23%	3.75%	3.16%	2.30%	-	-
Horiz. %	104.03%	120.96%	118.51%	109.50%	105.53%	102.30%	100.00%	-
PBT	255,292	335,110	320,366	280,060	272,666	257,456	265,648	-0.66%
YoY %	-23.82%	4.60%	14.39%	2.71%	5.91%	-3.08%	-	-
Horiz. %	96.10%	126.15%	120.60%	105.43%	102.64%	96.92%	100.00%	-
Tax	-64,078	-84,086	-80,732	-71,416	-72,262	-67,842	-72,088	-1.94%
YoY %	23.79%	-4.15%	-13.04%	1.17%	-6.52%	5.89%	-	-
Horiz. %	88.89%	116.64%	111.99%	99.07%	100.24%	94.11%	100.00%	-
NP	191,214	251,024	239,634	208,644	200,404	189,614	193,560	-0.20%
YoY %	-23.83%	4.75%	14.85%	4.11%	5.69%	-2.04%	-	-
Horiz. %	98.79%	129.69%	123.80%	107.79%	103.54%	97.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	186,388	243,990	232,338	198,822	193,088	183,998	186,048	0.03%
YoY %	-23.61%	5.02%	16.86%	2.97%	4.94%	-1.10%	-	-
Horiz. %	100.18%	131.14%	124.88%	106.87%	103.78%	98.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.10%	25.09%	25.20%	25.50%	26.50%	26.35%	27.14%	-
YoY %	0.04%	-0.44%	-1.18%	-3.77%	0.57%	-2.91%	-	-
Horiz. %	92.48%	92.45%	92.85%	93.96%	97.64%	97.09%	100.00%	-
Total Cost	309,762	331,508	331,078	318,658	307,822	303,022	288,014	1.22%
YoY %	-6.56%	0.13%	3.90%	3.52%	1.58%	5.21%	-	-
Horiz. %	107.55%	115.10%	114.95%	110.64%	106.88%	105.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	888,222	903,001	904,726	812,390	768,084	797,679	914,293	-0.48%
YoY %	-1.64%	-0.19%	11.37%	5.77%	-3.71%	-12.75%	-	-
Horiz. %	97.15%	98.76%	98.95%	88.85%	84.01%	87.25%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	167,954	354,750	374,738	181,719	176,019	382,886	382,727	-12.82%
YoY %	-52.66%	-5.33%	106.22%	3.24%	-54.03%	0.04%	-	-
Horiz. %	43.88%	92.69%	97.91%	47.48%	45.99%	100.04%	100.00%	-
Div Payout %	90.11%	145.40%	161.29%	91.40%	91.16%	208.09%	205.71%	-
YoY %	-38.03%	-9.85%	76.47%	0.26%	-56.19%	1.16%	-	-
Horiz. %	43.80%	70.68%	78.41%	44.43%	44.31%	101.16%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	888,222	903,001	904,726	812,390	768,084	797,679	914,293	-0.48%
YoY %	-1.64%	-0.19%	11.37%	5.77%	-3.71%	-12.75%	-	-
Horiz. %	97.15%	98.76%	98.95%	88.85%	84.01%	87.25%	100.00%	-
NOSH	807,474	807,472	535,340	534,467	533,392	531,786	531,565	7.21%
YoY %	0.00%	50.83%	0.16%	0.20%	0.30%	0.04%	-	-
Horiz. %	151.91%	151.90%	100.71%	100.55%	100.34%	100.04%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	38.17%	43.09%	41.99%	39.57%	39.43%	38.49%	40.19%	-
YoY %	-11.42%	2.62%	6.12%	0.36%	2.44%	-4.23%	-	-
Horiz. %	94.97%	107.22%	104.48%	98.46%	98.11%	95.77%	100.00%	-
ROE	20.98%	27.02%	25.68%	24.47%	25.14%	23.07%	20.35%	-
YoY %	-22.35%	5.22%	4.94%	-2.67%	8.97%	13.37%	-	-
Horiz. %	103.10%	132.78%	126.19%	120.25%	123.54%	113.37%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	62.04	72.25	106.61	98.66	95.28	92.64	90.60	-6.11%
YoY %	-14.13%	-32.23%	8.06%	3.55%	2.85%	2.25%	-	-
Horiz. %	68.48%	79.75%	117.67%	108.90%	105.17%	102.25%	100.00%	-
EPS	23.00	30.20	43.40	37.20	36.20	34.60	35.00	-6.75%
YoY %	-23.84%	-30.41%	16.67%	2.76%	4.62%	-1.14%	-	-
Horiz. %	65.71%	86.29%	124.00%	106.29%	103.43%	98.86%	100.00%	-
DPS	20.80	44.00	70.00	34.00	33.00	72.00	72.00	-18.68%
YoY %	-52.73%	-37.14%	105.88%	3.03%	-54.17%	0.00%	-	-
Horiz. %	28.89%	61.11%	97.22%	47.22%	45.83%	100.00%	100.00%	-
NAPS	1.10	1.12	1.69	1.52	1.44	1.50	1.72	-7.17%
YoY %	-1.79%	-33.73%	11.18%	5.56%	-4.00%	-12.79%	-	-
Horiz. %	63.95%	65.12%	98.26%	88.37%	83.72%	87.21%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 537,771
RPS	61.90	71.98	70.52	65.16	62.80	60.87	59.51	0.65%
YoY %	-14.00%	2.07%	8.23%	3.76%	3.17%	2.29%	-	-
Horiz. %	104.02%	120.95%	118.50%	109.49%	105.53%	102.29%	100.00%	-
EPS	23.03	30.15	28.71	24.57	23.86	22.74	22.99	0.02%
YoY %	-23.62%	5.02%	16.85%	2.98%	4.93%	-1.09%	-	-
Horiz. %	100.17%	131.14%	124.88%	106.87%	103.78%	98.91%	100.00%	-
DPS	20.75	43.83	46.30	22.45	21.75	47.31	47.29	-12.82%
YoY %	-52.66%	-5.33%	106.24%	3.22%	-54.03%	0.04%	-	-
Horiz. %	43.88%	92.68%	97.91%	47.47%	45.99%	100.04%	100.00%	-
NAPS	1.0975	1.1158	1.1179	1.0038	0.9491	0.9856	1.1297	-0.48%
YoY %	-1.64%	-0.19%	11.37%	5.76%	-3.70%	-12.76%	-	-
Horiz. %	97.15%	98.77%	98.96%	88.86%	84.01%	87.24%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	7.00	7.35	10.60	8.56	8.14	7.76	7.56	-
P/RPS	11.28	10.17	9.94	8.68	8.54	8.38	8.34	5.15%
YoY %	10.91%	2.31%	14.52%	1.64%	1.91%	0.48%	-	-
Horiz. %	135.25%	121.94%	119.18%	104.08%	102.40%	100.48%	100.00%	-
P/EPS	30.33	24.29	24.42	23.01	22.49	22.43	21.60	5.81%
YoY %	24.87%	-0.53%	6.13%	2.31%	0.27%	3.84%	-	-
Horiz. %	140.42%	112.45%	113.06%	106.53%	104.12%	103.84%	100.00%	-
EY	3.30	4.12	4.09	4.35	4.45	4.46	4.63	-5.48%
YoY %	-19.90%	0.73%	-5.98%	-2.25%	-0.22%	-3.67%	-	-
Horiz. %	71.27%	88.98%	88.34%	93.95%	96.11%	96.33%	100.00%	-
DY	2.97	5.99	6.60	3.97	4.05	9.28	9.52	-17.63%
YoY %	-50.42%	-9.24%	66.25%	-1.98%	-56.36%	-2.52%	-	-
Horiz. %	31.20%	62.92%	69.33%	41.70%	42.54%	97.48%	100.00%	-
P/NAPS	6.36	6.56	6.27	5.63	5.65	5.17	4.40	6.32%
YoY %	-3.05%	4.63%	11.37%	-0.35%	9.28%	17.50%	-	-
Horiz. %	144.55%	149.09%	142.50%	127.95%	128.41%	117.50%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	01/08/19	30/07/18	26/07/17	25/07/16	15/07/15	17/07/14	18/07/13	-
Price	6.70	7.79	10.50	8.89	8.10	8.19	8.17	-
P/RPS	10.80	10.78	9.85	9.01	8.50	8.84	9.02	3.04%
YoY %	0.19%	9.44%	9.32%	6.00%	-3.85%	-2.00%	-	-
Horiz. %	119.73%	119.51%	109.20%	99.89%	94.24%	98.00%	100.00%	-
P/EPS	29.03	25.74	24.19	23.90	22.38	23.67	23.34	3.70%
YoY %	12.78%	6.41%	1.21%	6.79%	-5.45%	1.41%	-	-
Horiz. %	124.38%	110.28%	103.64%	102.40%	95.89%	101.41%	100.00%	-
EY	3.45	3.88	4.13	4.18	4.47	4.22	4.28	-3.52%
YoY %	-11.08%	-6.05%	-1.20%	-6.49%	5.92%	-1.40%	-	-
Horiz. %	80.61%	90.65%	96.50%	97.66%	104.44%	98.60%	100.00%	-
DY	3.10	5.65	6.67	3.82	4.07	8.79	8.81	-15.97%
YoY %	-45.13%	-15.29%	74.61%	-6.14%	-53.70%	-0.23%	-	-
Horiz. %	35.19%	64.13%	75.71%	43.36%	46.20%	99.77%	100.00%	-
P/NAPS	6.09	6.96	6.21	5.85	5.63	5.46	4.75	4.22%
YoY %	-12.50%	12.08%	6.15%	3.91%	3.11%	14.95%	-	-
Horiz. %	128.21%	146.53%	130.74%	123.16%	118.53%	114.95%	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 - 27 May 2024

MQ Trader

MQ Trading Signals

2024-05-27 16:30:00

EMA 5

30 Mins

BUY

2024-05-27 16:30:00

EMA 5

10 Mins

BUY

2024-05-27 16:10:00

EMA 5

5 Mins

BUY

2024-05-27 16:10:00

ADX

5 Mins

BUY

2024-05-27 16:10:00

TURTLE SYSTEM 20

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 >

INARI

INARI AMERTRON BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

320

PTRANS

PERAK TRANSIT BERHAD

319

HLIND

HONG LEONG INDUSTRIES BHD

310

MPI

MALAYSIAN PACIFIC INDUSTRIES

298

YTLPOWR

YTL POWER INTERNATIONAL BHD

271

MAYBANK

MALAYAN BANKING BHD

239

JCY

JCY INTERNATIONAL BERHAD

192

MYEG

MY E.G. SERVICES BHD

188

GENTING

GENTING BHD

176

Daily Stocks

HSI-HUZ

0.225

-0.045

217,511,200

HSI-CV7

0.23

0.00

213,009,000

DNEX

0.47

+0.02

210,513,400

AHB

0.20

+0.01

179,433,400

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.045

-0.01

138,502,400

PHB

0.005

0.00

113,251,800

JCY

0.515

+0.065

97,943,300

PWRWELL

0.485

+0.02

87,443,100

AIM-WA

0.025

-0.025

79,919,200

More active Stocks

DLADY

33.76

+0.76

32,000

CHINHIN

3.44

+0.24

1,161,200

KLUANG

6.48

+0.22

19,800

HLIND

12.00

+0.20

82,500

DIN045801028

102.30

+0.20

250

SMI

0.635

+0.18

1,163,300

VITROX

7.88

+0.18

806,100

SBAGAN

6.78

+0.18

39,300

ALLIANZ

23.08

+0.16

39,100

NOTION-WD

1.02

+0.14

5,145,900

More gainer Stocks

NESTLE

127.40

-0.60

49,800

HTPADU

1.92

-0.50

12,251,900

HEIM

24.30

-0.26

162,500

MSC

2.95

-0.25

2,220,900

MSM

2.61

-0.24

12,183,900

RCECAP

2.89

-0.22

2,023,700

KLK

21.98

-0.22

1,226,200

PIE

5.90

-0.20

370,000

ORIENT

6.97

-0.18

1,220,900

MANULFE

2.30

-0.18

421,500

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