[TM] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Annualized Quarter Result
Revenue	11,568,820	11,889,516	11,801,510	11,229,324	10,883,572	10,076,886	9,617,582	3.12%
YoY %	-2.70%	0.75%	5.10%	3.18%	8.01%	4.78%	-	-
Horiz. %	120.29%	123.62%	122.71%	116.76%	113.16%	104.78%	100.00%	-
PBT	605,100	1,009,898	1,178,058	856,310	1,177,922	942,862	969,760	-7.55%
YoY %	-40.08%	-14.27%	37.57%	-27.30%	24.93%	-2.77%	-	-
Horiz. %	62.40%	104.14%	121.48%	88.30%	121.47%	97.23%	100.00%	-
Tax	-299,302	-328,046	-399,736	-260,594	-291,344	-54,034	264,470	-
YoY %	8.76%	17.93%	-53.39%	10.55%	-439.19%	-120.43%	-	-
Horiz. %	-113.17%	-124.04%	-151.15%	-98.53%	-110.16%	-20.43%	100.00%	-
NP	305,798	681,852	778,322	595,716	886,578	888,828	1,234,230	-20.74%
YoY %	-55.15%	-12.39%	30.65%	-32.81%	-0.25%	-27.99%	-	-
Horiz. %	24.78%	55.25%	63.06%	48.27%	71.83%	72.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	518,176	881,832	923,770	681,962	849,322	854,168	1,198,156	-13.03%
YoY %	-41.24%	-4.54%	35.46%	-19.71%	-0.57%	-28.71%	-	-
Horiz. %	43.25%	73.60%	77.10%	56.92%	70.89%	71.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	49.46%	32.48%	33.93%	30.43%	24.73%	5.73%	-27.27%	-
YoY %	52.28%	-4.27%	11.50%	23.05%	331.59%	121.01%	-	-
Horiz. %	-181.37%	-119.11%	-124.42%	-111.59%	-90.69%	-21.01%	100.00%	-
Total Cost	11,263,022	11,207,664	11,023,188	10,633,608	9,996,994	9,188,058	8,383,352	5.04%
YoY %	0.49%	1.67%	3.66%	6.37%	8.80%	9.60%	-	-
Horiz. %	134.35%	133.69%	131.49%	126.84%	119.25%	109.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,668,065	7,675,957	7,693,995	7,695,499	7,281,897	6,847,651	7,747,476	-0.17%
YoY %	-0.10%	-0.23%	-0.02%	5.68%	6.34%	-11.61%	-	-
Horiz. %	98.98%	99.08%	99.31%	99.33%	93.99%	88.39%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	-	706,491	698,975	698,975	680,316	701,075	703,109	-
YoY %	-	1.08%	0.00%	2.74%	-2.96%	-0.29%	-	-
Horiz. %	-	100.48%	99.41%	99.41%	96.76%	99.71%	100.00%	-
Div Payout %	-	80.12%	75.67%	102.49%	80.10%	82.08%	58.68%	-
YoY %	-	5.88%	-26.17%	27.95%	-2.41%	39.88%	-	-
Horiz. %	-	136.54%	128.95%	174.66%	136.50%	139.88%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	7,668,065	7,675,957	7,693,995	7,695,499	7,281,897	6,847,651	7,747,476	-0.17%
YoY %	-0.10%	-0.23%	-0.02%	5.68%	6.34%	-11.61%	-	-
Horiz. %	98.98%	99.08%	99.31%	99.33%	93.99%	88.39%	100.00%	-
NOSH	3,757,934	3,757,934	3,757,934	3,757,934	3,580,615	3,576,918	3,587,293	0.77%
YoY %	0.00%	0.00%	0.00%	4.95%	0.10%	-0.29%	-	-
Horiz. %	104.76%	104.76%	104.76%	104.76%	99.81%	99.71%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	2.64%	5.73%	6.60%	5.31%	8.15%	8.82%	12.83%	-
YoY %	-53.93%	-13.18%	24.29%	-34.85%	-7.60%	-31.25%	-	-
Horiz. %	20.58%	44.66%	51.44%	41.39%	63.52%	68.75%	100.00%	-
ROE	6.76%	11.49%	12.01%	8.86%	11.66%	12.47%	15.47%	-
YoY %	-41.17%	-4.33%	35.55%	-24.01%	-6.50%	-19.39%	-	-
Horiz. %	43.70%	74.27%	77.63%	57.27%	75.37%	80.61%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	307.85	316.38	314.04	298.82	303.96	281.72	268.10	2.32%
YoY %	-2.70%	0.75%	5.09%	-1.69%	7.89%	5.08%	-	-
Horiz. %	114.83%	118.01%	117.14%	111.46%	113.38%	105.08%	100.00%	-
EPS	13.78	23.46	24.58	18.32	23.72	23.88	33.40	-13.71%
YoY %	-41.26%	-4.56%	34.17%	-22.77%	-0.67%	-28.50%	-	-
Horiz. %	41.26%	70.24%	73.59%	54.85%	71.02%	71.50%	100.00%	-
DPS	0.00	18.80	18.60	18.60	19.00	19.60	19.60	-
YoY %	0.00%	1.08%	0.00%	-2.11%	-3.06%	0.00%	-	-
Horiz. %	0.00%	95.92%	94.90%	94.90%	96.94%	100.00%	100.00%	-
NAPS	2.0405	2.0426	2.0474	2.0478	2.0337	1.9144	2.1597	-0.94%
YoY %	-0.10%	-0.23%	-0.02%	0.69%	6.23%	-11.36%	-	-
Horiz. %	94.48%	94.58%	94.80%	94.82%	94.17%	88.64%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 3,757,934
RPS	301.45	309.81	307.51	292.61	283.60	262.58	250.61	3.12%
YoY %	-2.70%	0.75%	5.09%	3.18%	8.01%	4.78%	-	-
Horiz. %	120.29%	123.62%	122.70%	116.76%	113.16%	104.78%	100.00%	-
EPS	13.50	22.98	24.07	17.77	22.13	22.26	31.22	-13.03%
YoY %	-41.25%	-4.53%	35.45%	-19.70%	-0.58%	-28.70%	-	-
Horiz. %	43.24%	73.61%	77.10%	56.92%	70.88%	71.30%	100.00%	-
DPS	0.00	18.41	18.21	18.21	17.73	18.27	18.32	-
YoY %	0.00%	1.10%	0.00%	2.71%	-2.96%	-0.27%	-	-
Horiz. %	0.00%	100.49%	99.40%	99.40%	96.78%	99.73%	100.00%	-
NAPS	1.9981	2.0001	2.0048	2.0052	1.8975	1.7843	2.0188	-0.17%
YoY %	-0.10%	-0.23%	-0.02%	5.68%	6.34%	-11.62%	-	-
Horiz. %	98.97%	99.07%	99.31%	99.33%	93.99%	88.38%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	3.11	6.65	6.77	6.54	6.35	5.40	5.65	-
P/RPS	1.01	2.10	2.16	2.19	2.09	1.92	2.11	-11.55%
YoY %	-51.90%	-2.78%	-1.37%	4.78%	8.85%	-9.00%	-	-
Horiz. %	47.87%	99.53%	102.37%	103.79%	99.05%	91.00%	100.00%	-
P/EPS	22.55	28.34	27.54	36.04	26.77	22.61	16.92	4.90%
YoY %	-20.43%	2.90%	-23.58%	34.63%	18.40%	33.63%	-	-
Horiz. %	133.27%	167.49%	162.77%	213.00%	158.22%	133.63%	100.00%	-
EY	4.43	3.53	3.63	2.77	3.74	4.42	5.91	-4.68%
YoY %	25.50%	-2.75%	31.05%	-25.94%	-15.38%	-25.21%	-	-
Horiz. %	74.96%	59.73%	61.42%	46.87%	63.28%	74.79%	100.00%	-
DY	0.00	2.83	2.75	2.84	2.99	3.63	3.47	-
YoY %	0.00%	2.91%	-3.17%	-5.02%	-17.63%	4.61%	-	-
Horiz. %	0.00%	81.56%	79.25%	81.84%	86.17%	104.61%	100.00%	-
P/NAPS	1.52	3.26	3.31	3.19	3.12	2.82	2.62	-8.67%
YoY %	-53.37%	-1.51%	3.76%	2.24%	10.64%	7.63%	-	-
Horiz. %	58.02%	124.43%	126.34%	121.76%	119.08%	107.63%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	29/08/18	29/08/17	30/08/16	25/08/15	27/08/14	29/08/13	29/08/12	-
Price	3.57	6.42	6.84	6.48	6.27	5.26	5.99	-
P/RPS	1.16	2.03	2.18	2.17	2.06	1.87	2.23	-10.31%
YoY %	-42.86%	-6.88%	0.46%	5.34%	10.16%	-16.14%	-	-
Horiz. %	52.02%	91.03%	97.76%	97.31%	92.38%	83.86%	100.00%	-
P/EPS	25.89	27.36	27.83	35.71	26.43	22.03	17.93	6.31%
YoY %	-5.37%	-1.69%	-22.07%	35.11%	19.97%	22.87%	-	-
Horiz. %	144.39%	152.59%	155.21%	199.16%	147.41%	122.87%	100.00%	-
EY	3.86	3.66	3.59	2.80	3.78	4.54	5.58	-5.95%
YoY %	5.46%	1.95%	28.21%	-25.93%	-16.74%	-18.64%	-	-
Horiz. %	69.18%	65.59%	64.34%	50.18%	67.74%	81.36%	100.00%	-
DY	0.00	2.93	2.72	2.87	3.03	3.73	3.27	-
YoY %	0.00%	7.72%	-5.23%	-5.28%	-18.77%	14.07%	-	-
Horiz. %	0.00%	89.60%	83.18%	87.77%	92.66%	114.07%	100.00%	-
P/NAPS	1.75	3.14	3.34	3.16	3.08	2.75	2.77	-7.36%
YoY %	-44.27%	-5.99%	5.70%	2.60%	12.00%	-0.72%	-	-
Horiz. %	63.18%	113.36%	120.58%	114.08%	111.19%	99.28%	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

New IPO: AGRICORE CS HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-06-05 10:00:00

ADX

Hourly

SELL

2024-06-05 10:00:00

EMA 5

30 Mins

SELL

2024-06-05 10:00:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-06-05 10:00:00

EMA 5

10 Mins

SELL

2024-06-05 09:30:00

TURTLE SYSTEM 20

10 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 >

PBBANK

PUBLIC BANK BHD

1000

DSONIC

DATASONIC GROUP BERHAD

945

JCY

JCY INTERNATIONAL BERHAD

736

NOTION

NOTION VTEC BHD

689

HLIND

HONG LEONG INDUSTRIES BHD

532

MPI

MALAYSIAN PACIFIC INDUSTRIES

520

PTRANS

PERAK TRANSIT BERHAD

497

YTLPOWR

YTL POWER INTERNATIONAL BHD

483

DNEX

DAGANG NEXCHANGE BERHAD

476

GENTING

GENTING BHD

421

Daily Stocks

DNEX

0.475

+0.015

181,134,500

HSI-CV7

0.165

+0.01

115,518,400

HSI-HU8

0.12

-0.005

77,663,900

JCY

0.59

-0.005

47,451,300

MYEG

1.09

-0.01

41,215,500

AHB-WC

0.05

0.00

40,537,000

SNS

0.65

-0.005

37,462,300

WCT

0.625

+0.02

32,749,200

DSONIC

0.515

+0.01

29,154,500

HSI-HWB

0.165

-0.01

26,569,900

More active Stocks

DLADY

37.48

+0.48

21,600

MPI

38.10

+0.40

26,800

TENAGA

13.24

+0.26

6,036,500

SMI

0.615

+0.175

5,071,600

APOLLO

7.30

+0.14

27,200

SHL

2.56

+0.12

30,200

HEIM

24.10

+0.12

2,900

INARI

3.41

+0.11

10,963,500

AIRPORT

10.00

+0.10

979,000

WPRTS

4.16

+0.10

390,000

More gainer Stocks

NESTLE

126.40

-1.30

11,000

UTDPLT

24.72

-0.42

163,200

PETDAG

18.96

-0.40

303,600

HLBANK

19.30

-0.18

93,800

BKAWAN

19.76

-0.18

6,500

PPB

14.64

-0.16

160,200

AJI

15.80

-0.14

122,200

HLFG

17.18

-0.14

29,500

GEELY-C26

0.025

-0.125

20,000

MCEMENT

4.89

-0.12

789,600

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