[D&O] YoY Annualized Quarter Result on 30-Sep-2020 [#3]

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Annualized Quarter Result
Revenue	942,190	981,101	785,158	488,278	471,786	466,921	441,081	13.47%
YoY %	-3.97%	24.96%	60.80%	3.50%	1.04%	5.86%	-	-
Horiz. %	213.61%	222.43%	178.01%	110.70%	106.96%	105.86%	100.00%	-
PBT	28,078	104,080	125,453	35,338	37,480	46,778	40,941	-6.08%
YoY %	-73.02%	-17.04%	255.01%	-5.72%	-19.88%	14.26%	-	-
Horiz. %	68.58%	254.22%	306.42%	86.31%	91.55%	114.26%	100.00%	-
Tax	-240	-12,722	-17,857	-6,548	-6,097	-8,980	-8,036	-44.28%
YoY %	98.11%	28.76%	-172.71%	-7.40%	32.10%	-11.75%	-	-
Horiz. %	2.99%	158.31%	222.21%	81.48%	75.87%	111.75%	100.00%	-
NP	27,838	91,357	107,596	28,790	31,382	37,798	32,905	-2.74%
YoY %	-69.53%	-15.09%	273.73%	-8.26%	-16.97%	14.87%	-	-
Horiz. %	84.60%	277.64%	326.99%	87.49%	95.37%	114.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,432	82,117	95,854	25,776	28,025	31,513	20,572	4.26%
YoY %	-67.81%	-14.33%	271.87%	-8.02%	-11.07%	53.18%	-	-
Horiz. %	128.49%	399.17%	465.94%	125.30%	136.23%	153.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.85%	12.22%	14.23%	18.53%	16.27%	19.20%	19.63%	-
YoY %	-93.04%	-14.13%	-23.21%	13.89%	-15.26%	-2.19%	-	-
Horiz. %	4.33%	62.25%	72.49%	94.40%	82.88%	97.81%	100.00%	-
Total Cost	914,352	889,744	677,562	459,488	440,404	429,122	408,176	14.38%
YoY %	2.77%	31.32%	47.46%	4.33%	2.63%	5.13%	-	-
Horiz. %	224.01%	217.98%	166.00%	112.57%	107.90%	105.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	861,879	818,030	512,201	379,747	348,179	309,647	208,938	26.62%
YoY %	5.36%	59.71%	34.88%	9.07%	12.44%	48.20%	-	-
Horiz. %	412.50%	391.52%	245.14%	181.75%	166.64%	148.20%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	-	21,444	23,817	9,833	14,803	6,934	6,636	-
YoY %	-	-9.96%	142.21%	-33.57%	113.48%	4.49%	-	-
Horiz. %	-	323.15%	358.91%	148.18%	223.07%	104.49%	100.00%	-
Div Payout %	-	26.11%	24.85%	38.15%	52.82%	22.00%	32.26%	-
YoY %	-	5.07%	-34.86%	-27.77%	140.09%	-31.80%	-	-
Horiz. %	-	80.94%	77.03%	118.26%	163.73%	68.20%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	861,879	818,030	512,201	379,747	348,179	309,647	208,938	26.62%
YoY %	5.36%	59.71%	34.88%	9.07%	12.44%	48.20%	-	-
Horiz. %	412.50%	391.52%	245.14%	181.75%	166.64%	148.20%	100.00%	-
NOSH	1,238,246	1,237,223	1,198,642	1,137,169	1,111,570	1,040,799	995,419	3.70%
YoY %	0.08%	3.22%	5.41%	2.30%	6.80%	4.56%	-	-
Horiz. %	124.39%	124.29%	120.42%	114.24%	111.67%	104.56%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	2.95%	9.31%	13.70%	5.90%	6.65%	8.10%	7.46%	-
YoY %	-68.31%	-32.04%	132.20%	-11.28%	-17.90%	8.58%	-	-
Horiz. %	39.54%	124.80%	183.65%	79.09%	89.14%	108.58%	100.00%	-
ROE	3.07%	10.04%	18.71%	6.79%	8.05%	10.18%	9.85%	-
YoY %	-69.42%	-46.34%	175.55%	-15.65%	-20.92%	3.35%	-	-
Horiz. %	31.17%	101.93%	189.95%	68.93%	81.73%	103.35%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	76.10	79.30	65.93	43.04	42.49	44.89	44.31	9.42%
YoY %	-4.04%	20.28%	53.18%	1.29%	-5.35%	1.31%	-	-
Horiz. %	171.74%	178.97%	148.79%	97.13%	95.89%	101.31%	100.00%	-
EPS	2.13	6.32	7.83	2.28	2.31	3.07	2.07	0.47%
YoY %	-66.30%	-19.28%	243.42%	-1.30%	-24.76%	48.31%	-	-
Horiz. %	102.90%	305.31%	378.26%	110.14%	111.59%	148.31%	100.00%	-
DPS	0.00	1.73	2.00	0.87	1.33	0.67	0.67	-
YoY %	0.00%	-13.50%	129.89%	-34.59%	98.51%	0.00%	-	-
Horiz. %	0.00%	258.21%	298.51%	129.85%	198.51%	100.00%	100.00%	-
NAPS	0.6961	0.6612	0.4301	0.3347	0.3136	0.2977	0.2099	22.10%
YoY %	5.28%	53.73%	28.50%	6.73%	5.34%	41.83%	-	-
Horiz. %	331.63%	315.01%	204.91%	159.46%	149.40%	141.83%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 1,137,169
RPS	76.09	79.23	63.41	39.43	38.10	37.71	35.62	13.47%
YoY %	-3.96%	24.95%	60.82%	3.49%	1.03%	5.87%	-	-
Horiz. %	213.62%	222.43%	178.02%	110.70%	106.96%	105.87%	100.00%	-
EPS	2.13	6.63	7.74	2.08	2.26	2.54	1.66	4.24%
YoY %	-67.87%	-14.34%	272.12%	-7.96%	-11.02%	53.01%	-	-
Horiz. %	128.31%	399.40%	466.27%	125.30%	136.14%	153.01%	100.00%	-
DPS	0.00	1.73	1.92	0.79	1.20	0.56	0.54	-
YoY %	0.00%	-9.90%	143.04%	-34.17%	114.29%	3.70%	-	-
Horiz. %	0.00%	320.37%	355.56%	146.30%	222.22%	103.70%	100.00%	-
NAPS	0.696	0.6606	0.4136	0.3067	0.2812	0.2501	0.1687	26.62%
YoY %	5.36%	59.72%	34.85%	9.07%	12.44%	48.25%	-	-
Horiz. %	412.57%	391.58%	245.17%	181.80%	166.69%	148.25%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	3.41	4.03	5.72	1.04	0.58	0.905	0.545	-
P/RPS	4.48	5.08	8.68	2.42	1.36	2.02	1.23	24.02%
YoY %	-11.81%	-41.47%	258.68%	77.94%	-32.67%	64.23%	-	-
Horiz. %	364.23%	413.01%	705.69%	196.75%	110.57%	164.23%	100.00%	-
P/EPS	159.73	60.72	71.06	45.78	22.98	29.87	26.37	34.99%
YoY %	163.06%	-14.55%	55.22%	99.22%	-23.07%	13.27%	-	-
Horiz. %	605.73%	230.26%	269.47%	173.61%	87.14%	113.27%	100.00%	-
EY	0.63	1.65	1.41	2.18	4.35	3.35	3.79	-25.83%
YoY %	-61.82%	17.02%	-35.32%	-49.89%	29.85%	-11.61%	-	-
Horiz. %	16.62%	43.54%	37.20%	57.52%	114.78%	88.39%	100.00%	-
DY	0.00	0.43	0.35	0.83	2.30	0.74	1.22	-
YoY %	0.00%	22.86%	-57.83%	-63.91%	210.81%	-39.34%	-	-
Horiz. %	0.00%	35.25%	28.69%	68.03%	188.52%	60.66%	100.00%	-
P/NAPS	4.90	6.09	13.30	3.11	1.85	3.04	2.60	11.13%
YoY %	-19.54%	-54.21%	327.65%	68.11%	-39.14%	16.92%	-	-
Horiz. %	188.46%	234.23%	511.54%	119.62%	71.15%	116.92%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	24/11/23	23/11/22	24/11/21	24/11/20	27/11/19	28/11/18	29/11/17	-
Price	3.55	3.75	5.87	1.52	0.69	0.845	0.67	-
P/RPS	4.67	4.73	8.90	3.53	1.62	1.88	1.51	20.69%
YoY %	-1.27%	-46.85%	152.12%	117.90%	-13.83%	24.50%	-	-
Horiz. %	309.27%	313.25%	589.40%	233.77%	107.28%	124.50%	100.00%	-
P/EPS	166.29	56.50	72.93	66.91	27.34	27.89	32.42	31.30%
YoY %	194.32%	-22.53%	9.00%	144.73%	-1.97%	-13.97%	-	-
Horiz. %	512.92%	174.28%	224.95%	206.38%	84.33%	86.03%	100.00%	-
EY	0.60	1.77	1.37	1.49	3.66	3.59	3.08	-23.85%
YoY %	-66.10%	29.20%	-8.05%	-59.29%	1.95%	16.56%	-	-
Horiz. %	19.48%	57.47%	44.48%	48.38%	118.83%	116.56%	100.00%	-
DY	0.00	0.46	0.34	0.57	1.93	0.79	1.00	-
YoY %	0.00%	35.29%	-40.35%	-70.47%	144.30%	-21.00%	-	-
Horiz. %	0.00%	46.00%	34.00%	57.00%	193.00%	79.00%	100.00%	-
P/NAPS	5.10	5.67	13.65	4.54	2.20	2.84	3.19	8.13%
YoY %	-10.05%	-58.46%	200.66%	106.36%	-22.54%	-10.97%	-	-
Horiz. %	159.87%	177.74%	427.90%	142.32%	68.97%	89.03%	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

New IPO: SMART ASIA CHEMICAL BHD

MQ Trader

MQ Trading Signals

2024-05-10 11:40:00

EMA 5

5 Mins

BUY

2024-05-10 11:35:00

EMA 5

5 Mins

SELL

2024-05-10 10:30:00

EMA 5

10 Mins

BUY

2024-05-10 10:30:00

EMA 5

5 Mins

BUY

2024-05-10 10:00:00

EMA 5

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 >

TASCO

TASCO BERHAD

1000

MYEG

MY E.G. SERVICES BHD

350

MPI

MALAYSIAN PACIFIC INDUSTRIES

346

PTRANS

PERAK TRANSIT BERHAD

342

HLIND

HONG LEONG INDUSTRIES BHD

339

VSTECS

VSTECS BERHAD

334

YTLPOWR

YTL POWER INTERNATIONAL BHD

302

SNS

SNS NETWORK TECHNOLOGY BERHAD

227

PBBANK

PUBLIC BANK BHD

219

INARI

INARI AMERTRON BERHAD

218

Daily Stocks

HSI-CXG

0.20

+0.035

181,957,700

HSI-HUT

0.15

-0.04

111,966,800

MRCB

0.71

+0.02

68,390,300

PMHLDG

0.285

-0.01

63,886,400

TOPGLOV

0.945

+0.03

59,566,600

ICONIC

0.12

0.00

57,131,400

AHB

0.16

+0.015

53,608,100

MYEG

0.985

0.00

46,569,900

SNS

0.50

-0.03

46,062,900

ICONIC-WA

0.045

0.00

45,879,800

More active Stocks

SBAGAN

5.61

+0.64

435,200

KLUANG

5.30

+0.49

130,800

KUCHAI

2.15

+0.32

1,139,100

NESTLE

128.80

+0.30

2,900

KOBAY

2.15

+0.22

6,321,200

HSI-CVK

1.42

+0.21

100

MCEHLDG

1.91

+0.20

6,025,900

MCEHLDG-WA

1.25

+0.16

1,740,700

SAM

5.53

+0.16

500,400

HSI-CVY

0.76

+0.16

75,000

More gainer Stocks

DLADY

32.48

-0.90

68,700

HEIM

23.60

-0.30

25,800

PPB

15.58

-0.22

199,000

AJI

19.08

-0.20

226,400

PETGAS

18.06

-0.20

43,200

HSI-HS6

0.385

-0.18

247,700

KLK

22.74

-0.18

92,800

HSI-HUY

0.715

-0.155

21,300

MPI

30.86

-0.14

42,900

NSOP

3.76

-0.14

1,000

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