[BURSA] YoY Cumulative 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
Cumulative Result
Revenue	291,266	285,356	263,651	254,113	246,318	240,787	215,241	5.16%
YoY %	2.07%	8.23%	3.75%	3.16%	2.30%	11.87%	-	-
Horiz. %	135.32%	132.58%	122.49%	118.06%	114.44%	111.87%	100.00%	-
PBT	167,555	160,183	140,030	136,333	128,728	132,824	111,294	7.05%
YoY %	4.60%	14.39%	2.71%	5.91%	-3.08%	19.35%	-	-
Horiz. %	150.55%	143.93%	125.82%	122.50%	115.66%	119.35%	100.00%	-
Tax	-42,043	-40,366	-35,708	-36,131	-33,921	-36,044	-29,873	5.85%
YoY %	-4.15%	-13.04%	1.17%	-6.52%	5.89%	-20.66%	-	-
Horiz. %	140.74%	135.13%	119.53%	120.95%	113.55%	120.66%	100.00%	-
NP	125,512	119,817	104,322	100,202	94,807	96,780	81,421	7.47%
YoY %	4.75%	14.85%	4.11%	5.69%	-2.04%	18.86%	-	-
Horiz. %	154.15%	147.16%	128.13%	123.07%	116.44%	118.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	121,995	116,169	99,411	96,544	91,999	93,024	78,346	7.65%
YoY %	5.02%	16.86%	2.97%	4.94%	-1.10%	18.73%	-	-
Horiz. %	155.71%	148.28%	126.89%	123.23%	117.43%	118.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.09%	25.20%	25.50%	26.50%	26.35%	27.14%	26.84%	-
YoY %	-0.44%	-1.18%	-3.77%	0.57%	-2.91%	1.12%	-	-
Horiz. %	93.48%	93.89%	95.01%	98.73%	98.17%	101.12%	100.00%	-
Total Cost	165,754	165,539	159,329	153,911	151,511	144,007	133,820	3.62%
YoY %	0.13%	3.90%	3.52%	1.58%	5.21%	7.61%	-	-
Horiz. %	123.86%	123.70%	119.06%	115.01%	113.22%	107.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	903,001	904,726	812,390	768,084	797,679	914,293	877,565	0.47%
YoY %	-0.19%	11.37%	5.77%	-3.71%	-12.75%	4.19%	-	-
Horiz. %	102.90%	103.10%	92.57%	87.52%	90.90%	104.19%	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	177,375	187,369	90,859	88,009	191,443	191,363	71,800	16.26%
YoY %	-5.33%	106.22%	3.24%	-54.03%	0.04%	166.52%	-	-
Horiz. %	247.04%	260.96%	126.54%	122.58%	266.63%	266.52%	100.00%	-
Div Payout %	145.40%	161.29%	91.40%	91.16%	208.09%	205.71%	91.65%	-
YoY %	-9.85%	76.47%	0.26%	-56.19%	1.16%	124.45%	-	-
Horiz. %	158.65%	175.98%	99.73%	99.47%	227.05%	224.45%	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	903,001	904,726	812,390	768,084	797,679	914,293	877,565	0.47%
YoY %	-0.19%	11.37%	5.77%	-3.71%	-12.75%	4.19%	-	-
Horiz. %	102.90%	103.10%	92.57%	87.52%	90.90%	104.19%	100.00%	-
NOSH	807,472	535,340	534,467	533,392	531,786	531,565	531,858	7.20%
YoY %	50.83%	0.16%	0.20%	0.30%	0.04%	-0.06%	-	-
Horiz. %	151.82%	100.65%	100.49%	100.29%	99.99%	99.94%	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	43.09%	41.99%	39.57%	39.43%	38.49%	40.19%	37.83%	-
YoY %	2.62%	6.12%	0.36%	2.44%	-4.23%	6.24%	-	-
Horiz. %	113.90%	111.00%	104.60%	104.23%	101.74%	106.24%	100.00%	-
ROE	13.51%	12.84%	12.24%	12.57%	11.53%	10.17%	8.93%	-
YoY %	5.22%	4.90%	-2.63%	9.02%	13.37%	13.89%	-	-
Horiz. %	151.29%	143.78%	137.07%	140.76%	129.12%	113.89%	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	36.13	53.30	49.33	47.64	46.32	45.30	40.47	-1.87%
YoY %	-32.21%	8.05%	3.55%	2.85%	2.25%	11.93%	-	-
Horiz. %	89.28%	131.70%	121.89%	117.72%	114.46%	111.93%	100.00%	-
EPS	15.10	21.70	18.60	18.10	17.30	17.50	14.70	0.44%
YoY %	-30.41%	16.67%	2.76%	4.62%	-1.14%	19.05%	-	-
Horiz. %	102.72%	147.62%	126.53%	123.13%	117.69%	119.05%	100.00%	-
DPS	22.00	35.00	17.00	16.50	36.00	36.00	13.50	8.47%
YoY %	-37.14%	105.88%	3.03%	-54.17%	0.00%	166.67%	-	-
Horiz. %	162.96%	259.26%	125.93%	122.22%	266.67%	266.67%	100.00%	-
NAPS	1.12	1.69	1.52	1.44	1.50	1.72	1.65	-6.25%
YoY %	-33.73%	11.18%	5.56%	-4.00%	-12.79%	4.24%	-	-
Horiz. %	67.88%	102.42%	92.12%	87.27%	90.91%	104.24%	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 - 532,139
RPS	35.99	35.26	32.58	31.40	30.44	29.75	26.60	5.16%
YoY %	2.07%	8.23%	3.76%	3.15%	2.32%	11.84%	-	-
Horiz. %	135.30%	132.56%	122.48%	118.05%	114.44%	111.84%	100.00%	-
EPS	15.07	14.35	12.28	11.93	11.37	11.49	9.68	7.65%
YoY %	5.02%	16.86%	2.93%	4.93%	-1.04%	18.70%	-	-
Horiz. %	155.68%	148.24%	126.86%	123.24%	117.46%	118.70%	100.00%	-
DPS	21.92	23.15	11.23	10.87	23.66	23.65	8.87	16.26%
YoY %	-5.31%	106.14%	3.31%	-54.06%	0.04%	166.63%	-	-
Horiz. %	247.13%	260.99%	126.61%	122.55%	266.74%	266.63%	100.00%	-
NAPS	1.1158	1.1179	1.0038	0.9491	0.9856	1.1297	1.0844	0.47%
YoY %	-0.19%	11.37%	5.76%	-3.70%	-12.76%	4.18%	-	-
Horiz. %	102.90%	103.09%	92.57%	87.52%	90.89%	104.18%	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	7.35	10.60	8.56	8.14	7.76	7.56	6.18	-
P/RPS	20.35	19.89	17.35	17.09	16.75	16.69	15.27	4.90%
YoY %	2.31%	14.64%	1.52%	2.03%	0.36%	9.30%	-	-
Horiz. %	133.27%	130.26%	113.62%	111.92%	109.69%	109.30%	100.00%	-
P/EPS	48.58	48.85	46.02	44.97	44.86	43.20	41.95	2.47%
YoY %	-0.55%	6.15%	2.33%	0.25%	3.84%	2.98%	-	-
Horiz. %	115.80%	116.45%	109.70%	107.20%	106.94%	102.98%	100.00%	-
EY	2.06	2.05	2.17	2.22	2.23	2.31	2.38	-2.37%
YoY %	0.49%	-5.53%	-2.25%	-0.45%	-3.46%	-2.94%	-	-
Horiz. %	86.55%	86.13%	91.18%	93.28%	93.70%	97.06%	100.00%	-
DY	2.99	3.30	1.99	2.03	4.64	4.76	2.18	5.40%
YoY %	-9.39%	65.83%	-1.97%	-56.25%	-2.52%	118.35%	-	-
Horiz. %	137.16%	151.38%	91.28%	93.12%	212.84%	218.35%	100.00%	-
P/NAPS	6.56	6.27	5.63	5.65	5.17	4.40	3.75	9.76%
YoY %	4.63%	11.37%	-0.35%	9.28%	17.50%	17.33%	-	-
Horiz. %	174.93%	167.20%	150.13%	150.67%	137.87%	117.33%	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	30/07/18	26/07/17	25/07/16	15/07/15	17/07/14	18/07/13	18/07/12	-
Price	7.79	10.50	8.89	8.10	8.19	8.17	6.51	-
P/RPS	21.56	19.70	18.02	17.00	17.68	18.04	16.09	4.99%
YoY %	9.44%	9.32%	6.00%	-3.85%	-2.00%	12.12%	-	-
Horiz. %	134.00%	122.44%	112.00%	105.66%	109.88%	112.12%	100.00%	-
P/EPS	51.48	48.39	47.80	44.75	47.34	46.69	44.19	2.57%
YoY %	6.39%	1.23%	6.82%	-5.47%	1.39%	5.66%	-	-
Horiz. %	116.50%	109.50%	108.17%	101.27%	107.13%	105.66%	100.00%	-
EY	1.94	2.07	2.09	2.23	2.11	2.14	2.26	-2.51%
YoY %	-6.28%	-0.96%	-6.28%	5.69%	-1.40%	-5.31%	-	-
Horiz. %	85.84%	91.59%	92.48%	98.67%	93.36%	94.69%	100.00%	-
DY	2.82	3.33	1.91	2.04	4.40	4.41	2.07	5.28%
YoY %	-15.32%	74.35%	-6.37%	-53.64%	-0.23%	113.04%	-	-
Horiz. %	136.23%	160.87%	92.27%	98.55%	212.56%	213.04%	100.00%	-
P/NAPS	6.96	6.21	5.85	5.63	5.46	4.75	3.95	9.89%
YoY %	12.08%	6.15%	3.91%	3.11%	14.95%	20.25%	-	-
Horiz. %	176.20%	157.22%	148.10%	142.53%	138.23%	120.25%	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

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

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 15:35:00

EMA 5

5 Mins

SELL

2024-05-17 15:30:00

EMA 5

10 Mins

SELL

2024-05-17 15:00:00

ADX

10 Mins

SELL

2024-05-17 11:50:00

ADX

5 Mins

SELL

2024-05-17 11:35:00

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

440

DNEX

DAGANG NEXCHANGE BERHAD

403

MBSB

MALAYSIA BUILDING SOCIETY BHD

361

HLIND

HONG LEONG INDUSTRIES BHD

359

PTRANS

PERAK TRANSIT BERHAD

351

YTLPOWR

YTL POWER INTERNATIONAL BHD

296

TOPGLOV

TOP GLOVE CORPORATION BHD

263

MAYBANK

MALAYAN BANKING BHD

240

PBBANK

PUBLIC BANK BHD

236

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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