[BURSA] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Cumulative Result
Revenue	428,373	330,531	250,488	291,266	285,356	263,651	254,113	9.08%
YoY %	29.60%	31.95%	-14.00%	2.07%	8.23%	3.75%	-	-
Horiz. %	168.58%	130.07%	98.57%	114.62%	112.29%	103.75%	100.00%	-
PBT	282,054	203,173	127,646	167,555	160,183	140,030	136,333	12.86%
YoY %	38.82%	59.17%	-23.82%	4.60%	14.39%	2.71%	-	-
Horiz. %	206.89%	149.03%	93.63%	122.90%	117.49%	102.71%	100.00%	-
Tax	-71,693	-52,215	-32,039	-42,043	-40,366	-35,708	-36,131	12.08%
YoY %	-37.30%	-62.97%	23.79%	-4.15%	-13.04%	1.17%	-	-
Horiz. %	198.43%	144.52%	88.67%	116.36%	111.72%	98.83%	100.00%	-
NP	210,361	150,958	95,607	125,512	119,817	104,322	100,202	13.14%
YoY %	39.35%	57.89%	-23.83%	4.75%	14.85%	4.11%	-	-
Horiz. %	209.94%	150.65%	95.41%	125.26%	119.58%	104.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	210,361	150,958	93,194	121,995	116,169	99,411	96,544	13.84%
YoY %	39.35%	61.98%	-23.61%	5.02%	16.86%	2.97%	-	-
Horiz. %	217.89%	156.36%	96.53%	126.36%	120.33%	102.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.42%	25.70%	25.10%	25.09%	25.20%	25.50%	26.50%	-
YoY %	-1.09%	2.39%	0.04%	-0.44%	-1.18%	-3.77%	-	-
Horiz. %	95.92%	96.98%	94.72%	94.68%	95.09%	96.23%	100.00%	-
Total Cost	218,012	179,573	154,881	165,754	165,539	159,329	153,911	5.96%
YoY %	21.41%	15.94%	-6.56%	0.13%	3.90%	3.52%	-	-
Horiz. %	141.65%	116.67%	100.63%	107.69%	107.56%	103.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	865,924	808,503	888,222	903,001	904,726	812,390	768,084	2.01%
YoY %	7.10%	-8.98%	-1.64%	-0.19%	11.37%	5.77%	-	-
Horiz. %	112.74%	105.26%	115.64%	117.57%	117.79%	105.77%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	194,226	137,445	83,977	177,375	187,369	90,859	88,009	14.08%
YoY %	41.31%	63.67%	-52.66%	-5.33%	106.22%	3.24%	-	-
Horiz. %	220.69%	156.17%	95.42%	201.54%	212.90%	103.24%	100.00%	-
Div Payout %	92.33%	91.05%	90.11%	145.40%	161.29%	91.40%	91.16%	-
YoY %	1.41%	1.04%	-38.03%	-9.85%	76.47%	0.26%	-	-
Horiz. %	101.28%	99.88%	98.85%	159.50%	176.93%	100.26%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	865,924	808,503	888,222	903,001	904,726	812,390	768,084	2.01%
YoY %	7.10%	-8.98%	-1.64%	-0.19%	11.37%	5.77%	-	-
Horiz. %	112.74%	105.26%	115.64%	117.57%	117.79%	105.77%	100.00%	-
NOSH	809,299	805,859	807,474	807,472	535,340	534,467	533,392	7.18%
YoY %	0.43%	-0.20%	0.00%	50.83%	0.16%	0.20%	-	-
Horiz. %	151.73%	151.08%	151.38%	151.38%	100.37%	100.20%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	49.11%	45.67%	38.17%	43.09%	41.99%	39.57%	39.43%	-
YoY %	7.53%	19.65%	-11.42%	2.62%	6.12%	0.36%	-	-
Horiz. %	124.55%	115.83%	96.80%	109.28%	106.49%	100.36%	100.00%	-
ROE	24.29%	18.67%	10.49%	13.51%	12.84%	12.24%	12.57%	-
YoY %	30.10%	77.98%	-22.35%	5.22%	4.90%	-2.63%	-	-
Horiz. %	193.24%	148.53%	83.45%	107.48%	102.15%	97.37%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	52.93	40.88	31.02	36.13	53.30	49.33	47.64	1.76%
YoY %	29.48%	31.79%	-14.14%	-32.21%	8.05%	3.55%	-	-
Horiz. %	111.10%	85.81%	65.11%	75.84%	111.88%	103.55%	100.00%	-
EPS	26.00	18.70	11.50	15.10	21.70	18.60	18.10	6.21%
YoY %	39.04%	62.61%	-23.84%	-30.41%	16.67%	2.76%	-	-
Horiz. %	143.65%	103.31%	63.54%	83.43%	119.89%	102.76%	100.00%	-
DPS	24.00	17.00	10.40	22.00	35.00	17.00	16.50	6.43%
YoY %	41.18%	63.46%	-52.73%	-37.14%	105.88%	3.03%	-	-
Horiz. %	145.45%	103.03%	63.03%	133.33%	212.12%	103.03%	100.00%	-
NAPS	1.07	1.00	1.10	1.12	1.69	1.52	1.44	-4.82%
YoY %	7.00%	-9.09%	-1.79%	-33.73%	11.18%	5.56%	-	-
Horiz. %	74.31%	69.44%	76.39%	77.78%	117.36%	105.56%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 807,472
RPS	52.93	40.84	30.95	35.99	35.26	32.58	31.40	9.08%
YoY %	29.60%	31.95%	-14.00%	2.07%	8.23%	3.76%	-	-
Horiz. %	168.57%	130.06%	98.57%	114.62%	112.29%	103.76%	100.00%	-
EPS	25.99	18.65	11.52	15.07	14.35	12.28	11.93	13.84%
YoY %	39.36%	61.89%	-23.56%	5.02%	16.86%	2.93%	-	-
Horiz. %	217.85%	156.33%	96.56%	126.32%	120.28%	102.93%	100.00%	-
DPS	24.00	16.98	10.38	21.92	23.15	11.23	10.87	14.09%
YoY %	41.34%	63.58%	-52.65%	-5.31%	106.14%	3.31%	-	-
Horiz. %	220.79%	156.21%	95.49%	201.66%	212.97%	103.31%	100.00%	-
NAPS	1.07	0.999	1.0975	1.1158	1.1179	1.0038	0.9491	2.01%
YoY %	7.11%	-8.97%	-1.64%	-0.19%	11.37%	5.76%	-	-
Horiz. %	112.74%	105.26%	115.64%	117.56%	117.79%	105.76%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	7.93	7.28	7.00	7.35	10.60	8.56	8.14	-
P/RPS	14.98	17.81	22.57	20.35	19.89	17.35	17.09	-2.17%
YoY %	-15.89%	-21.09%	10.91%	2.31%	14.64%	1.52%	-	-
Horiz. %	87.65%	104.21%	132.07%	119.08%	116.38%	101.52%	100.00%	-
P/EPS	30.51	38.99	60.65	48.58	48.85	46.02	44.97	-6.25%
YoY %	-21.75%	-35.71%	24.85%	-0.55%	6.15%	2.33%	-	-
Horiz. %	67.85%	86.70%	134.87%	108.03%	108.63%	102.33%	100.00%	-
EY	3.28	2.56	1.65	2.06	2.05	2.17	2.22	6.71%
YoY %	28.12%	55.15%	-19.90%	0.49%	-5.53%	-2.25%	-	-
Horiz. %	147.75%	115.32%	74.32%	92.79%	92.34%	97.75%	100.00%	-
DY	3.03	2.34	1.49	2.99	3.30	1.99	2.03	6.89%
YoY %	29.49%	57.05%	-50.17%	-9.39%	65.83%	-1.97%	-	-
Horiz. %	149.26%	115.27%	73.40%	147.29%	162.56%	98.03%	100.00%	-
P/NAPS	7.41	7.28	6.36	6.56	6.27	5.63	5.65	4.61%
YoY %	1.79%	14.47%	-3.05%	4.63%	11.37%	-0.35%	-	-
Horiz. %	131.15%	128.85%	112.57%	116.11%	110.97%	99.65%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	28/07/21	28/07/20	01/08/19	30/07/18	26/07/17	25/07/16	15/07/15	-
Price	7.60	10.04	6.70	7.79	10.50	8.89	8.10	-
P/RPS	14.36	24.56	21.60	21.56	19.70	18.02	17.00	-2.77%
YoY %	-41.53%	13.70%	0.19%	9.44%	9.32%	6.00%	-	-
Horiz. %	84.47%	144.47%	127.06%	126.82%	115.88%	106.00%	100.00%	-
P/EPS	29.24	53.77	58.05	51.48	48.39	47.80	44.75	-6.84%
YoY %	-45.62%	-7.37%	12.76%	6.39%	1.23%	6.82%	-	-
Horiz. %	65.34%	120.16%	129.72%	115.04%	108.13%	106.82%	100.00%	-
EY	3.42	1.86	1.72	1.94	2.07	2.09	2.23	7.38%
YoY %	83.87%	8.14%	-11.34%	-6.28%	-0.96%	-6.28%	-	-
Horiz. %	153.36%	83.41%	77.13%	87.00%	92.83%	93.72%	100.00%	-
DY	3.16	1.69	1.55	2.82	3.33	1.91	2.04	7.55%
YoY %	86.98%	9.03%	-45.04%	-15.32%	74.35%	-6.37%	-	-
Horiz. %	154.90%	82.84%	75.98%	138.24%	163.24%	93.63%	100.00%	-
P/NAPS	7.10	10.04	6.09	6.96	6.21	5.85	5.63	3.93%
YoY %	-29.28%	64.86%	-12.50%	12.08%	6.15%	3.91%	-	-
Horiz. %	126.11%	178.33%	108.17%	123.62%	110.30%	103.91%	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

10 Mins

BUY

2024-05-09 16:40:00

EMA 5

5 Mins

BUY

2024-05-09 16:35:00

EMA 5

5 Mins

SELL

2024-05-09 16:30:00

EMA 5

5 Mins

BUY

2024-05-09 15:40:00

ADX

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

341

PTRANS

PERAK TRANSIT BERHAD

318

HLIND

HONG LEONG INDUSTRIES BHD

314

MPI

MALAYSIAN PACIFIC INDUSTRIES

310

VSTECS

VSTECS BERHAD

279

YTLPOWR

YTL POWER INTERNATIONAL BHD

272

PBBANK

PUBLIC BANK BHD

220

DNEX

DAGANG NEXCHANGE BERHAD

202

SNS

SNS NETWORK TECHNOLOGY BERHAD

200

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