[BURSA] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Cumulative Result
Revenue	317,185	428,373	330,531	250,488	291,266	285,356	263,651	3.12%
YoY %	-25.96%	29.60%	31.95%	-14.00%	2.07%	8.23%	-	-
Horiz. %	120.30%	162.48%	125.37%	95.01%	110.47%	108.23%	100.00%	-
PBT	173,696	282,054	203,173	127,646	167,555	160,183	140,030	3.65%
YoY %	-38.42%	38.82%	59.17%	-23.82%	4.60%	14.39%	-	-
Horiz. %	124.04%	201.42%	145.09%	91.16%	119.66%	114.39%	100.00%	-
Tax	-46,259	-71,693	-52,215	-32,039	-42,043	-40,366	-35,708	4.40%
YoY %	35.48%	-37.30%	-62.97%	23.79%	-4.15%	-13.04%	-	-
Horiz. %	129.55%	200.78%	146.23%	89.72%	117.74%	113.04%	100.00%	-
NP	127,437	210,361	150,958	95,607	125,512	119,817	104,322	3.39%
YoY %	-39.42%	39.35%	57.89%	-23.83%	4.75%	14.85%	-	-
Horiz. %	122.16%	201.65%	144.70%	91.65%	120.31%	114.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	127,437	210,361	150,958	93,194	121,995	116,169	99,411	4.22%
YoY %	-39.42%	39.35%	61.98%	-23.61%	5.02%	16.86%	-	-
Horiz. %	128.19%	211.61%	151.85%	93.75%	122.72%	116.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.63%	25.42%	25.70%	25.10%	25.09%	25.20%	25.50%	-
YoY %	4.76%	-1.09%	2.39%	0.04%	-0.44%	-1.18%	-	-
Horiz. %	104.43%	99.69%	100.78%	98.43%	98.39%	98.82%	100.00%	-
Total Cost	189,748	218,012	179,573	154,881	165,754	165,539	159,329	2.95%
YoY %	-12.96%	21.41%	15.94%	-6.56%	0.13%	3.90%	-	-
Horiz. %	119.09%	136.83%	112.71%	97.21%	104.03%	103.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	809,299	865,924	808,503	888,222	903,001	904,726	812,390	-0.06%
YoY %	-6.54%	7.10%	-8.98%	-1.64%	-0.19%	11.37%	-	-
Horiz. %	99.62%	106.59%	99.52%	109.33%	111.15%	111.37%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	121,394	194,226	137,445	83,977	177,375	187,369	90,859	4.94%
YoY %	-37.50%	41.31%	63.67%	-52.66%	-5.33%	106.22%	-	-
Horiz. %	133.61%	213.77%	151.27%	92.43%	195.22%	206.22%	100.00%	-
Div Payout %	95.26%	92.33%	91.05%	90.11%	145.40%	161.29%	91.40%	-
YoY %	3.17%	1.41%	1.04%	-38.03%	-9.85%	76.47%	-	-
Horiz. %	104.22%	101.02%	99.62%	98.59%	159.08%	176.47%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	809,299	865,924	808,503	888,222	903,001	904,726	812,390	-0.06%
YoY %	-6.54%	7.10%	-8.98%	-1.64%	-0.19%	11.37%	-	-
Horiz. %	99.62%	106.59%	99.52%	109.33%	111.15%	111.37%	100.00%	-
NOSH	809,299	809,299	805,859	807,474	807,472	535,340	534,467	7.15%
YoY %	0.00%	0.43%	-0.20%	0.00%	50.83%	0.16%	-	-
Horiz. %	151.42%	151.42%	150.78%	151.08%	151.08%	100.16%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	40.18%	49.11%	45.67%	38.17%	43.09%	41.99%	39.57%	-
YoY %	-18.18%	7.53%	19.65%	-11.42%	2.62%	6.12%	-	-
Horiz. %	101.54%	124.11%	115.42%	96.46%	108.90%	106.12%	100.00%	-
ROE	15.75%	24.29%	18.67%	10.49%	13.51%	12.84%	12.24%	-
YoY %	-35.16%	30.10%	77.98%	-22.35%	5.22%	4.90%	-	-
Horiz. %	128.68%	198.45%	152.53%	85.70%	110.38%	104.90%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	39.19	52.93	40.88	31.02	36.13	53.30	49.33	-3.76%
YoY %	-25.96%	29.48%	31.79%	-14.14%	-32.21%	8.05%	-	-
Horiz. %	79.44%	107.30%	82.87%	62.88%	73.24%	108.05%	100.00%	-
EPS	15.70	26.00	18.70	11.50	15.10	21.70	18.60	-2.78%
YoY %	-39.62%	39.04%	62.61%	-23.84%	-30.41%	16.67%	-	-
Horiz. %	84.41%	139.78%	100.54%	61.83%	81.18%	116.67%	100.00%	-
DPS	15.00	24.00	17.00	10.40	22.00	35.00	17.00	-2.06%
YoY %	-37.50%	41.18%	63.46%	-52.73%	-37.14%	105.88%	-	-
Horiz. %	88.24%	141.18%	100.00%	61.18%	129.41%	205.88%	100.00%	-
NAPS	1.00	1.07	1.00	1.10	1.12	1.69	1.52	-6.73%
YoY %	-6.54%	7.00%	-9.09%	-1.79%	-33.73%	11.18%	-	-
Horiz. %	65.79%	70.39%	65.79%	72.37%	73.68%	111.18%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 807,474
RPS	39.19	52.93	40.84	30.95	35.99	35.26	32.58	3.12%
YoY %	-25.96%	29.60%	31.95%	-14.00%	2.07%	8.23%	-	-
Horiz. %	120.29%	162.46%	125.35%	95.00%	110.47%	108.23%	100.00%	-
EPS	15.70	25.99	18.65	11.52	15.07	14.35	12.28	4.17%
YoY %	-39.59%	39.36%	61.89%	-23.56%	5.02%	16.86%	-	-
Horiz. %	127.85%	211.64%	151.87%	93.81%	122.72%	116.86%	100.00%	-
DPS	15.00	24.00	16.98	10.38	21.92	23.15	11.23	4.94%
YoY %	-37.50%	41.34%	63.58%	-52.65%	-5.31%	106.14%	-	-
Horiz. %	133.57%	213.71%	151.20%	92.43%	195.19%	206.14%	100.00%	-
NAPS	1.00	1.07	0.999	1.0975	1.1158	1.1179	1.0038	-0.06%
YoY %	-6.54%	7.11%	-8.97%	-1.64%	-0.19%	11.37%	-	-
Horiz. %	99.62%	106.59%	99.52%	109.33%	111.16%	111.37%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	6.63	7.93	7.28	7.00	7.35	10.60	8.56	-
P/RPS	16.92	14.98	17.81	22.57	20.35	19.89	17.35	-0.41%
YoY %	12.95%	-15.89%	-21.09%	10.91%	2.31%	14.64%	-	-
Horiz. %	97.52%	86.34%	102.65%	130.09%	117.29%	114.64%	100.00%	-
P/EPS	42.10	30.51	38.99	60.65	48.58	48.85	46.02	-1.47%
YoY %	37.99%	-21.75%	-35.71%	24.85%	-0.55%	6.15%	-	-
Horiz. %	91.48%	66.30%	84.72%	131.79%	105.56%	106.15%	100.00%	-
EY	2.38	3.28	2.56	1.65	2.06	2.05	2.17	1.55%
YoY %	-27.44%	28.12%	55.15%	-19.90%	0.49%	-5.53%	-	-
Horiz. %	109.68%	151.15%	117.97%	76.04%	94.93%	94.47%	100.00%	-
DY	2.26	3.03	2.34	1.49	2.99	3.30	1.99	2.14%
YoY %	-25.41%	29.49%	57.05%	-50.17%	-9.39%	65.83%	-	-
Horiz. %	113.57%	152.26%	117.59%	74.87%	150.25%	165.83%	100.00%	-
P/NAPS	6.63	7.41	7.28	6.36	6.56	6.27	5.63	2.76%
YoY %	-10.53%	1.79%	14.47%	-3.05%	4.63%	11.37%	-	-
Horiz. %	117.76%	131.62%	129.31%	112.97%	116.52%	111.37%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	28/07/22	28/07/21	28/07/20	01/08/19	30/07/18	26/07/17	25/07/16	-
Price	6.43	7.60	10.04	6.70	7.79	10.50	8.89	-
P/RPS	16.41	14.36	24.56	21.60	21.56	19.70	18.02	-1.54%
YoY %	14.28%	-41.53%	13.70%	0.19%	9.44%	9.32%	-	-
Horiz. %	91.07%	79.69%	136.29%	119.87%	119.64%	109.32%	100.00%	-
P/EPS	40.83	29.24	53.77	58.05	51.48	48.39	47.80	-2.59%
YoY %	39.64%	-45.62%	-7.37%	12.76%	6.39%	1.23%	-	-
Horiz. %	85.42%	61.17%	112.49%	121.44%	107.70%	101.23%	100.00%	-
EY	2.45	3.42	1.86	1.72	1.94	2.07	2.09	2.68%
YoY %	-28.36%	83.87%	8.14%	-11.34%	-6.28%	-0.96%	-	-
Horiz. %	117.22%	163.64%	89.00%	82.30%	92.82%	99.04%	100.00%	-
DY	2.33	3.16	1.69	1.55	2.82	3.33	1.91	3.36%
YoY %	-26.27%	86.98%	9.03%	-45.04%	-15.32%	74.35%	-	-
Horiz. %	121.99%	165.45%	88.48%	81.15%	147.64%	174.35%	100.00%	-
P/NAPS	6.43	7.10	10.04	6.09	6.96	6.21	5.85	1.58%
YoY %	-9.44%	-29.28%	64.86%	-12.50%	12.08%	6.15%	-	-
Horiz. %	109.91%	121.37%	171.62%	104.10%	118.97%	106.15%	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

432

DNEX

DAGANG NEXCHANGE BERHAD

392

HLIND

HONG LEONG INDUSTRIES BHD

358

MBSB

MALAYSIA BUILDING SOCIETY BHD

354

PTRANS

PERAK TRANSIT BERHAD

347

YTLPOWR

YTL POWER INTERNATIONAL BHD

296

TOPGLOV

TOP GLOVE CORPORATION BHD

261

MAYBANK

MALAYAN BANKING BHD

232

PBBANK

PUBLIC BANK BHD

231

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