[PIE] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Cumulative Result
Revenue	256,153	260,679	213,523	156,667	218,143	200,823	192,141	4.90%
YoY %	-1.74%	22.08%	36.29%	-28.18%	8.62%	4.52%	-	-
Horiz. %	133.32%	135.67%	111.13%	81.54%	113.53%	104.52%	100.00%	-
PBT	26,683	28,288	20,995	23,243	31,253	27,621	20,532	4.45%
YoY %	-5.67%	34.74%	-9.67%	-25.63%	13.15%	34.53%	-	-
Horiz. %	129.96%	137.78%	102.26%	113.20%	152.22%	134.53%	100.00%	-
Tax	-6,043	-6,057	-4,570	-5,260	-7,450	-6,229	-4,970	3.30%
YoY %	0.23%	-32.54%	13.12%	29.40%	-19.60%	-25.33%	-	-
Horiz. %	121.59%	121.87%	91.95%	105.84%	149.90%	125.33%	100.00%	-
NP	20,640	22,231	16,425	17,983	23,803	21,392	15,562	4.81%
YoY %	-7.16%	35.35%	-8.66%	-24.45%	11.27%	37.46%	-	-
Horiz. %	132.63%	142.85%	105.55%	115.56%	152.96%	137.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,640	22,231	16,425	17,983	23,803	21,392	15,562	4.81%
YoY %	-7.16%	35.35%	-8.66%	-24.45%	11.27%	37.46%	-	-
Horiz. %	132.63%	142.85%	105.55%	115.56%	152.96%	137.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.65%	21.41%	21.77%	22.63%	23.84%	22.55%	24.21%	-
YoY %	5.79%	-1.65%	-3.80%	-5.08%	5.72%	-6.86%	-	-
Horiz. %	93.56%	88.43%	89.92%	93.47%	98.47%	93.14%	100.00%	-
Total Cost	235,513	238,448	197,098	138,684	194,340	179,431	176,579	4.91%
YoY %	-1.23%	20.98%	42.12%	-28.64%	8.31%	1.62%	-	-
Horiz. %	133.38%	135.04%	111.62%	78.54%	110.06%	101.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	257,200	239,297	222,028	213,748	202,251	175,722	157,621	8.49%
YoY %	7.48%	7.78%	3.87%	5.68%	15.10%	11.48%	-	-
Horiz. %	163.18%	151.82%	140.86%	135.61%	128.31%	111.48%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	24,952	22,394	22,394	22,398	23,041	16,201	11,258	14.17%
YoY %	11.42%	0.00%	-0.02%	-2.79%	42.22%	43.91%	-	-
Horiz. %	221.64%	198.92%	198.92%	198.95%	204.66%	143.91%	100.00%	-
Div Payout %	120.89%	100.73%	136.35%	124.56%	96.80%	75.74%	72.35%	-
YoY %	20.01%	-26.12%	9.47%	28.68%	27.81%	4.69%	-	-
Horiz. %	167.09%	139.23%	188.46%	172.16%	133.79%	104.69%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	257,200	239,297	222,028	213,748	202,251	175,722	157,621	8.49%
YoY %	7.48%	7.78%	3.87%	5.68%	15.10%	11.48%	-	-
Horiz. %	163.18%	151.82%	140.86%	135.61%	128.31%	111.48%	100.00%	-
NOSH	63,980	63,983	63,985	63,996	64,003	62,312	62,548	0.37%
YoY %	-0.00%	-0.00%	-0.02%	-0.01%	2.71%	-0.38%	-	-
Horiz. %	102.29%	102.29%	102.30%	102.32%	102.33%	99.62%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	8.06%	8.53%	7.69%	11.48%	10.91%	10.65%	8.10%	-
YoY %	-5.51%	10.92%	-33.01%	5.22%	2.44%	31.48%	-	-
Horiz. %	99.51%	105.31%	94.94%	141.73%	134.69%	131.48%	100.00%	-
ROE	8.02%	9.29%	7.40%	8.41%	11.77%	12.17%	9.87%	-
YoY %	-13.67%	25.54%	-12.01%	-28.55%	-3.29%	23.30%	-	-
Horiz. %	81.26%	94.12%	74.97%	85.21%	119.25%	123.30%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	400.36	407.42	333.71	244.81	340.83	322.28	307.19	4.50%
YoY %	-1.73%	22.09%	36.31%	-28.17%	5.76%	4.91%	-	-
Horiz. %	130.33%	132.63%	108.63%	79.69%	110.95%	104.91%	100.00%	-
EPS	32.26	34.75	25.67	28.10	37.19	34.33	24.88	4.42%
YoY %	-7.17%	35.37%	-8.65%	-24.44%	8.33%	37.98%	-	-
Horiz. %	129.66%	139.67%	103.18%	112.94%	149.48%	137.98%	100.00%	-
DPS	39.00	35.00	35.00	35.00	36.00	26.00	18.00	13.74%
YoY %	11.43%	0.00%	0.00%	-2.78%	38.46%	44.44%	-	-
Horiz. %	216.67%	194.44%	194.44%	194.44%	200.00%	144.44%	100.00%	-
NAPS	4.02	3.74	3.47	3.34	3.16	2.82	2.52	8.08%
YoY %	7.49%	7.78%	3.89%	5.70%	12.06%	11.90%	-	-
Horiz. %	159.52%	148.41%	137.70%	132.54%	125.40%	111.90%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 63,986
RPS	66.70	67.88	55.60	40.79	56.80	52.29	50.03	4.90%
YoY %	-1.74%	22.09%	36.31%	-28.19%	8.62%	4.52%	-	-
Horiz. %	133.32%	135.68%	111.13%	81.53%	113.53%	104.52%	100.00%	-
EPS	5.37	5.79	4.28	4.68	6.20	5.57	4.05	4.80%
YoY %	-7.25%	35.28%	-8.55%	-24.52%	11.31%	37.53%	-	-
Horiz. %	132.59%	142.96%	105.68%	115.56%	153.09%	137.53%	100.00%	-
DPS	6.50	5.83	5.83	5.83	6.00	4.22	2.93	14.18%
YoY %	11.49%	0.00%	0.00%	-2.83%	42.18%	44.03%	-	-
Horiz. %	221.84%	198.98%	198.98%	198.98%	204.78%	144.03%	100.00%	-
NAPS	0.6697	0.6231	0.5781	0.5566	0.5266	0.4576	0.4104	8.49%
YoY %	7.48%	7.78%	3.86%	5.70%	15.08%	11.50%	-	-
Horiz. %	163.18%	151.83%	140.86%	135.62%	128.31%	111.50%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	4.45	3.35	4.04	4.29	4.30	3.92	2.47	-
P/RPS	1.11	0.82	1.21	1.75	1.26	1.22	0.80	5.60%
YoY %	35.37%	-32.23%	-30.86%	38.89%	3.28%	52.50%	-	-
Horiz. %	138.75%	102.50%	151.25%	218.75%	157.50%	152.50%	100.00%	-
P/EPS	13.79	9.64	15.74	15.27	11.56	11.42	9.93	5.62%
YoY %	43.05%	-38.75%	3.08%	32.09%	1.23%	15.01%	-	-
Horiz. %	138.87%	97.08%	158.51%	153.78%	116.41%	115.01%	100.00%	-
EY	7.25	10.37	6.35	6.55	8.65	8.76	10.07	-5.32%
YoY %	-30.09%	63.31%	-3.05%	-24.28%	-1.26%	-13.01%	-	-
Horiz. %	72.00%	102.98%	63.06%	65.04%	85.90%	86.99%	100.00%	-
DY	8.76	10.45	8.66	8.16	8.37	6.63	7.29	3.10%
YoY %	-16.17%	20.67%	6.13%	-2.51%	26.24%	-9.05%	-	-
Horiz. %	120.16%	143.35%	118.79%	111.93%	114.81%	90.95%	100.00%	-
P/NAPS	1.11	0.90	1.16	1.28	1.36	1.39	0.98	2.09%
YoY %	23.33%	-22.41%	-9.38%	-5.88%	-2.16%	41.84%	-	-
Horiz. %	113.27%	91.84%	118.37%	130.61%	138.78%	141.84%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	09/11/12	04/11/11	12/11/10	06/11/09	14/11/08	19/11/07	17/11/06	-
Price	4.48	3.53	4.04	4.26	3.12	5.05	2.62	-
P/RPS	1.12	0.87	1.21	1.74	0.92	1.57	0.85	4.70%
YoY %	28.74%	-28.10%	-30.46%	89.13%	-41.40%	84.71%	-	-
Horiz. %	131.76%	102.35%	142.35%	204.71%	108.24%	184.71%	100.00%	-
P/EPS	13.89	10.16	15.74	15.16	8.39	14.71	10.53	4.71%
YoY %	36.71%	-35.45%	3.83%	80.69%	-42.96%	39.70%	-	-
Horiz. %	131.91%	96.49%	149.48%	143.97%	79.68%	139.70%	100.00%	-
EY	7.20	9.84	6.35	6.60	11.92	6.80	9.50	-4.51%
YoY %	-26.83%	54.96%	-3.79%	-44.63%	75.29%	-28.42%	-	-
Horiz. %	75.79%	103.58%	66.84%	69.47%	125.47%	71.58%	100.00%	-
DY	8.71	9.92	8.66	8.22	11.54	5.15	6.87	4.03%
YoY %	-12.20%	14.55%	5.35%	-28.77%	124.08%	-25.04%	-	-
Horiz. %	126.78%	144.40%	126.06%	119.65%	167.98%	74.96%	100.00%	-
P/NAPS	1.11	0.94	1.16	1.28	0.99	1.79	1.04	1.09%
YoY %	18.09%	-18.97%	-9.38%	29.29%	-44.69%	72.12%	-	-
Horiz. %	106.73%	90.38%	111.54%	123.08%	95.19%	172.12%	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

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

984

HLIND

HONG LEONG INDUSTRIES BHD

905

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

431

JCY

JCY INTERNATIONAL BERHAD

424

YTLPOWR

YTL POWER INTERNATIONAL BHD

399

GENTING

GENTING BHD

399

UCHITEC

UCHI TECHNOLOGIES BHD

344

MAYBANK

MALAYAN BANKING BHD

289

GENM

GENTING MALAYSIA BERHAD

288

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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