[BURSA] YoY Quarter Result on 30-Jun-2016 [#2]

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Quarter Result
Revenue	123,960	140,555	142,671	129,718	127,019	123,151	130,352	-0.83%
YoY %	-11.81%	-1.48%	9.99%	2.12%	3.14%	-5.52%	-	-
Horiz. %	95.10%	107.83%	109.45%	99.51%	97.44%	94.48%	100.00%	-
PBT	63,273	79,895	81,454	69,437	69,483	65,800	77,280	-3.27%
YoY %	-20.80%	-1.91%	17.31%	-0.07%	5.60%	-14.86%	-	-
Horiz. %	81.88%	103.38%	105.40%	89.85%	89.91%	85.14%	100.00%	-
Tax	-15,881	-20,040	-20,526	-17,702	-18,440	-17,889	-20,886	-4.46%
YoY %	20.75%	2.37%	-15.95%	4.00%	-3.08%	14.35%	-	-
Horiz. %	76.04%	95.95%	98.28%	84.76%	88.29%	85.65%	100.00%	-
NP	47,392	59,855	60,928	51,735	51,043	47,911	56,394	-2.85%
YoY %	-20.82%	-1.76%	17.77%	1.36%	6.54%	-15.04%	-	-
Horiz. %	84.04%	106.14%	108.04%	91.74%	90.51%	84.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,339	58,214	59,540	49,475	49,489	46,851	54,824	-2.76%
YoY %	-20.40%	-2.23%	20.34%	-0.03%	5.63%	-14.54%	-	-
Horiz. %	84.52%	106.18%	108.60%	90.24%	90.27%	85.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.10%	25.08%	25.20%	25.49%	26.54%	27.19%	27.03%	-
YoY %	0.08%	-0.48%	-1.14%	-3.96%	-2.39%	0.59%	-	-
Horiz. %	92.86%	92.79%	93.23%	94.30%	98.19%	100.59%	100.00%	-
Total Cost	76,568	80,700	81,743	77,983	75,976	75,240	73,958	0.57%
YoY %	-5.12%	-1.28%	4.82%	2.64%	0.98%	1.73%	-	-
Horiz. %	103.53%	109.12%	110.53%	105.44%	102.73%	101.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	888,222	903,001	906,509	817,413	766,281	798,596	915,507	-0.50%
YoY %	-1.64%	-0.39%	10.90%	6.67%	-4.05%	-12.77%	-	-
Horiz. %	97.02%	98.63%	99.02%	89.29%	83.70%	87.23%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	83,977	177,375	187,738	91,421	87,803	191,663	191,617	-12.84%
YoY %	-52.66%	-5.52%	105.36%	4.12%	-54.19%	0.02%	-	-
Horiz. %	43.83%	92.57%	97.98%	47.71%	45.82%	100.02%	100.00%	-
Div Payout %	181.22%	304.70%	315.32%	184.78%	177.42%	409.09%	349.51%	-
YoY %	-40.53%	-3.37%	70.65%	4.15%	-56.63%	17.05%	-	-
Horiz. %	51.85%	87.18%	90.22%	52.87%	50.76%	117.05%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	888,222	903,001	906,509	817,413	766,281	798,596	915,507	-0.50%
YoY %	-1.64%	-0.39%	10.90%	6.67%	-4.05%	-12.77%	-	-
Horiz. %	97.02%	98.63%	99.02%	89.29%	83.70%	87.23%	100.00%	-
NOSH	807,474	807,472	536,396	537,771	532,139	532,397	532,271	7.18%
YoY %	0.00%	50.54%	-0.26%	1.06%	-0.05%	0.02%	-	-
Horiz. %	151.70%	151.70%	100.77%	101.03%	99.98%	100.02%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	38.23%	42.58%	42.71%	39.88%	40.19%	38.90%	43.26%	-
YoY %	-10.22%	-0.30%	7.10%	-0.77%	3.32%	-10.08%	-	-
Horiz. %	88.37%	98.43%	98.73%	92.19%	92.90%	89.92%	100.00%	-
ROE	5.22%	6.45%	6.57%	6.05%	6.46%	5.87%	5.99%	-
YoY %	-19.07%	-1.83%	8.60%	-6.35%	10.05%	-2.00%	-	-
Horiz. %	87.15%	107.68%	109.68%	101.00%	107.85%	98.00%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	15.35	17.43	26.60	24.12	23.87	23.13	24.49	-7.48%
YoY %	-11.93%	-34.47%	10.28%	1.05%	3.20%	-5.55%	-	-
Horiz. %	62.68%	71.17%	108.62%	98.49%	97.47%	94.45%	100.00%	-
EPS	5.70	7.20	11.10	9.20	9.30	8.80	10.30	-9.38%
YoY %	-20.83%	-35.14%	20.65%	-1.08%	5.68%	-14.56%	-	-
Horiz. %	55.34%	69.90%	107.77%	89.32%	90.29%	85.44%	100.00%	-
DPS	10.40	22.00	35.00	17.00	16.50	36.00	36.00	-18.68%
YoY %	-52.73%	-37.14%	105.88%	3.03%	-54.17%	0.00%	-	-
Horiz. %	28.89%	61.11%	97.22%	47.22%	45.83%	100.00%	100.00%	-
NAPS	1.10	1.12	1.69	1.52	1.44	1.50	1.72	-7.17%
YoY %	-1.79%	-33.73%	11.18%	5.56%	-4.00%	-12.79%	-	-
Horiz. %	63.95%	65.12%	98.26%	88.37%	83.72%	87.21%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 537,771
RPS	15.32	17.37	17.63	16.03	15.69	15.22	16.11	-0.83%
YoY %	-11.80%	-1.47%	9.98%	2.17%	3.09%	-5.52%	-	-
Horiz. %	95.10%	107.82%	109.44%	99.50%	97.39%	94.48%	100.00%	-
EPS	5.73	7.19	7.36	6.11	6.12	5.79	6.77	-2.74%
YoY %	-20.31%	-2.31%	20.46%	-0.16%	5.70%	-14.48%	-	-
Horiz. %	84.64%	106.20%	108.71%	90.25%	90.40%	85.52%	100.00%	-
DPS	10.38	21.92	23.20	11.30	10.85	23.68	23.68	-12.83%
YoY %	-52.65%	-5.52%	105.31%	4.15%	-54.18%	0.00%	-	-
Horiz. %	43.83%	92.57%	97.97%	47.72%	45.82%	100.00%	100.00%	-
NAPS	1.0975	1.1158	1.1201	1.01	0.9468	0.9868	1.1312	-0.50%
YoY %	-1.64%	-0.38%	10.90%	6.68%	-4.05%	-12.77%	-	-
Horiz. %	97.02%	98.64%	99.02%	89.29%	83.70%	87.23%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	7.00	7.35	10.60	8.56	8.14	7.76	7.56	-
P/RPS	45.60	42.16	39.85	35.49	34.10	33.55	30.87	6.71%
YoY %	8.16%	5.80%	12.29%	4.08%	1.64%	8.68%	-	-
Horiz. %	147.72%	136.57%	129.09%	114.97%	110.46%	108.68%	100.00%	-
P/EPS	121.98	101.80	95.50	93.04	87.53	88.18	73.40	8.83%
YoY %	19.82%	6.60%	2.64%	6.29%	-0.74%	20.14%	-	-
Horiz. %	166.19%	138.69%	130.11%	126.76%	119.25%	120.14%	100.00%	-
EY	0.82	0.98	1.05	1.07	1.14	1.13	1.36	-8.08%
YoY %	-16.33%	-6.67%	-1.87%	-6.14%	0.88%	-16.91%	-	-
Horiz. %	60.29%	72.06%	77.21%	78.68%	83.82%	83.09%	100.00%	-
DY	1.49	2.99	3.30	1.99	2.03	4.64	4.76	-17.59%
YoY %	-50.17%	-9.39%	65.83%	-1.97%	-56.25%	-2.52%	-	-
Horiz. %	31.30%	62.82%	69.33%	41.81%	42.65%	97.48%	100.00%	-
P/NAPS	6.36	6.56	6.27	5.63	5.65	5.17	4.40	6.32%
YoY %	-3.05%	4.63%	11.37%	-0.35%	9.28%	17.50%	-	-
Horiz. %	144.55%	149.09%	142.50%	127.95%	128.41%	117.50%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	01/08/19	30/07/18	26/07/17	25/07/16	15/07/15	17/07/14	18/07/13	-
Price	6.70	7.79	10.50	8.89	8.10	8.19	8.17	-
P/RPS	43.64	44.68	39.48	36.86	33.93	35.41	33.36	4.57%
YoY %	-2.33%	13.17%	7.11%	8.64%	-4.18%	6.15%	-	-
Horiz. %	130.82%	133.93%	118.35%	110.49%	101.71%	106.15%	100.00%	-
P/EPS	116.75	107.89	94.59	96.63	87.10	93.07	79.32	6.65%
YoY %	8.21%	14.06%	-2.11%	10.94%	-6.41%	17.33%	-	-
Horiz. %	147.19%	136.02%	119.25%	121.82%	109.81%	117.33%	100.00%	-
EY	0.86	0.93	1.06	1.03	1.15	1.07	1.26	-6.16%
YoY %	-7.53%	-12.26%	2.91%	-10.43%	7.48%	-15.08%	-	-
Horiz. %	68.25%	73.81%	84.13%	81.75%	91.27%	84.92%	100.00%	-
DY	1.55	2.82	3.33	1.91	2.04	4.40	4.41	-15.98%
YoY %	-45.04%	-15.32%	74.35%	-6.37%	-53.64%	-0.23%	-	-
Horiz. %	35.15%	63.95%	75.51%	43.31%	46.26%	99.77%	100.00%	-
P/NAPS	6.09	6.96	6.21	5.85	5.63	5.46	4.75	4.22%
YoY %	-12.50%	12.08%	6.15%	3.91%	3.11%	14.95%	-	-
Horiz. %	128.21%	146.53%	130.74%	123.16%	118.53%	114.95%	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: FEYTECH HOLDINGS BERHAD

MQ Trader

MQ Trading Signals

2024-05-06 16:20:00

EMA 5

10 Mins

BUY

2024-05-06 15:55:00

EMA 5

5 Mins

BUY

2024-05-06 11:00:00

EMA 5

10 Mins

SELL

2024-05-06 10:05:00

EMA 5

5 Mins

SELL

2024-05-06 10:00:00

TURTLE SYSTEM 20

30 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

MPI

MALAYSIAN PACIFIC INDUSTRIES

312

PTRANS

PERAK TRANSIT BERHAD

309

HLIND

HONG LEONG INDUSTRIES BHD

304

YTLPOWR

YTL POWER INTERNATIONAL BHD

257

MYEG

MY E.G. SERVICES BHD

180

SNS

SNS NETWORK TECHNOLOGY BERHAD

170

YTL

YTL CORPORATION BHD

170

PBBANK

PUBLIC BANK BHD

159

DNEX

DAGANG NEXCHANGE BERHAD

152

Daily Stocks

HSI-CXG

0.175

+0.005

275,003,400

SNS

0.475

+0.08

202,448,600

HSI-HUT

0.205

-0.025

187,166,600

ICONIC-WA

0.04

0.00

131,038,300

INGENIEU

0.115

0.00

124,446,400

SENDAI

0.46

+0.07

91,258,500

ICONIC

0.11

+0.005

87,552,100

DNEX

0.415

+0.015

86,724,000

MYEG

0.92

0.00

71,088,100

SENDAI-WA

0.235

+0.055

63,858,900

More active Stocks

SAM

5.54

+0.38

3,800,500

HSI-CVU

1.81

+0.36

100,000

NIKKEI-CF

1.60

+0.30

5,500

F&N

32.24

+0.24

124,000

CHGP

2.38

+0.22

1,640,200

PBA

2.16

+0.20

4,068,900

ALLIANZ

21.38

+0.20

5,000

VSTECS

2.71

+0.18

2,097,800

YTLPOWR-C30

1.84

+0.17

12,100

DUFU

2.36

+0.16

8,426,700

More gainer Stocks

NESTLE

128.00

-0.30

5,700

AJI

20.06

-0.24

534,800

LPI

12.20

-0.18

44,800

TAANN

3.95

-0.14

1,031,300

PETDAG

21.74

-0.12

82,900

KUAISHO-C17

0.08

-0.12

58,800

PERTAMA

2.39

-0.10

10,076,200

WELLS

0.675

-0.10

4,983,200

HEIM

23.30

-0.10

64,500

GTRONIC-C32

0.055

-0.095

53,000

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