[BURSA] YoY Quarter Result on 30-Jun-2017 [#2]

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Quarter Result
Revenue	179,777	123,960	140,555	142,671	129,718	127,019	123,151	6.50%
YoY %	45.03%	-11.81%	-1.48%	9.99%	2.12%	3.14%	-	-
Horiz. %	145.98%	100.66%	114.13%	115.85%	105.33%	103.14%	100.00%	-
PBT	116,052	63,273	79,895	81,454	69,437	69,483	65,800	9.90%
YoY %	83.41%	-20.80%	-1.91%	17.31%	-0.07%	5.60%	-	-
Horiz. %	176.37%	96.16%	121.42%	123.79%	105.53%	105.60%	100.00%	-
Tax	-29,825	-15,881	-20,040	-20,526	-17,702	-18,440	-17,889	8.88%
YoY %	-87.80%	20.75%	2.37%	-15.95%	4.00%	-3.08%	-	-
Horiz. %	166.72%	88.78%	112.02%	114.74%	98.95%	103.08%	100.00%	-
NP	86,227	47,392	59,855	60,928	51,735	51,043	47,911	10.27%
YoY %	81.94%	-20.82%	-1.76%	17.77%	1.36%	6.54%	-	-
Horiz. %	179.97%	98.92%	124.93%	127.17%	107.98%	106.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	86,227	46,339	58,214	59,540	49,475	49,489	46,851	10.69%
YoY %	86.08%	-20.40%	-2.23%	20.34%	-0.03%	5.63%	-	-
Horiz. %	184.05%	98.91%	124.25%	127.08%	105.60%	105.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.70%	25.10%	25.08%	25.20%	25.49%	26.54%	27.19%	-
YoY %	2.39%	0.08%	-0.48%	-1.14%	-3.96%	-2.39%	-	-
Horiz. %	94.52%	92.31%	92.24%	92.68%	93.75%	97.61%	100.00%	-
Total Cost	93,550	76,568	80,700	81,743	77,983	75,976	75,240	3.69%
YoY %	22.18%	-5.12%	-1.28%	4.82%	2.64%	0.98%	-	-
Horiz. %	124.34%	101.77%	107.26%	108.64%	103.65%	100.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	808,503	888,222	903,001	906,509	817,413	766,281	798,596	0.20%
YoY %	-8.98%	-1.64%	-0.39%	10.90%	6.67%	-4.05%	-	-
Horiz. %	101.24%	111.22%	113.07%	113.51%	102.36%	95.95%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	137,445	83,977	177,375	187,738	91,421	87,803	191,663	-5.38%
YoY %	63.67%	-52.66%	-5.52%	105.36%	4.12%	-54.19%	-	-
Horiz. %	71.71%	43.81%	92.55%	97.95%	47.70%	45.81%	100.00%	-
Div Payout %	159.40%	181.22%	304.70%	315.32%	184.78%	177.42%	409.09%	-
YoY %	-12.04%	-40.53%	-3.37%	70.65%	4.15%	-56.63%	-	-
Horiz. %	38.96%	44.30%	74.48%	77.08%	45.17%	43.37%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	808,503	888,222	903,001	906,509	817,413	766,281	798,596	0.20%
YoY %	-8.98%	-1.64%	-0.39%	10.90%	6.67%	-4.05%	-	-
Horiz. %	101.24%	111.22%	113.07%	113.51%	102.36%	95.95%	100.00%	-
NOSH	805,859	807,474	807,472	536,396	537,771	532,139	532,397	7.14%
YoY %	-0.20%	0.00%	50.54%	-0.26%	1.06%	-0.05%	-	-
Horiz. %	151.36%	151.67%	151.67%	100.75%	101.01%	99.95%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	47.96%	38.23%	42.58%	42.71%	39.88%	40.19%	38.90%	-
YoY %	25.45%	-10.22%	-0.30%	7.10%	-0.77%	3.32%	-	-
Horiz. %	123.29%	98.28%	109.46%	109.79%	102.52%	103.32%	100.00%	-
ROE	10.67%	5.22%	6.45%	6.57%	6.05%	6.46%	5.87%	-
YoY %	104.41%	-19.07%	-1.83%	8.60%	-6.35%	10.05%	-	-
Horiz. %	181.77%	88.93%	109.88%	111.93%	103.07%	110.05%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	22.24	15.35	17.43	26.60	24.12	23.87	23.13	-0.65%
YoY %	44.89%	-11.93%	-34.47%	10.28%	1.05%	3.20%	-	-
Horiz. %	96.15%	66.36%	75.36%	115.00%	104.28%	103.20%	100.00%	-
EPS	10.70	5.70	7.20	11.10	9.20	9.30	8.80	3.30%
YoY %	87.72%	-20.83%	-35.14%	20.65%	-1.08%	5.68%	-	-
Horiz. %	121.59%	64.77%	81.82%	126.14%	104.55%	105.68%	100.00%	-
DPS	17.00	10.40	22.00	35.00	17.00	16.50	36.00	-11.74%
YoY %	63.46%	-52.73%	-37.14%	105.88%	3.03%	-54.17%	-	-
Horiz. %	47.22%	28.89%	61.11%	97.22%	47.22%	45.83%	100.00%	-
NAPS	1.00	1.10	1.12	1.69	1.52	1.44	1.50	-6.52%
YoY %	-9.09%	-1.79%	-33.73%	11.18%	5.56%	-4.00%	-	-
Horiz. %	66.67%	73.33%	74.67%	112.67%	101.33%	96.00%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 536,396
RPS	22.21	15.32	17.37	17.63	16.03	15.69	15.22	6.49%
YoY %	44.97%	-11.80%	-1.47%	9.98%	2.17%	3.09%	-	-
Horiz. %	145.93%	100.66%	114.13%	115.83%	105.32%	103.09%	100.00%	-
EPS	10.65	5.73	7.19	7.36	6.11	6.12	5.79	10.68%
YoY %	85.86%	-20.31%	-2.31%	20.46%	-0.16%	5.70%	-	-
Horiz. %	183.94%	98.96%	124.18%	127.12%	105.53%	105.70%	100.00%	-
DPS	16.98	10.38	21.92	23.20	11.30	10.85	23.68	-5.38%
YoY %	63.58%	-52.65%	-5.52%	105.31%	4.15%	-54.18%	-	-
Horiz. %	71.71%	43.83%	92.57%	97.97%	47.72%	45.82%	100.00%	-
NAPS	0.999	1.0975	1.1158	1.1201	1.01	0.9468	0.9868	0.20%
YoY %	-8.97%	-1.64%	-0.38%	10.90%	6.68%	-4.05%	-	-
Horiz. %	101.24%	111.22%	113.07%	113.51%	102.35%	95.95%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	7.28	7.00	7.35	10.60	8.56	8.14	7.76	-
P/RPS	32.74	45.60	42.16	39.85	35.49	34.10	33.55	-0.40%
YoY %	-28.20%	8.16%	5.80%	12.29%	4.08%	1.64%	-	-
Horiz. %	97.59%	135.92%	125.66%	118.78%	105.78%	101.64%	100.00%	-
P/EPS	68.26	121.98	101.80	95.50	93.04	87.53	88.18	-4.17%
YoY %	-44.04%	19.82%	6.60%	2.64%	6.29%	-0.74%	-	-
Horiz. %	77.41%	138.33%	115.45%	108.30%	105.51%	99.26%	100.00%	-
EY	1.46	0.82	0.98	1.05	1.07	1.14	1.13	4.35%
YoY %	78.05%	-16.33%	-6.67%	-1.87%	-6.14%	0.88%	-	-
Horiz. %	129.20%	72.57%	86.73%	92.92%	94.69%	100.88%	100.00%	-
DY	2.34	1.49	2.99	3.30	1.99	2.03	4.64	-10.77%
YoY %	57.05%	-50.17%	-9.39%	65.83%	-1.97%	-56.25%	-	-
Horiz. %	50.43%	32.11%	64.44%	71.12%	42.89%	43.75%	100.00%	-
P/NAPS	7.28	6.36	6.56	6.27	5.63	5.65	5.17	5.86%
YoY %	14.47%	-3.05%	4.63%	11.37%	-0.35%	9.28%	-	-
Horiz. %	140.81%	123.02%	126.89%	121.28%	108.90%	109.28%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	28/07/20	01/08/19	30/07/18	26/07/17	25/07/16	15/07/15	17/07/14	-
Price	10.04	6.70	7.79	10.50	8.89	8.10	8.19	-
P/RPS	45.15	43.64	44.68	39.48	36.86	33.93	35.41	4.12%
YoY %	3.46%	-2.33%	13.17%	7.11%	8.64%	-4.18%	-	-
Horiz. %	127.51%	123.24%	126.18%	111.49%	104.09%	95.82%	100.00%	-
P/EPS	94.14	116.75	107.89	94.59	96.63	87.10	93.07	0.19%
YoY %	-19.37%	8.21%	14.06%	-2.11%	10.94%	-6.41%	-	-
Horiz. %	101.15%	125.44%	115.92%	101.63%	103.83%	93.59%	100.00%	-
EY	1.06	0.86	0.93	1.06	1.03	1.15	1.07	-0.15%
YoY %	23.26%	-7.53%	-12.26%	2.91%	-10.43%	7.48%	-	-
Horiz. %	99.07%	80.37%	86.92%	99.07%	96.26%	107.48%	100.00%	-
DY	1.69	1.55	2.82	3.33	1.91	2.04	4.40	-14.72%
YoY %	9.03%	-45.04%	-15.32%	74.35%	-6.37%	-53.64%	-	-
Horiz. %	38.41%	35.23%	64.09%	75.68%	43.41%	46.36%	100.00%	-
P/NAPS	10.04	6.09	6.96	6.21	5.85	5.63	5.46	10.67%
YoY %	64.86%	-12.50%	12.08%	6.15%	3.91%	3.11%	-	-
Horiz. %	183.88%	111.54%	127.47%	113.74%	107.14%	103.11%	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

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 26 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 16:35:00

EMA 5

5 Mins

BUY

2024-04-26 16:25:00

ADX

5 Mins

BUY

2024-04-26 16:15:00

EMA 5

5 Mins

SELL

2024-04-26 16:15:00

ADX

5 Mins

SELL

2024-04-26 16:00:00

EMA 5

Hourly

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 >

OPENSYS

OPENSYS (M) BHD

1000

MYEG

MY E.G. SERVICES BHD

423

YTLPOWR

YTL POWER INTERNATIONAL BHD

380

PTRANS

PERAK TRANSIT BERHAD

358

MPI

MALAYSIAN PACIFIC INDUSTRIES

354

HLIND

HONG LEONG INDUSTRIES BHD

344

YTL

YTL CORPORATION BHD

281

CAPITALA

CAPITAL A BERHAD

249

MAYBANK

MALAYAN BANKING BHD

239

DNEX

DAGANG NEXCHANGE BERHAD

203

Daily Stocks

MYEG

0.915

+0.105

409,945,400

HSI-CVZ

0.17

+0.035

266,022,800

BSLCORP

0.03

0.00

205,213,400

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUS

0.09

-0.035

71,271,900

CAPITALA

0.735

+0.035

66,758,400

HSI-HSZ

0.21

-0.07

60,649,800

YTL

3.03

+0.26

59,574,000

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

34.20

+0.76

90,900

AIRPORT

10.20

+0.31

5,988,500

YTLPOWR

4.42

+0.30

53,630,800

QUALITY

1.19

+0.295

65,900

YTL

3.03

+0.26

59,574,000

NVIDIA-C1

4.30

+0.21

9,200

NESTLE

127.20

+0.20

127,200

HUMEIND

2.75

+0.19

927,600

EUPE

1.62

+0.18

7,929,800

CHINTEK

7.67

+0.17

41,400

More gainer Stocks

MPI

29.50

-0.44

77,200

UTDPLT

24.90

-0.38

592,400

VITROX

7.40

-0.22

5,297,100

HEIM

23.14

-0.22

58,200

HLBANK

19.26

-0.20

579,200

ORIENT

6.97

-0.18

1,220,900

LPI

11.80

-0.16

218,600

NIO-C9

0.02

-0.13

2,050,000

PIE

5.73

-0.13

1,316,600

HSI-HS5

0.505

-0.12

420,000

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