[BURSA] YoY 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
Quarter Result
Revenue	151,887	196,098	179,777	123,960	140,555	142,671	129,718	2.66%
YoY %	-22.55%	9.08%	45.03%	-11.81%	-1.48%	9.99%	-	-
Horiz. %	117.09%	151.17%	138.59%	95.56%	108.35%	109.99%	100.00%	-
PBT	81,062	119,281	116,052	63,273	79,895	81,454	69,437	2.61%
YoY %	-32.04%	2.78%	83.41%	-20.80%	-1.91%	17.31%	-	-
Horiz. %	116.74%	171.78%	167.13%	91.12%	115.06%	117.31%	100.00%	-
Tax	-21,591	-30,312	-29,825	-15,881	-20,040	-20,526	-17,702	3.36%
YoY %	28.77%	-1.63%	-87.80%	20.75%	2.37%	-15.95%	-	-
Horiz. %	121.97%	171.23%	168.48%	89.71%	113.21%	115.95%	100.00%	-
NP	59,471	88,969	86,227	47,392	59,855	60,928	51,735	2.34%
YoY %	-33.16%	3.18%	81.94%	-20.82%	-1.76%	17.77%	-	-
Horiz. %	114.95%	171.97%	166.67%	91.61%	115.70%	117.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	59,471	88,969	86,227	46,339	58,214	59,540	49,475	3.11%
YoY %	-33.16%	3.18%	86.08%	-20.40%	-2.23%	20.34%	-	-
Horiz. %	120.20%	179.83%	174.28%	93.66%	117.66%	120.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.64%	25.41%	25.70%	25.10%	25.08%	25.20%	25.49%	-
YoY %	4.84%	-1.13%	2.39%	0.08%	-0.48%	-1.14%	-	-
Horiz. %	104.51%	99.69%	100.82%	98.47%	98.39%	98.86%	100.00%	-
Total Cost	92,416	107,129	93,550	76,568	80,700	81,743	77,983	2.86%
YoY %	-13.73%	14.52%	22.18%	-5.12%	-1.28%	4.82%	-	-
Horiz. %	118.51%	137.37%	119.96%	98.19%	103.48%	104.82%	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	906,509	817,413	-0.16%
YoY %	-6.54%	7.10%	-8.98%	-1.64%	-0.39%	10.90%	-	-
Horiz. %	99.01%	105.93%	98.91%	108.66%	110.47%	110.90%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	121,394	194,226	137,445	83,977	177,375	187,738	91,421	4.83%
YoY %	-37.50%	41.31%	63.67%	-52.66%	-5.52%	105.36%	-	-
Horiz. %	132.79%	212.45%	150.34%	91.86%	194.02%	205.36%	100.00%	-
Div Payout %	204.12%	218.31%	159.40%	181.22%	304.70%	315.32%	184.78%	-
YoY %	-6.50%	36.96%	-12.04%	-40.53%	-3.37%	70.65%	-	-
Horiz. %	110.47%	118.15%	86.26%	98.07%	164.90%	170.65%	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	906,509	817,413	-0.16%
YoY %	-6.54%	7.10%	-8.98%	-1.64%	-0.39%	10.90%	-	-
Horiz. %	99.01%	105.93%	98.91%	108.66%	110.47%	110.90%	100.00%	-
NOSH	809,299	809,299	805,859	807,474	807,472	536,396	537,771	7.04%
YoY %	0.00%	0.43%	-0.20%	0.00%	50.54%	-0.26%	-	-
Horiz. %	150.49%	150.49%	149.85%	150.15%	150.15%	99.74%	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	39.15%	45.37%	47.96%	38.23%	42.58%	42.71%	39.88%	-
YoY %	-13.71%	-5.40%	25.45%	-10.22%	-0.30%	7.10%	-	-
Horiz. %	98.17%	113.77%	120.26%	95.86%	106.77%	107.10%	100.00%	-
ROE	7.35%	10.27%	10.67%	5.22%	6.45%	6.57%	6.05%	-
YoY %	-28.43%	-3.75%	104.41%	-19.07%	-1.83%	8.60%	-	-
Horiz. %	121.49%	169.75%	176.36%	86.28%	106.61%	108.60%	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	18.77	24.23	22.24	15.35	17.43	26.60	24.12	-4.09%
YoY %	-22.53%	8.95%	44.89%	-11.93%	-34.47%	10.28%	-	-
Horiz. %	77.82%	100.46%	92.21%	63.64%	72.26%	110.28%	100.00%	-
EPS	7.30	11.00	10.70	5.70	7.20	11.10	9.20	-3.78%
YoY %	-33.64%	2.80%	87.72%	-20.83%	-35.14%	20.65%	-	-
Horiz. %	79.35%	119.57%	116.30%	61.96%	78.26%	120.65%	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	18.77	24.23	22.21	15.32	17.37	17.63	16.03	2.66%
YoY %	-22.53%	9.10%	44.97%	-11.80%	-1.47%	9.98%	-	-
Horiz. %	117.09%	151.15%	138.55%	95.57%	108.36%	109.98%	100.00%	-
EPS	7.30	10.99	10.65	5.73	7.19	7.36	6.11	3.00%
YoY %	-33.58%	3.19%	85.86%	-20.31%	-2.31%	20.46%	-	-
Horiz. %	119.48%	179.87%	174.30%	93.78%	117.68%	120.46%	100.00%	-
DPS	15.00	24.00	16.98	10.38	21.92	23.20	11.30	4.83%
YoY %	-37.50%	41.34%	63.58%	-52.65%	-5.52%	105.31%	-	-
Horiz. %	132.74%	212.39%	150.27%	91.86%	193.98%	205.31%	100.00%	-
NAPS	1.00	1.07	0.999	1.0975	1.1158	1.1201	1.01	-0.16%
YoY %	-6.54%	7.11%	-8.97%	-1.64%	-0.38%	10.90%	-	-
Horiz. %	99.01%	105.94%	98.91%	108.66%	110.48%	110.90%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
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	35.33	32.73	32.74	45.60	42.16	39.85	35.49	-0.07%
YoY %	7.94%	-0.03%	-28.20%	8.16%	5.80%	12.29%	-	-
Horiz. %	99.55%	92.22%	92.25%	128.49%	118.79%	112.29%	100.00%	-
P/EPS	90.22	72.13	68.26	121.98	101.80	95.50	93.04	-0.51%
YoY %	25.08%	5.67%	-44.04%	19.82%	6.60%	2.64%	-	-
Horiz. %	96.97%	77.53%	73.37%	131.10%	109.42%	102.64%	100.00%	-
EY	1.11	1.39	1.46	0.82	0.98	1.05	1.07	0.61%
YoY %	-20.14%	-4.79%	78.05%	-16.33%	-6.67%	-1.87%	-	-
Horiz. %	103.74%	129.91%	136.45%	76.64%	91.59%	98.13%	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	34.26	31.36	45.15	43.64	44.68	39.48	36.86	-1.21%
YoY %	9.25%	-30.54%	3.46%	-2.33%	13.17%	7.11%	-	-
Horiz. %	92.95%	85.08%	122.49%	118.39%	121.22%	107.11%	100.00%	-
P/EPS	87.50	69.13	94.14	116.75	107.89	94.59	96.63	-1.63%
YoY %	26.57%	-26.57%	-19.37%	8.21%	14.06%	-2.11%	-	-
Horiz. %	90.55%	71.54%	97.42%	120.82%	111.65%	97.89%	100.00%	-
EY	1.14	1.45	1.06	0.86	0.93	1.06	1.03	1.70%
YoY %	-21.38%	36.79%	23.26%	-7.53%	-12.26%	2.91%	-	-
Horiz. %	110.68%	140.78%	102.91%	83.50%	90.29%	102.91%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 16:00:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-03 16:00:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-03 15:10:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-03 14:40:00

EMA 5

10 Mins

BUY

2024-05-03 14:40:00

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

329

PTRANS

PERAK TRANSIT BERHAD

325

HLIND

HONG LEONG INDUSTRIES BHD

318

YTLPOWR

YTL POWER INTERNATIONAL BHD

242

MYEG

MY E.G. SERVICES BHD

203

YTL

YTL CORPORATION BHD

167

PBBANK

PUBLIC BANK BHD

160

SAPNRG

SAPURA ENERGY BERHAD

142

GENTING

GENTING BHD

141

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

MYEG

0.92

+0.015

65,841,200

HSI-HS2

0.12

-0.04

53,942,300

SNS

0.395

+0.015

48,264,300

YTL

3.26

+0.10

47,464,600

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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