[TM] YoY Quarter Result on 30-Jun-2014 [#2]

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Quarter Result
Revenue	2,980,129	3,045,316	2,840,593	2,821,750	2,613,794	2,424,944	2,233,554	4.91%
YoY %	-2.14%	7.21%	0.67%	7.96%	7.79%	8.57%	-	-
Horiz. %	133.43%	136.34%	127.18%	126.33%	117.02%	108.57%	100.00%	-
PBT	241,205	195,805	256,077	309,323	241,881	185,592	207,175	2.56%
YoY %	23.19%	-23.54%	-17.21%	27.88%	30.33%	-10.42%	-	-
Horiz. %	116.43%	94.51%	123.60%	149.31%	116.75%	89.58%	100.00%	-
Tax	-84,724	-97,164	-74,126	-84,859	-19,767	172,889	-70,139	3.19%
YoY %	12.80%	-31.08%	12.65%	-329.30%	-111.43%	346.49%	-	-
Horiz. %	120.79%	138.53%	105.68%	120.99%	28.18%	-246.49%	100.00%	-
NP	156,481	98,641	181,951	224,464	222,114	358,481	137,036	2.23%
YoY %	58.64%	-45.79%	-18.94%	1.06%	-38.04%	161.60%	-	-
Horiz. %	114.19%	71.98%	132.78%	163.80%	162.08%	261.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	210,482	139,450	212,066	214,030	213,843	348,450	127,239	8.74%
YoY %	50.94%	-34.24%	-0.92%	0.09%	-38.63%	173.85%	-	-
Horiz. %	165.42%	109.60%	166.67%	168.21%	168.06%	273.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.13%	49.62%	28.95%	27.43%	8.17%	-93.16%	33.85%	-
YoY %	-29.20%	71.40%	5.54%	235.74%	108.77%	-375.21%	-	-
Horiz. %	103.78%	146.59%	85.52%	81.03%	24.14%	-275.21%	100.00%	-
Total Cost	2,823,648	2,946,675	2,658,642	2,597,286	2,391,680	2,066,463	2,096,518	5.08%
YoY %	-4.18%	10.83%	2.36%	8.60%	15.74%	-1.43%	-	-
Horiz. %	134.68%	140.55%	126.81%	123.89%	114.08%	98.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,675,957	7,693,995	7,695,499	7,291,002	6,845,836	7,758,221	6,593,454	2.56%
YoY %	-0.23%	-0.02%	5.55%	6.50%	-11.76%	17.67%	-	-
Horiz. %	116.42%	116.69%	116.71%	110.58%	103.83%	117.67%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	353,245	349,487	349,487	340,583	350,445	352,042	346,372	0.32%
YoY %	1.08%	0.00%	2.61%	-2.81%	-0.45%	1.64%	-	-
Horiz. %	101.98%	100.90%	100.90%	98.33%	101.18%	101.64%	100.00%	-
Div Payout %	167.83%	250.62%	164.80%	159.13%	163.88%	101.03%	272.22%	-
YoY %	-33.03%	52.08%	3.56%	-2.90%	62.21%	-62.89%	-	-
Horiz. %	61.65%	92.07%	60.54%	58.46%	60.20%	37.11%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	7,675,957	7,693,995	7,695,499	7,291,002	6,845,836	7,758,221	6,593,454	2.56%
YoY %	-0.23%	-0.02%	5.55%	6.50%	-11.76%	17.67%	-	-
Horiz. %	116.42%	116.69%	116.71%	110.58%	103.83%	117.67%	100.00%	-
NOSH	3,757,934	3,757,934	3,757,934	3,585,092	3,575,969	3,592,268	3,534,416	1.02%
YoY %	0.00%	0.00%	4.82%	0.26%	-0.45%	1.64%	-	-
Horiz. %	106.32%	106.32%	106.32%	101.43%	101.18%	101.64%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	5.25%	3.24%	6.41%	7.95%	8.50%	14.78%	6.14%	-
YoY %	62.04%	-49.45%	-19.37%	-6.47%	-42.49%	140.72%	-	-
Horiz. %	85.50%	52.77%	104.40%	129.48%	138.44%	240.72%	100.00%	-
ROE	2.74%	1.81%	2.76%	2.94%	3.12%	4.49%	1.93%	-
YoY %	51.38%	-34.42%	-6.12%	-5.77%	-30.51%	132.64%	-	-
Horiz. %	141.97%	93.78%	143.01%	152.33%	161.66%	232.64%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	79.30	81.04	75.59	78.71	73.09	67.50	63.19	3.85%
YoY %	-2.15%	7.21%	-3.96%	7.69%	8.28%	6.82%	-	-
Horiz. %	125.49%	128.25%	119.62%	124.56%	115.67%	106.82%	100.00%	-
EPS	5.60	3.71	5.69	5.97	5.98	9.70	3.60	7.63%
YoY %	50.94%	-34.80%	-4.69%	-0.17%	-38.35%	169.44%	-	-
Horiz. %	155.56%	103.06%	158.06%	165.83%	166.11%	269.44%	100.00%	-
DPS	9.40	9.30	9.30	9.50	9.80	9.80	9.80	-0.69%
YoY %	1.08%	0.00%	-2.11%	-3.06%	0.00%	0.00%	-	-
Horiz. %	95.92%	94.90%	94.90%	96.94%	100.00%	100.00%	100.00%	-
NAPS	2.0426	2.0474	2.0478	2.0337	1.9144	2.1597	1.8655	1.52%
YoY %	-0.23%	-0.02%	0.69%	6.23%	-11.36%	15.77%	-	-
Horiz. %	109.49%	109.75%	109.77%	109.02%	102.62%	115.77%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 3,585,092
RPS	77.66	79.35	74.02	73.53	68.11	63.19	58.20	4.92%
YoY %	-2.13%	7.20%	0.67%	7.96%	7.79%	8.57%	-	-
Horiz. %	133.44%	136.34%	127.18%	126.34%	117.03%	108.57%	100.00%	-
EPS	5.48	3.63	5.53	5.58	5.57	9.08	3.32	8.70%
YoY %	50.96%	-34.36%	-0.90%	0.18%	-38.66%	173.49%	-	-
Horiz. %	165.06%	109.34%	166.57%	168.07%	167.77%	273.49%	100.00%	-
DPS	9.20	9.11	9.11	8.87	9.13	9.17	9.03	0.31%
YoY %	0.99%	0.00%	2.71%	-2.85%	-0.44%	1.55%	-	-
Horiz. %	101.88%	100.89%	100.89%	98.23%	101.11%	101.55%	100.00%	-
NAPS	2.0002	2.0049	2.0053	1.8999	1.7839	2.0216	1.7181	2.56%
YoY %	-0.23%	-0.02%	5.55%	6.50%	-11.76%	17.66%	-	-
Horiz. %	116.42%	116.69%	116.72%	110.58%	103.83%	117.66%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	6.65	6.77	6.54	6.35	5.40	5.65	3.95	-
P/RPS	8.39	8.35	8.65	8.07	7.39	8.37	6.25	5.02%
YoY %	0.48%	-3.47%	7.19%	9.20%	-11.71%	33.92%	-	-
Horiz. %	134.24%	133.60%	138.40%	129.12%	118.24%	133.92%	100.00%	-
P/EPS	118.73	182.44	115.89	106.37	90.30	58.25	109.72	1.32%
YoY %	-34.92%	57.43%	8.95%	17.80%	55.02%	-46.91%	-	-
Horiz. %	108.21%	166.28%	105.62%	96.95%	82.30%	53.09%	100.00%	-
EY	0.84	0.55	0.86	0.94	1.11	1.72	0.91	-1.32%
YoY %	52.73%	-36.05%	-8.51%	-15.32%	-35.47%	89.01%	-	-
Horiz. %	92.31%	60.44%	94.51%	103.30%	121.98%	189.01%	100.00%	-
DY	1.41	1.37	1.42	1.50	1.81	1.73	2.48	-8.97%
YoY %	2.92%	-3.52%	-5.33%	-17.13%	4.62%	-30.24%	-	-
Horiz. %	56.85%	55.24%	57.26%	60.48%	72.98%	69.76%	100.00%	-
P/NAPS	3.26	3.31	3.19	3.12	2.82	2.62	2.12	7.42%
YoY %	-1.51%	3.76%	2.24%	10.64%	7.63%	23.58%	-	-
Horiz. %	153.77%	156.13%	150.47%	147.17%	133.02%	123.58%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	29/08/17	30/08/16	25/08/15	27/08/14	29/08/13	29/08/12	24/08/11	-
Price	6.42	6.84	6.48	6.27	5.26	5.99	4.18	-
P/RPS	8.10	8.44	8.57	7.97	7.20	8.87	6.61	3.44%
YoY %	-4.03%	-1.52%	7.53%	10.69%	-18.83%	34.19%	-	-
Horiz. %	122.54%	127.69%	129.65%	120.57%	108.93%	134.19%	100.00%	-
P/EPS	114.62	184.33	114.83	105.03	87.96	61.75	116.11	-0.21%
YoY %	-37.82%	60.52%	9.33%	19.41%	42.45%	-46.82%	-	-
Horiz. %	98.72%	158.75%	98.90%	90.46%	75.76%	53.18%	100.00%	-
EY	0.87	0.54	0.87	0.95	1.14	1.62	0.86	0.19%
YoY %	61.11%	-37.93%	-8.42%	-16.67%	-29.63%	88.37%	-	-
Horiz. %	101.16%	62.79%	101.16%	110.47%	132.56%	188.37%	100.00%	-
DY	1.46	1.36	1.44	1.52	1.86	1.64	2.34	-7.55%
YoY %	7.35%	-5.56%	-5.26%	-18.28%	13.41%	-29.91%	-	-
Horiz. %	62.39%	58.12%	61.54%	64.96%	79.49%	70.09%	100.00%	-
P/NAPS	3.14	3.34	3.16	3.08	2.75	2.77	2.24	5.78%
YoY %	-5.99%	5.70%	2.60%	12.00%	-0.72%	23.66%	-	-
Horiz. %	140.18%	149.11%	141.07%	137.50%	122.77%	123.66%	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

MQ Market Updates - 10 May 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 >

TASCO

TASCO BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

530

PTRANS

PERAK TRANSIT BERHAD

511

MPI

MALAYSIAN PACIFIC INDUSTRIES

508

GENTING

GENTING BHD

214

YTLPOWR

YTL POWER INTERNATIONAL BHD

189

GENM

GENTING MALAYSIA BERHAD

174

VSTECS

VSTECS BERHAD

159

MYEG

MY E.G. SERVICES BHD

153

DUFU

DUFU TECHNOLOGY CORP. BHD

146

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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