[D&O] YoY Quarter Result on 30-Jun-2018 [#2]

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Quarter Result
Revenue	208,649	89,162	115,036	113,264	101,770	100,839	113,084	10.73%
YoY %	134.01%	-22.49%	1.56%	11.29%	0.92%	-10.83%	-	-
Horiz. %	184.51%	78.85%	101.73%	100.16%	90.00%	89.17%	100.00%	-
PBT	36,982	983	8,151	11,798	7,654	6,677	6,136	34.86%
YoY %	3,662.16%	-87.94%	-30.91%	54.14%	14.63%	8.82%	-	-
Horiz. %	602.71%	16.02%	132.84%	192.28%	124.74%	108.82%	100.00%	-
Tax	-6,892	-195	-1,438	-2,669	-1,049	-609	-311	67.51%
YoY %	-3,434.36%	86.44%	46.12%	-154.43%	-72.25%	-95.82%	-	-
Horiz. %	2,216.08%	62.70%	462.38%	858.20%	337.30%	195.82%	100.00%	-
NP	30,090	788	6,713	9,129	6,605	6,068	5,825	31.44%
YoY %	3,718.53%	-88.26%	-26.47%	38.21%	8.85%	4.17%	-	-
Horiz. %	516.57%	13.53%	115.24%	156.72%	113.39%	104.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,788	686	5,966	8,130	3,713	3,277	4,015	37.16%
YoY %	3,804.96%	-88.50%	-26.62%	118.96%	13.30%	-18.38%	-	-
Horiz. %	667.20%	17.09%	148.59%	202.49%	92.48%	81.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.64%	19.84%	17.64%	22.62%	13.71%	9.12%	5.07%	-
YoY %	-6.05%	12.47%	-22.02%	64.99%	50.33%	79.88%	-	-
Horiz. %	367.65%	391.32%	347.93%	446.15%	270.41%	179.88%	100.00%	-
Total Cost	178,559	88,374	108,323	104,135	95,165	94,771	107,259	8.85%
YoY %	102.05%	-18.42%	4.02%	9.43%	0.42%	-11.64%	-	-
Horiz. %	166.47%	82.39%	100.99%	97.09%	88.72%	88.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	467,715	360,624	334,618	297,930	204,415	186,788	145,127	21.51%
YoY %	29.70%	7.77%	12.31%	45.75%	9.44%	28.71%	-	-
Horiz. %	322.28%	248.49%	230.57%	205.29%	140.85%	128.71%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	467,715	360,624	334,618	297,930	204,415	186,788	145,127	21.51%
YoY %	29.70%	7.77%	12.31%	45.75%	9.44%	28.71%	-	-
Horiz. %	322.28%	248.49%	230.57%	205.29%	140.85%	128.71%	100.00%	-
NOSH	1,180,927	1,128,564	1,108,779	1,038,867	1,003,513	993,030	979,268	3.16%
YoY %	4.64%	1.78%	6.73%	3.52%	1.06%	1.41%	-	-
Horiz. %	120.59%	115.25%	113.23%	106.09%	102.48%	101.41%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	14.42%	0.88%	5.84%	8.06%	6.49%	6.02%	5.15%	-
YoY %	1,538.64%	-84.93%	-27.54%	24.19%	7.81%	16.89%	-	-
Horiz. %	280.00%	17.09%	113.40%	156.50%	126.02%	116.89%	100.00%	-
ROE	5.73%	0.19%	1.78%	2.73%	1.82%	1.75%	2.77%	-
YoY %	2,915.79%	-89.33%	-34.80%	50.00%	4.00%	-36.82%	-	-
Horiz. %	206.86%	6.86%	64.26%	98.56%	65.70%	63.18%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	17.72	7.91	10.38	10.91	10.14	10.15	11.55	7.38%
YoY %	124.02%	-23.80%	-4.86%	7.59%	-0.10%	-12.12%	-	-
Horiz. %	153.42%	68.48%	89.87%	94.46%	87.79%	87.88%	100.00%	-
EPS	2.04	0.06	0.37	0.78	0.37	0.33	0.41	30.62%
YoY %	3,300.00%	-83.78%	-52.56%	110.81%	12.12%	-19.51%	-	-
Horiz. %	497.56%	14.63%	90.24%	190.24%	90.24%	80.49%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3972	0.3199	0.302	0.287	0.2037	0.1881	0.1482	17.84%
YoY %	24.16%	5.93%	5.23%	40.89%	8.29%	26.92%	-	-
Horiz. %	268.02%	215.86%	203.78%	193.66%	137.45%	126.92%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 1,038,867
RPS	16.85	7.20	9.29	9.15	8.22	8.14	9.13	10.74%
YoY %	134.03%	-22.50%	1.53%	11.31%	0.98%	-10.84%	-	-
Horiz. %	184.56%	78.86%	101.75%	100.22%	90.03%	89.16%	100.00%	-
EPS	2.16	0.06	0.48	0.66	0.30	0.26	0.32	37.43%
YoY %	3,500.00%	-87.50%	-27.27%	120.00%	15.38%	-18.75%	-	-
Horiz. %	675.00%	18.75%	150.00%	206.25%	93.75%	81.25%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.3777	0.2912	0.2702	0.2406	0.1651	0.1508	0.1172	21.51%
YoY %	29.70%	7.77%	12.30%	45.73%	9.48%	28.67%	-	-
Horiz. %	322.27%	248.46%	230.55%	205.29%	140.87%	128.67%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	4.69	0.725	0.52	0.71	0.625	0.265	0.265	-
P/RPS	26.47	9.17	5.01	6.51	6.16	2.61	2.29	50.31%
YoY %	188.66%	83.03%	-23.04%	5.68%	136.02%	13.97%	-	-
Horiz. %	1,155.90%	400.44%	218.78%	284.28%	269.00%	113.97%	100.00%	-
P/EPS	206.16	1,191.39	96.57	90.66	168.92	80.30	64.63	21.30%
YoY %	-82.70%	1,133.71%	6.52%	-46.33%	110.36%	24.25%	-	-
Horiz. %	318.98%	1,843.40%	149.42%	140.28%	261.36%	124.25%	100.00%	-
EY	0.49	0.08	1.04	1.10	0.59	1.25	1.55	-17.44%
YoY %	512.50%	-92.31%	-5.45%	86.44%	-52.80%	-19.35%	-	-
Horiz. %	31.61%	5.16%	67.10%	70.97%	38.06%	80.65%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	11.81	2.27	1.72	2.47	3.07	1.41	1.79	36.91%
YoY %	420.26%	31.98%	-30.36%	-19.54%	117.73%	-21.23%	-	-
Horiz. %	659.78%	126.82%	96.09%	137.99%	171.51%	78.77%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	25/08/21	25/08/20	21/08/19	21/08/18	30/08/17	29/08/16	19/08/15	-
Price	5.22	0.845	0.55	0.75	0.605	0.35	0.26	-
P/RPS	29.46	10.68	5.30	6.87	5.97	3.45	2.25	53.46%
YoY %	175.84%	101.51%	-22.85%	15.08%	73.04%	53.33%	-	-
Horiz. %	1,309.33%	474.67%	235.56%	305.33%	265.33%	153.33%	100.00%	-
P/EPS	229.46	1,388.59	102.15	95.76	163.51	106.06	63.41	23.88%
YoY %	-83.48%	1,259.36%	6.67%	-41.43%	54.17%	67.26%	-	-
Horiz. %	361.87%	2,189.86%	161.09%	151.02%	257.86%	167.26%	100.00%	-
EY	0.44	0.07	0.98	1.04	0.61	0.94	1.58	-19.17%
YoY %	528.57%	-92.86%	-5.77%	70.49%	-35.11%	-40.51%	-	-
Horiz. %	27.85%	4.43%	62.03%	65.82%	38.61%	59.49%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	13.14	2.64	1.82	2.61	2.97	1.86	1.75	39.89%
YoY %	397.73%	45.05%	-30.27%	-12.12%	59.68%	6.29%	-	-
Horiz. %	750.86%	150.86%	104.00%	149.14%	169.71%	106.29%	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 - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-02 16:55:00

EMA 5

5 Mins

SELL

2024-05-02 16:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-02 16:50:00

ADX

5 Mins

SELL

2024-05-02 16:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-02 16:50:00

TURTLE SYSTEM 55

5 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

PTRANS

PERAK TRANSIT BERHAD

357

MPI

MALAYSIAN PACIFIC INDUSTRIES

348

HLIND

HONG LEONG INDUSTRIES BHD

338

YTLPOWR

YTL POWER INTERNATIONAL BHD

296

MYEG

MY E.G. SERVICES BHD

258

CAPITALA

CAPITAL A BERHAD

207

PBBANK

PUBLIC BANK BHD

192

MAYBANK

MALAYAN BANKING BHD

173

SAPNRG

SAPURA ENERGY BERHAD

172

Daily Stocks

HSI-CVZ

0.225

+0.055

247,955,200

HSI-HUF

0.045

-0.04

227,779,400

INIX-OR

0.02

0.00

141,839,900

MYEG

0.905

-0.03

94,386,600

ICONIC-WA

0.04

-0.005

79,476,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUN

0.13

-0.05

74,499,500

HSI-HUQ

0.06

-0.035

69,315,600

BPURI

0.075

0.00

58,643,300

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

33.70

+0.84

26,200

NESTLE

127.90

+0.70

234,600

AJI

19.74

+0.32

48,000

HSI-CXJ

0.50

+0.31

10,000

GESHEN

4.19

+0.30

584,300

LPI

12.30

+0.30

257,900

ARKA

1.76

+0.28

136,900

ATECH

3.00

+0.24

4,738,200

ALLIANZ

21.28

+0.24

57,500

CVIEW

1.51

+0.23

285,800

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

ORIENT

6.97

-0.18

1,220,900

KOMARK-WD

0.025

-0.155

3,100

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.47

-0.13

653,300

KUAISHO-C17

0.08

-0.12

58,800

PGF-PA

0.95

-0.12

10,000

SHH

1.16

-0.12

200

BAUTO-C39

0.04

-0.11

213,000

HIBISCS

2.62

-0.10

5,395,500

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