[BURSA] YoY TTM Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
TTM Result
Revenue	511,551	480,525	450,133	418,219	405,838	416,061	303,478	9.08%
YoY %	6.46%	6.75%	7.63%	3.05%	-2.46%	37.10%	-	-
Horiz. %	168.56%	158.34%	148.32%	137.81%	133.73%	137.10%	100.00%	-
PBT	279,364	241,484	236,869	209,790	193,215	227,167	119,466	15.20%
YoY %	15.69%	1.95%	12.91%	8.58%	-14.95%	90.15%	-	-
Horiz. %	233.84%	202.14%	198.27%	175.61%	161.73%	190.15%	100.00%	-
Tax	-69,947	-64,072	-64,624	-55,949	-56,113	-42,498	-35,234	12.10%
YoY %	-9.17%	0.85%	-15.51%	0.29%	-32.04%	-20.62%	-	-
Horiz. %	198.52%	181.85%	183.41%	158.79%	159.26%	120.62%	100.00%	-
NP	209,417	177,412	172,245	153,841	137,102	184,669	84,232	16.38%
YoY %	18.04%	3.00%	11.96%	12.21%	-25.76%	119.24%	-	-
Horiz. %	248.62%	210.62%	204.49%	182.64%	162.77%	219.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	202,771	172,050	165,276	148,302	133,696	182,615	84,232	15.76%
YoY %	17.86%	4.10%	11.45%	10.92%	-26.79%	116.80%	-	-
Horiz. %	240.73%	204.26%	196.22%	176.06%	158.72%	216.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.04%	26.53%	27.28%	26.67%	29.04%	18.71%	29.49%	-
YoY %	-5.62%	-2.75%	2.29%	-8.16%	55.21%	-36.55%	-	-
Horiz. %	84.91%	89.96%	92.51%	90.44%	98.47%	63.45%	100.00%	-
Total Cost	302,134	303,113	277,888	264,378	268,736	231,392	219,246	5.48%
YoY %	-0.32%	9.08%	5.11%	-1.62%	16.14%	5.54%	-	-
Horiz. %	137.81%	138.25%	126.75%	120.59%	122.57%	105.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	766,281	798,596	915,507	881,866	868,863	835,516	747,484	0.41%
YoY %	-4.05%	-12.77%	3.81%	1.50%	3.99%	11.78%	-	-
Horiz. %	102.51%	106.84%	122.48%	117.98%	116.24%	111.78%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	183,453	276,268	263,566	141,200	125,142	97,865	93,369	11.90%
YoY %	-33.60%	4.82%	86.66%	12.83%	27.87%	4.82%	-	-
Horiz. %	196.48%	295.89%	282.28%	151.23%	134.03%	104.82%	100.00%	-
Div Payout %	90.47%	160.57%	159.47%	95.21%	93.60%	53.59%	110.85%	-
YoY %	-43.66%	0.69%	67.49%	1.72%	74.66%	-51.66%	-	-
Horiz. %	81.61%	144.85%	143.86%	85.89%	84.44%	48.34%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	766,281	798,596	915,507	881,866	868,863	835,516	747,484	0.41%
YoY %	-4.05%	-12.77%	3.81%	1.50%	3.99%	11.78%	-	-
Horiz. %	102.51%	106.84%	122.48%	117.98%	116.24%	111.78%	100.00%	-
NOSH	532,139	532,397	532,271	534,464	533,044	528,807	522,716	0.29%
YoY %	-0.05%	0.02%	-0.41%	0.27%	0.80%	1.17%	-	-
Horiz. %	101.80%	101.85%	101.83%	102.25%	101.98%	101.17%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	40.94%	36.92%	38.27%	36.78%	33.78%	44.39%	27.76%	-
YoY %	10.89%	-3.53%	4.05%	8.88%	-23.90%	59.91%	-	-
Horiz. %	147.48%	133.00%	137.86%	132.49%	121.69%	159.91%	100.00%	-
ROE	26.46%	21.54%	18.05%	16.82%	15.39%	21.86%	11.27%	-
YoY %	22.84%	19.34%	7.31%	9.29%	-29.60%	93.97%	-	-
Horiz. %	234.78%	191.13%	160.16%	149.25%	136.56%	193.97%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	96.13	90.26	84.57	78.25	76.14	78.68	58.06	8.76%
YoY %	6.50%	6.73%	8.08%	2.77%	-3.23%	35.51%	-	-
Horiz. %	165.57%	155.46%	145.66%	134.77%	131.14%	135.51%	100.00%	-
EPS	38.10	32.32	31.05	27.75	25.08	34.53	16.11	15.41%
YoY %	17.88%	4.09%	11.89%	10.65%	-27.37%	114.34%	-	-
Horiz. %	236.50%	200.62%	192.74%	172.25%	155.68%	214.34%	100.00%	-
DPS	34.50	52.00	49.50	26.50	23.50	18.50	17.86	11.59%
YoY %	-33.65%	5.05%	86.79%	12.77%	27.03%	3.58%	-	-
Horiz. %	193.17%	291.15%	277.16%	148.38%	131.58%	103.58%	100.00%	-
NAPS	1.44	1.50	1.72	1.65	1.63	1.58	1.43	0.11%
YoY %	-4.00%	-12.79%	4.24%	1.23%	3.16%	10.49%	-	-
Horiz. %	100.70%	104.90%	120.28%	115.38%	113.99%	110.49%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 534,464
RPS	63.21	59.38	55.62	51.68	50.15	51.41	37.50	9.08%
YoY %	6.45%	6.76%	7.62%	3.05%	-2.45%	37.09%	-	-
Horiz. %	168.56%	158.35%	148.32%	137.81%	133.73%	137.09%	100.00%	-
EPS	25.06	21.26	20.42	18.32	16.52	22.56	10.41	15.76%
YoY %	17.87%	4.11%	11.46%	10.90%	-26.77%	116.71%	-	-
Horiz. %	240.73%	204.23%	196.16%	175.98%	158.69%	216.71%	100.00%	-
DPS	22.67	34.14	32.57	17.45	15.46	12.09	11.54	11.90%
YoY %	-33.60%	4.82%	86.65%	12.87%	27.87%	4.77%	-	-
Horiz. %	196.45%	295.84%	282.24%	151.21%	133.97%	104.77%	100.00%	-
NAPS	0.9468	0.9868	1.1312	1.0897	1.0736	1.0324	0.9236	0.41%
YoY %	-4.05%	-12.77%	3.81%	1.50%	3.99%	11.78%	-	-
Horiz. %	102.51%	106.84%	122.48%	117.98%	116.24%	111.78%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	8.14	7.76	7.56	6.18	7.74	7.04	6.90	-
P/RPS	8.47	8.60	8.94	7.90	10.17	8.95	11.88	-5.48%
YoY %	-1.51%	-3.80%	13.16%	-22.32%	13.63%	-24.66%	-	-
Horiz. %	71.30%	72.39%	75.25%	66.50%	85.61%	75.34%	100.00%	-
P/EPS	21.36	24.01	24.35	22.27	30.86	20.39	42.82	-10.94%
YoY %	-11.04%	-1.40%	9.34%	-27.84%	51.35%	-52.38%	-	-
Horiz. %	49.88%	56.07%	56.87%	52.01%	72.07%	47.62%	100.00%	-
EY	4.68	4.16	4.11	4.49	3.24	4.91	2.34	12.24%
YoY %	12.50%	1.22%	-8.46%	38.58%	-34.01%	109.83%	-	-
Horiz. %	200.00%	177.78%	175.64%	191.88%	138.46%	209.83%	100.00%	-
DY	4.24	6.70	6.55	4.29	3.04	2.63	2.59	8.55%
YoY %	-36.72%	2.29%	52.68%	41.12%	15.59%	1.54%	-	-
Horiz. %	163.71%	258.69%	252.90%	165.64%	117.37%	101.54%	100.00%	-
P/NAPS	5.65	5.17	4.40	3.75	4.75	4.46	4.83	2.64%
YoY %	9.28%	17.50%	17.33%	-21.05%	6.50%	-7.66%	-	-
Horiz. %	116.98%	107.04%	91.10%	77.64%	98.34%	92.34%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	15/07/15	17/07/14	18/07/13	18/07/12	19/07/11	16/07/10	20/07/09	-
Price	8.10	8.19	8.17	6.51	7.63	7.02	7.30	-
P/RPS	8.43	9.07	9.66	8.32	10.02	8.92	12.57	-6.43%
YoY %	-7.06%	-6.11%	16.11%	-16.97%	12.33%	-29.04%	-	-
Horiz. %	67.06%	72.16%	76.85%	66.19%	79.71%	70.96%	100.00%	-
P/EPS	21.26	25.34	26.31	23.46	30.42	20.33	45.30	-11.84%
YoY %	-16.10%	-3.69%	12.15%	-22.88%	49.63%	-55.12%	-	-
Horiz. %	46.93%	55.94%	58.08%	51.79%	67.15%	44.88%	100.00%	-
EY	4.70	3.95	3.80	4.26	3.29	4.92	2.21	13.39%
YoY %	18.99%	3.95%	-10.80%	29.48%	-33.13%	122.62%	-	-
Horiz. %	212.67%	178.73%	171.95%	192.76%	148.87%	222.62%	100.00%	-
DY	4.26	6.35	6.06	4.07	3.08	2.64	2.45	9.65%
YoY %	-32.91%	4.79%	48.89%	32.14%	16.67%	7.76%	-	-
Horiz. %	173.88%	259.18%	247.35%	166.12%	125.71%	107.76%	100.00%	-
P/NAPS	5.63	5.46	4.75	3.95	4.68	4.44	5.10	1.66%
YoY %	3.11%	14.95%	20.25%	-15.60%	5.41%	-12.94%	-	-
Horiz. %	110.39%	107.06%	93.14%	77.45%	91.76%	87.06%	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

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 16:50:00

EMA 5

5 Mins

SELL

2024-06-28 16:25:00

EMA 5

5 Mins

BUY

2024-06-28 16:10:00

EMA 5

5 Mins

SELL

2024-06-28 16:00:00

EMA 5

5 Mins

BUY

2024-06-28 15:45:00

EMA 5

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

916

HLIND

HONG LEONG INDUSTRIES BHD

904

JCY

JCY INTERNATIONAL BERHAD

646

DNEX

DAGANG NEXCHANGE BERHAD

622

GENTING

GENTING BHD

601

YTLPOWR

YTL POWER INTERNATIONAL BHD

562

MAYBANK

MALAYAN BANKING BHD

484

SAPNRG

SAPURA ENERGY BERHAD

481

NOTION

NOTION VTEC BHD

478

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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