[BURSA] YoY TTM Result on 30-Jun-2015 [#2]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	562,742	528,488	528,042	511,551	480,525	450,133	418,219	5.06%
YoY %	6.48%	0.08%	3.22%	6.46%	6.75%	7.63%	-	-
Horiz. %	134.56%	126.37%	126.26%	122.32%	114.90%	107.63%	100.00%	-
PBT	313,255	290,743	282,473	279,364	241,484	236,869	209,790	6.90%
YoY %	7.74%	2.93%	1.11%	15.69%	1.95%	12.91%	-	-
Horiz. %	149.32%	138.59%	134.65%	133.16%	115.11%	112.91%	100.00%	-
Tax	-77,351	-72,587	-71,898	-69,947	-64,072	-64,624	-55,949	5.54%
YoY %	-6.56%	-0.96%	-2.79%	-9.17%	0.85%	-15.51%	-	-
Horiz. %	138.25%	129.74%	128.51%	125.02%	114.52%	115.51%	100.00%	-
NP	235,904	218,156	210,575	209,417	177,412	172,245	153,841	7.38%
YoY %	8.14%	3.60%	0.55%	18.04%	3.00%	11.96%	-	-
Horiz. %	153.34%	141.81%	136.88%	136.13%	115.32%	111.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	228,866	210,379	201,480	202,771	172,050	165,276	148,302	7.49%
YoY %	8.79%	4.42%	-0.64%	17.86%	4.10%	11.45%	-	-
Horiz. %	154.32%	141.86%	135.86%	136.73%	116.01%	111.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.69%	24.97%	25.45%	25.04%	26.53%	27.28%	26.67%	-
YoY %	-1.12%	-1.89%	1.64%	-5.62%	-2.75%	2.29%	-	-
Horiz. %	92.58%	93.63%	95.43%	93.89%	99.48%	102.29%	100.00%	-
Total Cost	326,838	310,332	317,467	302,134	303,113	277,888	264,378	3.59%
YoY %	5.32%	-2.25%	5.07%	-0.32%	9.08%	5.11%	-	-
Horiz. %	123.63%	117.38%	120.08%	114.28%	114.65%	105.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	903,001	906,509	817,413	766,281	798,596	915,507	881,866	0.39%
YoY %	-0.39%	10.90%	6.67%	-4.05%	-12.77%	3.81%	-	-
Horiz. %	102.40%	102.79%	92.69%	86.89%	90.56%	103.81%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	276,812	278,905	187,300	183,453	276,268	263,566	141,200	11.86%
YoY %	-0.75%	48.91%	2.10%	-33.60%	4.82%	86.66%	-	-
Horiz. %	196.04%	197.52%	132.65%	129.92%	195.66%	186.66%	100.00%	-
Div Payout %	120.95%	132.57%	92.96%	90.47%	160.57%	159.47%	95.21%	-
YoY %	-8.77%	42.61%	2.75%	-43.66%	0.69%	67.49%	-	-
Horiz. %	127.03%	139.24%	97.64%	95.02%	168.65%	167.49%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	903,001	906,509	817,413	766,281	798,596	915,507	881,866	0.39%
YoY %	-0.39%	10.90%	6.67%	-4.05%	-12.77%	3.81%	-	-
Horiz. %	102.40%	102.79%	92.69%	86.89%	90.56%	103.81%	100.00%	-
NOSH	807,472	536,396	537,771	532,139	532,397	532,271	534,464	7.11%
YoY %	50.54%	-0.26%	1.06%	-0.05%	0.02%	-0.41%	-	-
Horiz. %	151.08%	100.36%	100.62%	99.56%	99.61%	99.59%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	41.92%	41.28%	39.88%	40.94%	36.92%	38.27%	36.78%	-
YoY %	1.55%	3.51%	-2.59%	10.89%	-3.53%	4.05%	-	-
Horiz. %	113.97%	112.23%	108.43%	111.31%	100.38%	104.05%	100.00%	-
ROE	25.35%	23.21%	24.65%	26.46%	21.54%	18.05%	16.82%	-
YoY %	9.22%	-5.84%	-6.84%	22.84%	19.34%	7.31%	-	-
Horiz. %	150.71%	137.99%	146.55%	157.31%	128.06%	107.31%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	69.80	98.53	98.19	96.13	90.26	84.57	78.25	-1.88%
YoY %	-29.16%	0.35%	2.14%	6.50%	6.73%	8.08%	-	-
Horiz. %	89.20%	125.92%	125.48%	122.85%	115.35%	108.08%	100.00%	-
EPS	28.39	39.22	37.47	38.10	32.32	31.05	27.75	0.38%
YoY %	-27.61%	4.67%	-1.65%	17.88%	4.09%	11.89%	-	-
Horiz. %	102.31%	141.33%	135.03%	137.30%	116.47%	111.89%	100.00%	-
DPS	34.33	52.00	35.00	34.50	52.00	49.50	26.50	4.40%
YoY %	-33.98%	48.57%	1.45%	-33.65%	5.05%	86.79%	-	-
Horiz. %	129.55%	196.23%	132.08%	130.19%	196.23%	186.79%	100.00%	-
NAPS	1.12	1.69	1.52	1.44	1.50	1.72	1.65	-6.25%
YoY %	-33.73%	11.18%	5.56%	-4.00%	-12.79%	4.24%	-	-
Horiz. %	67.88%	102.42%	92.12%	87.27%	90.91%	104.24%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 532,139
RPS	69.53	65.30	65.25	63.21	59.38	55.62	51.68	5.06%
YoY %	6.48%	0.08%	3.23%	6.45%	6.76%	7.62%	-	-
Horiz. %	134.54%	126.35%	126.26%	122.31%	114.90%	107.62%	100.00%	-
EPS	28.28	26.00	24.90	25.06	21.26	20.42	18.32	7.50%
YoY %	8.77%	4.42%	-0.64%	17.87%	4.11%	11.46%	-	-
Horiz. %	154.37%	141.92%	135.92%	136.79%	116.05%	111.46%	100.00%	-
DPS	34.20	34.46	23.14	22.67	34.14	32.57	17.45	11.86%
YoY %	-0.75%	48.92%	2.07%	-33.60%	4.82%	86.65%	-	-
Horiz. %	195.99%	197.48%	132.61%	129.91%	195.64%	186.65%	100.00%	-
NAPS	1.1158	1.1201	1.01	0.9468	0.9868	1.1312	1.0897	0.39%
YoY %	-0.38%	10.90%	6.68%	-4.05%	-12.77%	3.81%	-	-
Horiz. %	102.40%	102.79%	92.69%	86.89%	90.56%	103.81%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	7.35	10.60	8.56	8.14	7.76	7.56	6.18	-
P/RPS	10.53	10.76	8.72	8.47	8.60	8.94	7.90	4.90%
YoY %	-2.14%	23.39%	2.95%	-1.51%	-3.80%	13.16%	-	-
Horiz. %	133.29%	136.20%	110.38%	107.22%	108.86%	113.16%	100.00%	-
P/EPS	25.89	27.03	22.85	21.36	24.01	24.35	22.27	2.54%
YoY %	-4.22%	18.29%	6.98%	-11.04%	-1.40%	9.34%	-	-
Horiz. %	116.26%	121.37%	102.60%	95.91%	107.81%	109.34%	100.00%	-
EY	3.86	3.70	4.38	4.68	4.16	4.11	4.49	-2.48%
YoY %	4.32%	-15.53%	-6.41%	12.50%	1.22%	-8.46%	-	-
Horiz. %	85.97%	82.41%	97.55%	104.23%	92.65%	91.54%	100.00%	-
DY	4.67	4.91	4.09	4.24	6.70	6.55	4.29	1.42%
YoY %	-4.89%	20.05%	-3.54%	-36.72%	2.29%	52.68%	-	-
Horiz. %	108.86%	114.45%	95.34%	98.83%	156.18%	152.68%	100.00%	-
P/NAPS	6.56	6.27	5.63	5.65	5.17	4.40	3.75	9.76%
YoY %	4.63%	11.37%	-0.35%	9.28%	17.50%	17.33%	-	-
Horiz. %	174.93%	167.20%	150.13%	150.67%	137.87%	117.33%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	30/07/18	26/07/17	25/07/16	15/07/15	17/07/14	18/07/13	18/07/12	-
Price	7.79	10.50	8.89	8.10	8.19	8.17	6.51	-
P/RPS	11.16	10.66	9.05	8.43	9.07	9.66	8.32	5.01%
YoY %	4.69%	17.79%	7.35%	-7.06%	-6.11%	16.11%	-	-
Horiz. %	134.13%	128.12%	108.77%	101.32%	109.01%	116.11%	100.00%	-
P/EPS	27.44	26.77	23.73	21.26	25.34	26.31	23.46	2.64%
YoY %	2.50%	12.81%	11.62%	-16.10%	-3.69%	12.15%	-	-
Horiz. %	116.97%	114.11%	101.15%	90.62%	108.01%	112.15%	100.00%	-
EY	3.64	3.74	4.21	4.70	3.95	3.80	4.26	-2.58%
YoY %	-2.67%	-11.16%	-10.43%	18.99%	3.95%	-10.80%	-	-
Horiz. %	85.45%	87.79%	98.83%	110.33%	92.72%	89.20%	100.00%	-
DY	4.41	4.95	3.94	4.26	6.35	6.06	4.07	1.34%
YoY %	-10.91%	25.63%	-7.51%	-32.91%	4.79%	48.89%	-	-
Horiz. %	108.35%	121.62%	96.81%	104.67%	156.02%	148.89%	100.00%	-
P/NAPS	6.96	6.21	5.85	5.63	5.46	4.75	3.95	9.89%
YoY %	12.08%	6.15%	3.91%	3.11%	14.95%	20.25%	-	-
Horiz. %	176.20%	157.22%	148.10%	142.53%	138.23%	120.25%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 11:35:00

EMA 5

5 Mins

BUY

2024-05-17 11:30:00

EMA 5

5 Mins

SELL

2024-05-17 09:20:00

EMA 5

5 Mins

BUY

2024-05-17 09:15:00

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 >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

657

MPI

MALAYSIAN PACIFIC INDUSTRIES

478

HLIND

HONG LEONG INDUSTRIES BHD

461

PTRANS

PERAK TRANSIT BERHAD

405

MBSB

MALAYSIA BUILDING SOCIETY BHD

375

HARTA

HARTALEGA HOLDINGS BHD

372

MYEG

MY E.G. SERVICES BHD

338

YTLPOWR

YTL POWER INTERNATIONAL BHD

330

NOTION

NOTION VTEC BHD

326

Daily Stocks

INGENIEU-WB

0.02

+0.015

632,449,300

HSI-HUZ

0.195

-0.01

327,752,100

HSI-CV8

0.15

0.00

324,238,700

INGENIEU

0.09

+0.015

269,300,200

HSI-HU6

0.06

-0.01

137,186,600

REVENUE

0.225

-0.005

106,631,000

DSONIC

0.535

+0.06

86,763,800

SINKUNG

0.155

+0.01

57,483,200

TOPGLOV

1.22

+0.02

55,514,300

0.41

+0.015

38,863,600

More active Stocks

MPI

35.94

+2.44

321,100

ALLIANZ

22.80

+0.72

37,700

ALLIANZ-PA

23.60

+0.70

10,000

HEIM

25.26

+0.50

136,300

TOYOVEN

1.17

+0.235

3,096,300

DKSH

5.23

+0.22

358,500

YTLPOWR

5.38

+0.20

12,520,100

PETGAS

18.32

+0.20

69,900

HSI-CVV

1.30

+0.20

6,000

KESM

6.48

+0.18

73,400

More gainer Stocks

AJI

15.80

-0.32

165,600

PANAMY

19.38

-0.32

29,900

UTDPLT

26.00

-0.20

76,600

CARZO

0.105

-0.195

50,000

SAM

5.71

-0.13

345,400

KUAISHO-C17

0.08

-0.12

58,800

KLK

22.42

-0.10

129,000

PARAGON

3.41

-0.09

15,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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