[BURSA] YoY TTM 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
TTM Result
Revenue	896,815	582,532	509,226	562,742	528,488	528,042	511,551	9.79%
YoY %	53.95%	14.40%	-9.51%	6.48%	0.08%	3.22%	-	-
Horiz. %	175.31%	113.88%	99.55%	110.01%	103.31%	103.22%	100.00%	-
PBT	585,518	331,292	268,266	313,255	290,743	282,473	279,364	13.11%
YoY %	76.74%	23.49%	-14.36%	7.74%	2.93%	1.11%	-	-
Horiz. %	209.59%	118.59%	96.03%	112.13%	104.07%	101.11%	100.00%	-
Tax	-148,368	-86,383	-67,557	-77,351	-72,587	-71,898	-69,947	13.33%
YoY %	-71.76%	-27.87%	12.66%	-6.56%	-0.96%	-2.79%	-	-
Horiz. %	212.11%	123.50%	96.58%	110.59%	103.77%	102.79%	100.00%	-
NP	437,150	244,909	200,709	235,904	218,156	210,575	209,417	13.03%
YoY %	78.49%	22.02%	-14.92%	8.14%	3.60%	0.55%	-	-
Horiz. %	208.75%	116.95%	95.84%	112.65%	104.17%	100.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	437,150	243,619	195,241	228,866	210,379	201,480	202,771	13.64%
YoY %	79.44%	24.78%	-14.69%	8.79%	4.42%	-0.64%	-	-
Horiz. %	215.59%	120.14%	96.29%	112.87%	103.75%	99.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.34%	26.07%	25.18%	24.69%	24.97%	25.45%	25.04%	-
YoY %	-2.80%	3.53%	1.98%	-1.12%	-1.89%	1.64%	-	-
Horiz. %	101.20%	104.11%	100.56%	98.60%	99.72%	101.64%	100.00%	-
Total Cost	459,665	337,623	308,517	326,838	310,332	317,467	302,134	7.23%
YoY %	36.15%	9.43%	-5.61%	5.32%	-2.25%	5.07%	-	-
Horiz. %	152.14%	111.75%	102.11%	108.18%	102.71%	105.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	865,924	808,503	888,222	903,001	906,509	817,413	766,281	2.05%
YoY %	7.10%	-8.98%	-1.64%	-0.39%	10.90%	6.67%	-	-
Horiz. %	113.00%	105.51%	115.91%	117.84%	118.30%	106.67%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	469,117	221,529	177,644	276,812	278,905	187,300	183,453	16.92%
YoY %	111.76%	24.70%	-35.83%	-0.75%	48.91%	2.10%	-	-
Horiz. %	255.72%	120.76%	96.83%	150.89%	152.03%	102.10%	100.00%	-
Div Payout %	107.31%	90.93%	90.99%	120.95%	132.57%	92.96%	90.47%	-
YoY %	18.01%	-0.07%	-24.77%	-8.77%	42.61%	2.75%	-	-
Horiz. %	118.61%	100.51%	100.57%	133.69%	146.53%	102.75%	100.00%	-

	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	865,924	808,503	888,222	903,001	906,509	817,413	766,281	2.05%
YoY %	7.10%	-8.98%	-1.64%	-0.39%	10.90%	6.67%	-	-
Horiz. %	113.00%	105.51%	115.91%	117.84%	118.30%	106.67%	100.00%	-
NOSH	809,299	805,859	807,474	807,472	536,396	537,771	532,139	7.23%
YoY %	0.43%	-0.20%	0.00%	50.54%	-0.26%	1.06%	-	-
Horiz. %	152.08%	151.44%	151.74%	151.74%	100.80%	101.06%	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	48.74%	42.04%	39.41%	41.92%	41.28%	39.88%	40.94%	-
YoY %	15.94%	6.67%	-5.99%	1.55%	3.51%	-2.59%	-	-
Horiz. %	119.05%	102.69%	96.26%	102.39%	100.83%	97.41%	100.00%	-
ROE	50.48%	30.13%	21.98%	25.35%	23.21%	24.65%	26.46%	-
YoY %	67.54%	37.08%	-13.29%	9.22%	-5.84%	-6.84%	-	-
Horiz. %	190.78%	113.87%	83.07%	95.80%	87.72%	93.16%	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	110.82	72.05	63.06	69.80	98.53	98.19	96.13	2.39%
YoY %	53.81%	14.26%	-9.66%	-29.16%	0.35%	2.14%	-	-
Horiz. %	115.28%	74.95%	65.60%	72.61%	102.50%	102.14%	100.00%	-
EPS	54.02	30.13	24.18	28.39	39.22	37.47	38.10	5.98%
YoY %	79.29%	24.61%	-14.83%	-27.61%	4.67%	-1.65%	-	-
Horiz. %	141.78%	79.08%	63.46%	74.51%	102.94%	98.35%	100.00%	-
DPS	58.00	27.40	22.00	34.33	52.00	35.00	34.50	9.03%
YoY %	111.68%	24.55%	-35.92%	-33.98%	48.57%	1.45%	-	-
Horiz. %	168.12%	79.42%	63.77%	99.51%	150.72%	101.45%	100.00%	-
NAPS	1.07	1.00	1.10	1.12	1.69	1.52	1.44	-4.82%
YoY %	7.00%	-9.09%	-1.79%	-33.73%	11.18%	5.56%	-	-
Horiz. %	74.31%	69.44%	76.39%	77.78%	117.36%	105.56%	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 - 807,472
RPS	110.81	71.98	62.92	69.53	65.30	65.25	63.21	9.79%
YoY %	53.95%	14.40%	-9.51%	6.48%	0.08%	3.23%	-	-
Horiz. %	175.30%	113.87%	99.54%	110.00%	103.31%	103.23%	100.00%	-
EPS	54.02	30.10	24.12	28.28	26.00	24.90	25.06	13.64%
YoY %	79.47%	24.79%	-14.71%	8.77%	4.42%	-0.64%	-	-
Horiz. %	215.56%	120.11%	96.25%	112.85%	103.75%	99.36%	100.00%	-
DPS	57.97	27.37	21.95	34.20	34.46	23.14	22.67	16.92%
YoY %	111.80%	24.69%	-35.82%	-0.75%	48.92%	2.07%	-	-
Horiz. %	255.71%	120.73%	96.82%	150.86%	152.01%	102.07%	100.00%	-
NAPS	1.07	0.999	1.0975	1.1158	1.1201	1.01	0.9468	2.05%
YoY %	7.11%	-8.97%	-1.64%	-0.38%	10.90%	6.68%	-	-
Horiz. %	113.01%	105.51%	115.92%	117.85%	118.30%	106.68%	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	7.93	7.28	7.00	7.35	10.60	8.56	8.14	-
P/RPS	7.16	10.10	11.10	10.53	10.76	8.72	8.47	-2.75%
YoY %	-29.11%	-9.01%	5.41%	-2.14%	23.39%	2.95%	-	-
Horiz. %	84.53%	119.24%	131.05%	124.32%	127.04%	102.95%	100.00%	-
P/EPS	14.68	24.16	28.95	25.89	27.03	22.85	21.36	-6.05%
YoY %	-39.24%	-16.55%	11.82%	-4.22%	18.29%	6.98%	-	-
Horiz. %	68.73%	113.11%	135.53%	121.21%	126.54%	106.98%	100.00%	-
EY	6.81	4.14	3.45	3.86	3.70	4.38	4.68	6.44%
YoY %	64.49%	20.00%	-10.62%	4.32%	-15.53%	-6.41%	-	-
Horiz. %	145.51%	88.46%	73.72%	82.48%	79.06%	93.59%	100.00%	-
DY	7.31	3.76	3.14	4.67	4.91	4.09	4.24	9.49%
YoY %	94.41%	19.75%	-32.76%	-4.89%	20.05%	-3.54%	-	-
Horiz. %	172.41%	88.68%	74.06%	110.14%	115.80%	96.46%	100.00%	-
P/NAPS	7.41	7.28	6.36	6.56	6.27	5.63	5.65	4.61%
YoY %	1.79%	14.47%	-3.05%	4.63%	11.37%	-0.35%	-	-
Horiz. %	131.15%	128.85%	112.57%	116.11%	110.97%	99.65%	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	28/07/21	28/07/20	01/08/19	30/07/18	26/07/17	25/07/16	15/07/15	-
Price	7.60	10.04	6.71	7.79	10.50	8.89	8.10	-
P/RPS	6.86	13.93	10.64	11.16	10.66	9.05	8.43	-3.37%
YoY %	-50.75%	30.92%	-4.66%	4.69%	17.79%	7.35%	-	-
Horiz. %	81.38%	165.24%	126.22%	132.38%	126.45%	107.35%	100.00%	-
P/EPS	14.07	33.32	27.75	27.44	26.77	23.73	21.26	-6.64%
YoY %	-57.77%	20.07%	1.13%	2.50%	12.81%	11.62%	-	-
Horiz. %	66.18%	156.73%	130.53%	129.07%	125.92%	111.62%	100.00%	-
EY	7.11	3.00	3.60	3.64	3.74	4.21	4.70	7.13%
YoY %	137.00%	-16.67%	-1.10%	-2.67%	-11.16%	-10.43%	-	-
Horiz. %	151.28%	63.83%	76.60%	77.45%	79.57%	89.57%	100.00%	-
DY	7.63	2.73	3.28	4.41	4.95	3.94	4.26	10.19%
YoY %	179.49%	-16.77%	-25.62%	-10.91%	25.63%	-7.51%	-	-
Horiz. %	179.11%	64.08%	77.00%	103.52%	116.20%	92.49%	100.00%	-
P/NAPS	7.10	10.04	6.10	6.96	6.21	5.85	5.63	3.93%
YoY %	-29.28%	64.59%	-12.36%	12.08%	6.15%	3.91%	-	-
Horiz. %	126.11%	178.33%	108.35%	123.62%	110.30%	103.91%	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 - 09 May 2024

MQ Trader

MQ Trading Signals

2024-05-09 16:50:00

EMA 5

10 Mins

BUY

2024-05-09 16:40:00

EMA 5

5 Mins

BUY

2024-05-09 16:35:00

EMA 5

5 Mins

SELL

2024-05-09 16:30:00

EMA 5

5 Mins

BUY

2024-05-09 15:40:00

ADX

10 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

MYEG

MY E.G. SERVICES BHD

432

MPI

MALAYSIAN PACIFIC INDUSTRIES

339

PTRANS

PERAK TRANSIT BERHAD

339

HLIND

HONG LEONG INDUSTRIES BHD

335

YTLPOWR

YTL POWER INTERNATIONAL BHD

330

PBBANK

PUBLIC BANK BHD

264

VSTECS

VSTECS BERHAD

232

CAPITALA

CAPITAL A BERHAD

222

SNS

SNS NETWORK TECHNOLOGY BERHAD

221

Daily Stocks

0.105

-0.01

508,283,500

MYEG

0.985

0.00

153,504,700

ICONIC-WA

0.045

-0.005

148,744,500

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.165

+0.03

116,432,400

PMHLDG

0.295

+0.075

116,034,000

SNS

0.53

+0.045

102,787,900

HSI-HU6

0.135

-0.03

94,490,300

VELESTO

0.29

+0.015

89,077,300

MUIIND

0.06

+0.005

81,409,100

More active Stocks

VSTECS

3.58

+0.82

17,450,000

BKAWAN

20.36

+0.32

10,500

KOBAY

1.93

+0.20

7,884,400

ATECH

3.07

+0.18

524,800

AJI

19.28

+0.18

315,400

ALLIANZ

21.68

+0.18

14,300

SIGN

1.49

+0.16

7,355,200

HSI-CVH

0.91

+0.14

781,100

HEIM

23.90

+0.14

124,700

MCEHLDG

1.71

+0.13

2,158,600

More gainer Stocks

PETDAG

21.46

-0.34

496,200

KLK

22.92

-0.28

527,900

MSM

3.26

-0.22

2,973,500

MPI

31.00

-0.20

156,200

HUMEIND-LA

4.23

-0.19

9,200

ORIENT

6.97

-0.18

1,220,900

PPB

15.80

-0.18

592,200

NHFATT

3.89

-0.17

114,300

CARLSBG

19.30

-0.14

119,700

INARI

3.09

-0.13

18,277,500

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