[BURSA] YoY TTM Result on 30-Jun-2019 [#2]

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	656,349	896,815	582,532	509,226	562,742	528,488	528,042	3.69%
YoY %	-26.81%	53.95%	14.40%	-9.51%	6.48%	0.08%	-	-
Horiz. %	124.30%	169.84%	110.32%	96.44%	106.57%	100.08%	100.00%	-
PBT	370,086	585,518	331,292	268,266	313,255	290,743	282,473	4.60%
YoY %	-36.79%	76.74%	23.49%	-14.36%	7.74%	2.93%	-	-
Horiz. %	131.02%	207.28%	117.28%	94.97%	110.90%	102.93%	100.00%	-
Tax	-97,756	-148,368	-86,383	-67,557	-77,351	-72,587	-71,898	5.25%
YoY %	34.11%	-71.76%	-27.87%	12.66%	-6.56%	-0.96%	-	-
Horiz. %	135.96%	206.36%	120.15%	93.96%	107.58%	100.96%	100.00%	-
NP	272,330	437,150	244,909	200,709	235,904	218,156	210,575	4.37%
YoY %	-37.70%	78.49%	22.02%	-14.92%	8.14%	3.60%	-	-
Horiz. %	129.33%	207.60%	116.30%	95.31%	112.03%	103.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	272,330	437,150	243,619	195,241	228,866	210,379	201,480	5.14%
YoY %	-37.70%	79.44%	24.78%	-14.69%	8.79%	4.42%	-	-
Horiz. %	135.16%	216.97%	120.91%	96.90%	113.59%	104.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.41%	25.34%	26.07%	25.18%	24.69%	24.97%	25.45%	-
YoY %	4.22%	-2.80%	3.53%	1.98%	-1.12%	-1.89%	-	-
Horiz. %	103.77%	99.57%	102.44%	98.94%	97.01%	98.11%	100.00%	-
Total Cost	384,019	459,665	337,623	308,517	326,838	310,332	317,467	3.22%
YoY %	-16.46%	36.15%	9.43%	-5.61%	5.32%	-2.25%	-	-
Horiz. %	120.96%	144.79%	106.35%	97.18%	102.95%	97.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	809,299	865,924	808,503	888,222	903,001	906,509	817,413	-0.16%
YoY %	-6.54%	7.10%	-8.98%	-1.64%	-0.39%	10.90%	-	-
Horiz. %	99.01%	105.93%	98.91%	108.66%	110.47%	110.90%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	258,975	469,117	221,529	177,644	276,812	278,905	187,300	5.54%
YoY %	-44.80%	111.76%	24.70%	-35.83%	-0.75%	48.91%	-	-
Horiz. %	138.27%	250.46%	118.27%	94.84%	147.79%	148.91%	100.00%	-
Div Payout %	95.10%	107.31%	90.93%	90.99%	120.95%	132.57%	92.96%	-
YoY %	-11.38%	18.01%	-0.07%	-24.77%	-8.77%	42.61%	-	-
Horiz. %	102.30%	115.44%	97.82%	97.88%	130.11%	142.61%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	809,299	865,924	808,503	888,222	903,001	906,509	817,413	-0.16%
YoY %	-6.54%	7.10%	-8.98%	-1.64%	-0.39%	10.90%	-	-
Horiz. %	99.01%	105.93%	98.91%	108.66%	110.47%	110.90%	100.00%	-
NOSH	809,299	809,299	805,859	807,474	807,472	536,396	537,771	7.04%
YoY %	0.00%	0.43%	-0.20%	0.00%	50.54%	-0.26%	-	-
Horiz. %	150.49%	150.49%	149.85%	150.15%	150.15%	99.74%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	41.49%	48.74%	42.04%	39.41%	41.92%	41.28%	39.88%	-
YoY %	-14.87%	15.94%	6.67%	-5.99%	1.55%	3.51%	-	-
Horiz. %	104.04%	122.22%	105.42%	98.82%	105.12%	103.51%	100.00%	-
ROE	33.65%	50.48%	30.13%	21.98%	25.35%	23.21%	24.65%	-
YoY %	-33.34%	67.54%	37.08%	-13.29%	9.22%	-5.84%	-	-
Horiz. %	136.51%	204.79%	122.23%	89.17%	102.84%	94.16%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	81.10	110.82	72.05	63.06	69.80	98.53	98.19	-3.13%
YoY %	-26.82%	53.81%	14.26%	-9.66%	-29.16%	0.35%	-	-
Horiz. %	82.59%	112.86%	73.38%	64.22%	71.09%	100.35%	100.00%	-
EPS	33.65	54.02	30.13	24.18	28.39	39.22	37.47	-1.77%
YoY %	-37.71%	79.29%	24.61%	-14.83%	-27.61%	4.67%	-	-
Horiz. %	89.81%	144.17%	80.41%	64.53%	75.77%	104.67%	100.00%	-
DPS	32.00	58.00	27.40	22.00	34.33	52.00	35.00	-1.48%
YoY %	-44.83%	111.68%	24.55%	-35.92%	-33.98%	48.57%	-	-
Horiz. %	91.43%	165.71%	78.29%	62.86%	98.09%	148.57%	100.00%	-
NAPS	1.00	1.07	1.00	1.10	1.12	1.69	1.52	-6.73%
YoY %	-6.54%	7.00%	-9.09%	-1.79%	-33.73%	11.18%	-	-
Horiz. %	65.79%	70.39%	65.79%	72.37%	73.68%	111.18%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 807,474
RPS	81.10	110.81	71.98	62.92	69.53	65.30	65.25	3.68%
YoY %	-26.81%	53.95%	14.40%	-9.51%	6.48%	0.08%	-	-
Horiz. %	124.29%	169.82%	110.31%	96.43%	106.56%	100.08%	100.00%	-
EPS	33.65	54.02	30.10	24.12	28.28	26.00	24.90	5.14%
YoY %	-37.71%	79.47%	24.79%	-14.71%	8.77%	4.42%	-	-
Horiz. %	135.14%	216.95%	120.88%	96.87%	113.57%	104.42%	100.00%	-
DPS	32.00	57.97	27.37	21.95	34.20	34.46	23.14	5.54%
YoY %	-44.80%	111.80%	24.69%	-35.82%	-0.75%	48.92%	-	-
Horiz. %	138.29%	250.52%	118.28%	94.86%	147.80%	148.92%	100.00%	-
NAPS	1.00	1.07	0.999	1.0975	1.1158	1.1201	1.01	-0.16%
YoY %	-6.54%	7.11%	-8.97%	-1.64%	-0.38%	10.90%	-	-
Horiz. %	99.01%	105.94%	98.91%	108.66%	110.48%	110.90%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	6.63	7.93	7.28	7.00	7.35	10.60	8.56	-
P/RPS	8.18	7.16	10.10	11.10	10.53	10.76	8.72	-1.05%
YoY %	14.25%	-29.11%	-9.01%	5.41%	-2.14%	23.39%	-	-
Horiz. %	93.81%	82.11%	115.83%	127.29%	120.76%	123.39%	100.00%	-
P/EPS	19.70	14.68	24.16	28.95	25.89	27.03	22.85	-2.44%
YoY %	34.20%	-39.24%	-16.55%	11.82%	-4.22%	18.29%	-	-
Horiz. %	86.21%	64.25%	105.73%	126.70%	113.30%	118.29%	100.00%	-
EY	5.08	6.81	4.14	3.45	3.86	3.70	4.38	2.50%
YoY %	-25.40%	64.49%	20.00%	-10.62%	4.32%	-15.53%	-	-
Horiz. %	115.98%	155.48%	94.52%	78.77%	88.13%	84.47%	100.00%	-
DY	4.83	7.31	3.76	3.14	4.67	4.91	4.09	2.80%
YoY %	-33.93%	94.41%	19.75%	-32.76%	-4.89%	20.05%	-	-
Horiz. %	118.09%	178.73%	91.93%	76.77%	114.18%	120.05%	100.00%	-
P/NAPS	6.63	7.41	7.28	6.36	6.56	6.27	5.63	2.76%
YoY %	-10.53%	1.79%	14.47%	-3.05%	4.63%	11.37%	-	-
Horiz. %	117.76%	131.62%	129.31%	112.97%	116.52%	111.37%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	28/07/22	28/07/21	28/07/20	01/08/19	30/07/18	26/07/17	25/07/16	-
Price	6.43	7.60	10.04	6.71	7.79	10.50	8.89	-
P/RPS	7.93	6.86	13.93	10.64	11.16	10.66	9.05	-2.17%
YoY %	15.60%	-50.75%	30.92%	-4.66%	4.69%	17.79%	-	-
Horiz. %	87.62%	75.80%	153.92%	117.57%	123.31%	117.79%	100.00%	-
P/EPS	19.11	14.07	33.32	27.75	27.44	26.77	23.73	-3.54%
YoY %	35.82%	-57.77%	20.07%	1.13%	2.50%	12.81%	-	-
Horiz. %	80.53%	59.29%	140.41%	116.94%	115.63%	112.81%	100.00%	-
EY	5.23	7.11	3.00	3.60	3.64	3.74	4.21	3.68%
YoY %	-26.44%	137.00%	-16.67%	-1.10%	-2.67%	-11.16%	-	-
Horiz. %	124.23%	168.88%	71.26%	85.51%	86.46%	88.84%	100.00%	-
DY	4.98	7.63	2.73	3.28	4.41	4.95	3.94	3.97%
YoY %	-34.73%	179.49%	-16.77%	-25.62%	-10.91%	25.63%	-	-
Horiz. %	126.40%	193.65%	69.29%	83.25%	111.93%	125.63%	100.00%	-
P/NAPS	6.43	7.10	10.04	6.10	6.96	6.21	5.85	1.58%
YoY %	-9.44%	-29.28%	64.59%	-12.36%	12.08%	6.15%	-	-
Horiz. %	109.91%	121.37%	171.62%	104.27%	118.97%	106.15%	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 - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 15:35:00

EMA 5

5 Mins

SELL

2024-05-17 15:30:00

EMA 5

10 Mins

SELL

2024-05-17 15:00:00

ADX

10 Mins

SELL

2024-05-17 11:50:00

ADX

5 Mins

SELL

2024-05-17 11:35:00

EMA 5

5 Mins

BUY

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

426

DNEX

DAGANG NEXCHANGE BERHAD

377

HLIND

HONG LEONG INDUSTRIES BHD

352

PTRANS

PERAK TRANSIT BERHAD

351

MBSB

MALAYSIA BUILDING SOCIETY BHD

339

YTLPOWR

YTL POWER INTERNATIONAL BHD

290

TOPGLOV

TOP GLOVE CORPORATION BHD

250

MAYBANK

MALAYAN BANKING BHD

224

PBBANK

PUBLIC BANK BHD

223

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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