[BURSA] YoY TTM Result on 30-Sep-2013 [#3]

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
TTM Result
Revenue	518,606	511,425	489,203	465,300	416,023	426,382	416,537	3.71%
YoY %	1.40%	4.54%	5.14%	11.84%	-2.43%	2.36%	-	-
Horiz. %	124.50%	122.78%	117.45%	111.71%	99.88%	102.36%	100.00%	-
PBT	272,184	277,637	250,646	247,350	209,578	208,609	222,175	3.43%
YoY %	-1.96%	10.77%	1.33%	18.02%	0.46%	-6.11%	-	-
Horiz. %	122.51%	124.96%	112.81%	111.33%	94.33%	93.89%	100.00%	-
Tax	-69,285	-69,250	-66,242	-65,510	-57,187	-60,379	-39,867	9.63%
YoY %	-0.05%	-4.54%	-1.12%	-14.55%	5.29%	-51.45%	-	-
Horiz. %	173.79%	173.70%	166.16%	164.32%	143.44%	151.45%	100.00%	-
NP	202,899	208,387	184,404	181,840	152,391	148,230	182,308	1.79%
YoY %	-2.63%	13.01%	1.41%	19.32%	2.81%	-18.69%	-	-
Horiz. %	111.29%	114.30%	101.15%	99.74%	83.59%	81.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	194,057	201,149	178,929	174,991	146,177	144,608	179,571	1.30%
YoY %	-3.53%	12.42%	2.25%	19.71%	1.09%	-19.47%	-	-
Horiz. %	108.07%	112.02%	99.64%	97.45%	81.40%	80.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.46%	24.94%	26.43%	26.48%	27.29%	28.94%	17.94%	-
YoY %	2.09%	-5.64%	-0.19%	-2.97%	-5.70%	61.32%	-	-
Horiz. %	141.92%	139.02%	147.32%	147.60%	152.12%	161.32%	100.00%	-
Total Cost	315,707	303,038	304,799	283,460	263,632	278,152	234,229	5.09%
YoY %	4.18%	-0.58%	7.53%	7.52%	-5.22%	18.75%	-	-
Horiz. %	134.79%	129.38%	130.13%	121.02%	112.55%	118.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	784,180	761,267	668,908	770,150	841,223	825,282	809,896	-0.53%
YoY %	3.01%	13.81%	-13.15%	-8.45%	1.93%	1.90%	-	-
Horiz. %	96.82%	94.00%	82.59%	95.09%	103.87%	101.90%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	187,300	183,453	276,268	263,566	141,200	125,142	97,865	11.41%
YoY %	2.10%	-33.60%	4.82%	86.66%	12.83%	27.87%	-	-
Horiz. %	191.39%	187.46%	282.29%	269.32%	144.28%	127.87%	100.00%	-
Div Payout %	96.52%	91.20%	154.40%	150.62%	96.60%	86.54%	54.50%	-
YoY %	5.83%	-40.93%	2.51%	55.92%	11.62%	58.79%	-	-
Horiz. %	177.10%	167.34%	283.30%	276.37%	177.25%	158.79%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	784,180	761,267	668,908	770,150	841,223	825,282	809,896	-0.53%
YoY %	3.01%	13.81%	-13.15%	-8.45%	1.93%	1.90%	-	-
Horiz. %	96.82%	94.00%	82.59%	95.09%	103.87%	101.90%	100.00%	-
NOSH	537,109	536,104	530,880	531,137	529,071	529,027	532,826	0.13%
YoY %	0.19%	0.98%	-0.05%	0.39%	0.01%	-0.71%	-	-
Horiz. %	100.80%	100.62%	99.63%	99.68%	99.30%	99.29%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	39.12%	40.75%	37.69%	39.08%	36.63%	34.76%	43.77%	-
YoY %	-4.00%	8.12%	-3.56%	6.69%	5.38%	-20.58%	-	-
Horiz. %	89.38%	93.10%	86.11%	89.28%	83.69%	79.42%	100.00%	-
ROE	24.75%	26.42%	26.75%	22.72%	17.38%	17.52%	22.17%	-
YoY %	-6.32%	-1.23%	17.74%	30.72%	-0.80%	-20.97%	-	-
Horiz. %	111.64%	119.17%	120.66%	102.48%	78.39%	79.03%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	96.55	95.40	92.15	87.60	78.63	80.60	78.17	3.57%
YoY %	1.21%	3.53%	5.19%	11.41%	-2.44%	3.11%	-	-
Horiz. %	123.51%	122.04%	117.88%	112.06%	100.59%	103.11%	100.00%	-
EPS	36.13	37.52	33.70	32.95	27.63	27.33	33.70	1.16%
YoY %	-3.70%	11.34%	2.28%	19.25%	1.10%	-18.90%	-	-
Horiz. %	107.21%	111.34%	100.00%	97.77%	81.99%	81.10%	100.00%	-
DPS	35.00	34.50	52.00	49.50	26.50	23.50	18.50	11.20%
YoY %	1.45%	-33.65%	5.05%	86.79%	12.77%	27.03%	-	-
Horiz. %	189.19%	186.49%	281.08%	267.57%	143.24%	127.03%	100.00%	-
NAPS	1.46	1.42	1.26	1.45	1.59	1.56	1.52	-0.66%
YoY %	2.82%	12.70%	-13.10%	-8.81%	1.92%	2.63%	-	-
Horiz. %	96.05%	93.42%	82.89%	95.39%	104.61%	102.63%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 531,137
RPS	64.08	63.19	60.45	57.49	51.41	52.69	51.47	3.71%
YoY %	1.41%	4.53%	5.15%	11.83%	-2.43%	2.37%	-	-
Horiz. %	124.50%	122.77%	117.45%	111.70%	99.88%	102.37%	100.00%	-
EPS	23.98	24.85	22.11	21.62	18.06	17.87	22.19	1.30%
YoY %	-3.50%	12.39%	2.27%	19.71%	1.06%	-19.47%	-	-
Horiz. %	108.07%	111.99%	99.64%	97.43%	81.39%	80.53%	100.00%	-
DPS	23.14	22.67	34.14	32.57	17.45	15.46	12.09	11.41%
YoY %	2.07%	-33.60%	4.82%	86.65%	12.87%	27.87%	-	-
Horiz. %	191.40%	187.51%	282.38%	269.40%	144.33%	127.87%	100.00%	-
NAPS	0.969	0.9407	0.8265	0.9516	1.0394	1.0197	1.0007	-0.53%
YoY %	3.01%	13.82%	-13.15%	-8.45%	1.93%	1.90%	-	-
Horiz. %	96.83%	94.00%	82.59%	95.09%	103.87%	101.90%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	8.82	8.05	8.06	7.40	6.15	6.12	8.13	-
P/RPS	9.13	8.44	8.75	8.45	7.82	7.59	10.40	-2.14%
YoY %	8.18%	-3.54%	3.55%	8.06%	3.03%	-27.02%	-	-
Horiz. %	87.79%	81.15%	84.13%	81.25%	75.19%	72.98%	100.00%	-
P/EPS	24.41	21.45	23.91	22.46	22.26	22.39	24.12	0.19%
YoY %	13.80%	-10.29%	6.46%	0.90%	-0.58%	-7.17%	-	-
Horiz. %	101.20%	88.93%	99.13%	93.12%	92.29%	92.83%	100.00%	-
EY	4.10	4.66	4.18	4.45	4.49	4.47	4.15	-0.20%
YoY %	-12.02%	11.48%	-6.07%	-0.89%	0.45%	7.71%	-	-
Horiz. %	98.80%	112.29%	100.72%	107.23%	108.19%	107.71%	100.00%	-
DY	3.97	4.29	6.45	6.69	4.31	3.84	2.28	9.67%
YoY %	-7.46%	-33.49%	-3.59%	55.22%	12.24%	68.42%	-	-
Horiz. %	174.12%	188.16%	282.89%	293.42%	189.04%	168.42%	100.00%	-
P/NAPS	6.04	5.67	6.40	5.10	3.87	3.92	5.35	2.04%
YoY %	6.53%	-11.41%	25.49%	31.78%	-1.28%	-26.73%	-	-
Horiz. %	112.90%	105.98%	119.63%	95.33%	72.34%	73.27%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	24/10/16	23/10/15	20/10/14	23/10/13	19/10/12	19/10/11	19/10/10	-
Price	8.80	8.39	7.90	7.96	6.39	6.41	8.35	-
P/RPS	9.11	8.79	8.57	9.09	8.13	7.95	10.68	-2.61%
YoY %	3.64%	2.57%	-5.72%	11.81%	2.26%	-25.56%	-	-
Horiz. %	85.30%	82.30%	80.24%	85.11%	76.12%	74.44%	100.00%	-
P/EPS	24.36	22.36	23.44	24.16	23.13	23.45	24.78	-0.28%
YoY %	8.94%	-4.61%	-2.98%	4.45%	-1.36%	-5.37%	-	-
Horiz. %	98.31%	90.23%	94.59%	97.50%	93.34%	94.63%	100.00%	-
EY	4.11	4.47	4.27	4.14	4.32	4.26	4.04	0.28%
YoY %	-8.05%	4.68%	3.14%	-4.17%	1.41%	5.45%	-	-
Horiz. %	101.73%	110.64%	105.69%	102.48%	106.93%	105.45%	100.00%	-
DY	3.98	4.11	6.58	6.22	4.15	3.67	2.22	10.20%
YoY %	-3.16%	-37.54%	5.79%	49.88%	13.08%	65.32%	-	-
Horiz. %	179.28%	185.14%	296.40%	280.18%	186.94%	165.32%	100.00%	-
P/NAPS	6.03	5.91	6.27	5.49	4.02	4.11	5.49	1.57%
YoY %	2.03%	-5.74%	14.21%	36.57%	-2.19%	-25.14%	-	-
Horiz. %	109.84%	107.65%	114.21%	100.00%	73.22%	74.86%	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 - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 16:20:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-20 16:20:00

EMA 5

10 Mins

BUY

2024-05-20 16:20:00

MACD/RSI

10 Mins

BUY

2024-05-20 16:20:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-20 16:10:00

EMA 5

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

MBSB

MALAYSIA BUILDING SOCIETY BHD

335

MPI

MALAYSIAN PACIFIC INDUSTRIES

332

PTRANS

PERAK TRANSIT BERHAD

298

HLIND

HONG LEONG INDUSTRIES BHD

288

TOPGLOV

TOP GLOVE CORPORATION BHD

280

YTLPOWR

YTL POWER INTERNATIONAL BHD

256

NOTION

NOTION VTEC BHD

240

DNEX

DAGANG NEXCHANGE BERHAD

238

PBBANK

PUBLIC BANK BHD

235

Daily Stocks

INGENIEU

0.08

-0.015

707,324,400

HSI-HUZ

0.165

-0.015

232,894,800

HSI-CV8

0.16

-0.005

206,681,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU-WB

0.02

0.00

136,483,500

HSI-CXG

0.25

-0.005

116,784,000

TOPGLOV

1.19

-0.01

91,679,100

VELESTO

0.29

+0.005

87,924,300

MBSB

0.94

+0.05

77,503,300

MYEG

1.02

-0.02

75,702,100

More active Stocks

MPI

39.40

+2.80

1,263,600

HLIND

11.48

+0.40

145,100

ARKA

2.40

+0.38

358,000

NESTLE

129.80

+0.30

43,000

PETDAG

21.18

+0.28

237,100

NHFATT

4.50

+0.27

185,600

AYER

7.50

+0.25

11,500

GAMUDA

5.80

+0.22

14,131,300

PPB

15.32

+0.20

993,100

GCB-C5

1.01

+0.195

50,000

More gainer Stocks

ALLIANZ

23.00

-0.38

55,900

GESHEN

3.85

-0.27

351,500

HEIM

25.34

-0.26

94,900

AJI

15.70

-0.24

98,100

ORIENT

6.97

-0.18

1,220,900

F&N

33.18

-0.18

193,600

KESM

6.30

-0.16

169,000

UTDPLT

25.70

-0.14

643,300

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.29

-0.11

242,400

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