[BURSA] YoY TTM Result on 30-Sep-2017 [#3]

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
TTM Result
Revenue	697,602	502,075	562,291	539,365	518,606	511,425	489,203	6.08%
YoY %	38.94%	-10.71%	4.25%	4.00%	1.40%	4.54%	-	-
Horiz. %	142.60%	102.63%	114.94%	110.25%	106.01%	104.54%	100.00%	-
PBT	430,777	264,130	311,140	300,215	272,184	277,637	250,646	9.43%
YoY %	63.09%	-15.11%	3.64%	10.30%	-1.96%	10.77%	-	-
Horiz. %	171.87%	105.38%	124.14%	119.78%	108.59%	110.77%	100.00%	-
Tax	-112,327	-66,491	-76,889	-74,891	-69,285	-69,250	-66,242	9.19%
YoY %	-68.94%	13.52%	-2.67%	-8.09%	-0.05%	-4.54%	-	-
Horiz. %	169.57%	100.38%	116.07%	113.06%	104.59%	104.54%	100.00%	-
NP	318,450	197,639	234,251	225,324	202,899	208,387	184,404	9.52%
YoY %	61.13%	-15.63%	3.96%	11.05%	-2.63%	13.01%	-	-
Horiz. %	172.69%	107.18%	127.03%	122.19%	110.03%	113.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	318,450	192,153	227,457	217,937	194,057	201,149	178,929	10.07%
YoY %	65.73%	-15.52%	4.37%	12.31%	-3.53%	12.42%	-	-
Horiz. %	177.98%	107.39%	127.12%	121.80%	108.45%	112.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.08%	25.17%	24.71%	24.95%	25.46%	24.94%	26.43%	-
YoY %	3.62%	1.86%	-0.96%	-2.00%	2.09%	-5.64%	-	-
Horiz. %	98.68%	95.23%	93.49%	94.40%	96.33%	94.36%	100.00%	-
Total Cost	379,152	304,436	328,040	314,041	315,707	303,038	304,799	3.70%
YoY %	24.54%	-7.20%	4.46%	-0.53%	4.18%	-0.58%	-	-
Horiz. %	124.39%	99.88%	107.63%	103.03%	103.58%	99.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	792,779	735,625	791,181	784,564	784,180	761,267	668,908	2.86%
YoY %	7.77%	-7.02%	0.84%	0.05%	3.01%	13.81%	-	-
Horiz. %	118.52%	109.97%	118.28%	117.29%	117.23%	113.81%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	221,529	177,644	276,812	278,905	187,300	183,453	276,268	-3.61%
YoY %	24.70%	-35.83%	-0.75%	48.91%	2.10%	-33.60%	-	-
Horiz. %	80.19%	64.30%	100.20%	100.95%	67.80%	66.40%	100.00%	-
Div Payout %	69.57%	92.45%	121.70%	127.98%	96.52%	91.20%	154.40%	-
YoY %	-24.75%	-24.03%	-4.91%	32.59%	5.83%	-40.93%	-	-
Horiz. %	45.06%	59.88%	78.82%	82.89%	62.51%	59.07%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	792,779	735,625	791,181	784,564	784,180	761,267	668,908	2.86%
YoY %	7.77%	-7.02%	0.84%	0.05%	3.01%	13.81%	-	-
Horiz. %	118.52%	109.97%	118.28%	117.29%	117.23%	113.81%	100.00%	-
NOSH	809,026	808,503	807,474	537,500	537,109	536,104	530,880	7.26%
YoY %	0.06%	0.13%	50.23%	0.07%	0.19%	0.98%	-	-
Horiz. %	152.39%	152.29%	152.10%	101.25%	101.17%	100.98%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	45.65%	39.36%	41.66%	41.78%	39.12%	40.75%	37.69%	-
YoY %	15.98%	-5.52%	-0.29%	6.80%	-4.00%	8.12%	-	-
Horiz. %	121.12%	104.43%	110.53%	110.85%	103.79%	108.12%	100.00%	-
ROE	40.17%	26.12%	28.75%	27.78%	24.75%	26.42%	26.75%	-
YoY %	53.79%	-9.15%	3.49%	12.24%	-6.32%	-1.23%	-	-
Horiz. %	150.17%	97.64%	107.48%	103.85%	92.52%	98.77%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	86.23	62.11	69.65	100.37	96.55	95.40	92.15	-1.09%
YoY %	38.83%	-10.83%	-30.61%	3.96%	1.21%	3.53%	-	-
Horiz. %	93.58%	67.40%	75.58%	108.92%	104.77%	103.53%	100.00%	-
EPS	39.37	23.77	28.17	40.56	36.13	37.52	33.70	2.62%
YoY %	65.63%	-15.62%	-30.55%	12.26%	-3.70%	11.34%	-	-
Horiz. %	116.82%	70.53%	83.59%	120.36%	107.21%	111.34%	100.00%	-
DPS	27.40	22.00	34.29	52.00	35.00	34.50	52.00	-10.11%
YoY %	24.55%	-35.84%	-34.06%	48.57%	1.45%	-33.65%	-	-
Horiz. %	52.69%	42.31%	65.94%	100.00%	67.31%	66.35%	100.00%	-
NAPS	0.98	0.91	0.98	1.46	1.46	1.42	1.26	-4.09%
YoY %	7.69%	-7.14%	-32.88%	0.00%	2.82%	12.70%	-	-
Horiz. %	77.78%	72.22%	77.78%	115.87%	115.87%	112.70%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 537,500
RPS	86.20	62.04	69.48	66.65	64.08	63.19	60.45	6.08%
YoY %	38.94%	-10.71%	4.25%	4.01%	1.41%	4.53%	-	-
Horiz. %	142.60%	102.63%	114.94%	110.26%	106.00%	104.53%	100.00%	-
EPS	39.35	23.74	28.11	26.93	23.98	24.85	22.11	10.07%
YoY %	65.75%	-15.55%	4.38%	12.30%	-3.50%	12.39%	-	-
Horiz. %	177.97%	107.37%	127.14%	121.80%	108.46%	112.39%	100.00%	-
DPS	27.37	21.95	34.20	34.46	23.14	22.67	34.14	-3.61%
YoY %	24.69%	-35.82%	-0.75%	48.92%	2.07%	-33.60%	-	-
Horiz. %	80.17%	64.29%	100.18%	100.94%	67.78%	66.40%	100.00%	-
NAPS	0.9796	0.909	0.9776	0.9694	0.969	0.9407	0.8265	2.87%
YoY %	7.77%	-7.02%	0.85%	0.04%	3.01%	13.82%	-	-
Horiz. %	118.52%	109.98%	118.28%	117.29%	117.24%	113.82%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	8.48	6.10	7.82	10.00	8.82	8.05	8.06	-
P/RPS	9.83	9.82	11.23	9.96	9.13	8.44	8.75	1.95%
YoY %	0.10%	-12.56%	12.75%	9.09%	8.18%	-3.54%	-	-
Horiz. %	112.34%	112.23%	128.34%	113.83%	104.34%	96.46%	100.00%	-
P/EPS	21.54	25.66	27.76	24.66	24.41	21.45	23.91	-1.72%
YoY %	-16.06%	-7.56%	12.57%	1.02%	13.80%	-10.29%	-	-
Horiz. %	90.09%	107.32%	116.10%	103.14%	102.09%	89.71%	100.00%	-
EY	4.64	3.90	3.60	4.06	4.10	4.66	4.18	1.75%
YoY %	18.97%	8.33%	-11.33%	-0.98%	-12.02%	11.48%	-	-
Horiz. %	111.00%	93.30%	86.12%	97.13%	98.09%	111.48%	100.00%	-
DY	3.23	3.61	4.38	5.20	3.97	4.29	6.45	-10.87%
YoY %	-10.53%	-17.58%	-15.77%	30.98%	-7.46%	-33.49%	-	-
Horiz. %	50.08%	55.97%	67.91%	80.62%	61.55%	66.51%	100.00%	-
P/NAPS	8.65	6.70	7.98	6.85	6.04	5.67	6.40	5.14%
YoY %	29.10%	-16.04%	16.50%	13.41%	6.53%	-11.41%	-	-
Horiz. %	135.16%	104.69%	124.69%	107.03%	94.38%	88.59%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	27/10/20	29/10/19	29/10/18	25/10/17	24/10/16	23/10/15	20/10/14	-
Price	8.52	6.06	7.55	10.02	8.80	8.39	7.90	-
P/RPS	9.88	9.76	10.84	9.98	9.11	8.79	8.57	2.39%
YoY %	1.23%	-9.96%	8.62%	9.55%	3.64%	2.57%	-	-
Horiz. %	115.29%	113.89%	126.49%	116.45%	106.30%	102.57%	100.00%	-
P/EPS	21.64	25.49	26.80	24.71	24.36	22.36	23.44	-1.32%
YoY %	-15.10%	-4.89%	8.46%	1.44%	8.94%	-4.61%	-	-
Horiz. %	92.32%	108.75%	114.33%	105.42%	103.92%	95.39%	100.00%	-
EY	4.62	3.92	3.73	4.05	4.11	4.47	4.27	1.32%
YoY %	17.86%	5.09%	-7.90%	-1.46%	-8.05%	4.68%	-	-
Horiz. %	108.20%	91.80%	87.35%	94.85%	96.25%	104.68%	100.00%	-
DY	3.22	3.63	4.54	5.19	3.98	4.11	6.58	-11.21%
YoY %	-11.29%	-20.04%	-12.52%	30.40%	-3.16%	-37.54%	-	-
Horiz. %	48.94%	55.17%	69.00%	78.88%	60.49%	62.46%	100.00%	-
P/NAPS	8.69	6.66	7.70	6.86	6.03	5.91	6.27	5.58%
YoY %	30.48%	-13.51%	12.24%	13.76%	2.03%	-5.74%	-	-
Horiz. %	138.60%	106.22%	122.81%	109.41%	96.17%	94.26%	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

424

PTRANS

PERAK TRANSIT BERHAD

336

MPI

MALAYSIAN PACIFIC INDUSTRIES

336

HLIND

HONG LEONG INDUSTRIES BHD

331

YTLPOWR

YTL POWER INTERNATIONAL BHD

322

PBBANK

PUBLIC BANK BHD

258

VSTECS

VSTECS BERHAD

227

CAPITALA

CAPITAL A BERHAD

218

SNS

SNS NETWORK TECHNOLOGY BERHAD

215

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