[BURSA] YoY TTM Result on 30-Sep-2018 [#3]

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
TTM Result
Revenue	833,057	697,602	502,075	562,291	539,365	518,606	511,425	8.46%
YoY %	19.42%	38.94%	-10.71%	4.25%	4.00%	1.40%	-	-
Horiz. %	162.89%	136.40%	98.17%	109.95%	105.46%	101.40%	100.00%	-
PBT	527,953	430,777	264,130	311,140	300,215	272,184	277,637	11.29%
YoY %	22.56%	63.09%	-15.11%	3.64%	10.30%	-1.96%	-	-
Horiz. %	190.16%	155.16%	95.14%	112.07%	108.13%	98.04%	100.00%	-
Tax	-132,798	-112,327	-66,491	-76,889	-74,891	-69,285	-69,250	11.45%
YoY %	-18.22%	-68.94%	13.52%	-2.67%	-8.09%	-0.05%	-	-
Horiz. %	191.77%	162.21%	96.02%	111.03%	108.15%	100.05%	100.00%	-
NP	395,155	318,450	197,639	234,251	225,324	202,899	208,387	11.24%
YoY %	24.09%	61.13%	-15.63%	3.96%	11.05%	-2.63%	-	-
Horiz. %	189.63%	152.82%	94.84%	112.41%	108.13%	97.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	395,155	318,450	192,153	227,457	217,937	194,057	201,149	11.90%
YoY %	24.09%	65.73%	-15.52%	4.37%	12.31%	-3.53%	-	-
Horiz. %	196.45%	158.32%	95.53%	113.08%	108.35%	96.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.15%	26.08%	25.17%	24.71%	24.95%	25.46%	24.94%	-
YoY %	-3.57%	3.62%	1.86%	-0.96%	-2.00%	2.09%	-	-
Horiz. %	100.84%	104.57%	100.92%	99.08%	100.04%	102.09%	100.00%	-
Total Cost	437,902	379,152	304,436	328,040	314,041	315,707	303,038	6.32%
YoY %	15.50%	24.54%	-7.20%	4.46%	-0.53%	4.18%	-	-
Horiz. %	144.50%	125.12%	100.46%	108.25%	103.63%	104.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	744,555	792,779	735,625	791,181	784,564	784,180	761,267	-0.36%
YoY %	-6.08%	7.77%	-7.02%	0.84%	0.05%	3.01%	-	-
Horiz. %	97.80%	104.14%	96.63%	103.93%	103.06%	103.01%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	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 %	118.72%	69.57%	92.45%	121.70%	127.98%	96.52%	91.20%	-
YoY %	70.65%	-24.75%	-24.03%	-4.91%	32.59%	5.83%	-	-
Horiz. %	130.18%	76.28%	101.37%	133.44%	140.33%	105.83%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	744,555	792,779	735,625	791,181	784,564	784,180	761,267	-0.36%
YoY %	-6.08%	7.77%	-7.02%	0.84%	0.05%	3.01%	-	-
Horiz. %	97.80%	104.14%	96.63%	103.93%	103.06%	103.01%	100.00%	-
NOSH	809,299	809,026	808,503	807,474	537,500	537,109	536,104	7.09%
YoY %	0.03%	0.06%	0.13%	50.23%	0.07%	0.19%	-	-
Horiz. %	150.96%	150.91%	150.81%	150.62%	100.26%	100.19%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	47.43%	45.65%	39.36%	41.66%	41.78%	39.12%	40.75%	-
YoY %	3.90%	15.98%	-5.52%	-0.29%	6.80%	-4.00%	-	-
Horiz. %	116.39%	112.02%	96.59%	102.23%	102.53%	96.00%	100.00%	-
ROE	53.07%	40.17%	26.12%	28.75%	27.78%	24.75%	26.42%	-
YoY %	32.11%	53.79%	-9.15%	3.49%	12.24%	-6.32%	-	-
Horiz. %	200.87%	152.04%	98.86%	108.82%	105.15%	93.68%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	102.94	86.23	62.11	69.65	100.37	96.55	95.40	1.27%
YoY %	19.38%	38.83%	-10.83%	-30.61%	3.96%	1.21%	-	-
Horiz. %	107.90%	90.39%	65.10%	73.01%	105.21%	101.21%	100.00%	-
EPS	48.83	39.37	23.77	28.17	40.56	36.13	37.52	4.48%
YoY %	24.03%	65.63%	-15.62%	-30.55%	12.26%	-3.70%	-	-
Horiz. %	130.14%	104.93%	63.35%	75.08%	108.10%	96.30%	100.00%	-
DPS	58.00	27.40	22.00	34.29	52.00	35.00	34.50	9.03%
YoY %	111.68%	24.55%	-35.84%	-34.06%	48.57%	1.45%	-	-
Horiz. %	168.12%	79.42%	63.77%	99.39%	150.72%	101.45%	100.00%	-
NAPS	0.92	0.98	0.91	0.98	1.46	1.46	1.42	-6.97%
YoY %	-6.12%	7.69%	-7.14%	-32.88%	0.00%	2.82%	-	-
Horiz. %	64.79%	69.01%	64.08%	69.01%	102.82%	102.82%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 807,474
RPS	102.94	86.20	62.04	69.48	66.65	64.08	63.19	8.46%
YoY %	19.42%	38.94%	-10.71%	4.25%	4.01%	1.41%	-	-
Horiz. %	162.91%	136.41%	98.18%	109.95%	105.48%	101.41%	100.00%	-
EPS	48.83	39.35	23.74	28.11	26.93	23.98	24.85	11.90%
YoY %	24.09%	65.75%	-15.55%	4.38%	12.30%	-3.50%	-	-
Horiz. %	196.50%	158.35%	95.53%	113.12%	108.37%	96.50%	100.00%	-
DPS	58.00	27.37	21.95	34.20	34.46	23.14	22.67	16.93%
YoY %	111.91%	24.69%	-35.82%	-0.75%	48.92%	2.07%	-	-
Horiz. %	255.84%	120.73%	96.82%	150.86%	152.01%	102.07%	100.00%	-
NAPS	0.92	0.9796	0.909	0.9776	0.9694	0.969	0.9407	-0.36%
YoY %	-6.08%	7.77%	-7.02%	0.85%	0.04%	3.01%	-	-
Horiz. %	97.80%	104.14%	96.63%	103.92%	103.05%	103.01%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	7.38	8.48	6.10	7.82	10.00	8.82	8.05	-
P/RPS	7.17	9.83	9.82	11.23	9.96	9.13	8.44	-2.67%
YoY %	-27.06%	0.10%	-12.56%	12.75%	9.09%	8.18%	-	-
Horiz. %	84.95%	116.47%	116.35%	133.06%	118.01%	108.18%	100.00%	-
P/EPS	15.11	21.54	25.66	27.76	24.66	24.41	21.45	-5.66%
YoY %	-29.85%	-16.06%	-7.56%	12.57%	1.02%	13.80%	-	-
Horiz. %	70.44%	100.42%	119.63%	129.42%	114.97%	113.80%	100.00%	-
EY	6.62	4.64	3.90	3.60	4.06	4.10	4.66	6.02%
YoY %	42.67%	18.97%	8.33%	-11.33%	-0.98%	-12.02%	-	-
Horiz. %	142.06%	99.57%	83.69%	77.25%	87.12%	87.98%	100.00%	-
DY	7.86	3.23	3.61	4.38	5.20	3.97	4.29	10.60%
YoY %	143.34%	-10.53%	-17.58%	-15.77%	30.98%	-7.46%	-	-
Horiz. %	183.22%	75.29%	84.15%	102.10%	121.21%	92.54%	100.00%	-
P/NAPS	8.02	8.65	6.70	7.98	6.85	6.04	5.67	5.94%
YoY %	-7.28%	29.10%	-16.04%	16.50%	13.41%	6.53%	-	-
Horiz. %	141.45%	152.56%	118.17%	140.74%	120.81%	106.53%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	29/10/21	27/10/20	29/10/19	29/10/18	25/10/17	24/10/16	23/10/15	-
Price	7.51	8.52	6.06	7.55	10.02	8.80	8.39	-
P/RPS	7.30	9.88	9.76	10.84	9.98	9.11	8.79	-3.04%
YoY %	-26.11%	1.23%	-9.96%	8.62%	9.55%	3.64%	-	-
Horiz. %	83.05%	112.40%	111.04%	123.32%	113.54%	103.64%	100.00%	-
P/EPS	15.38	21.64	25.49	26.80	24.71	24.36	22.36	-6.04%
YoY %	-28.93%	-15.10%	-4.89%	8.46%	1.44%	8.94%	-	-
Horiz. %	68.78%	96.78%	114.00%	119.86%	110.51%	108.94%	100.00%	-
EY	6.50	4.62	3.92	3.73	4.05	4.11	4.47	6.43%
YoY %	40.69%	17.86%	5.09%	-7.90%	-1.46%	-8.05%	-	-
Horiz. %	145.41%	103.36%	87.70%	83.45%	90.60%	91.95%	100.00%	-
DY	7.72	3.22	3.63	4.54	5.19	3.98	4.11	11.06%
YoY %	139.75%	-11.29%	-20.04%	-12.52%	30.40%	-3.16%	-	-
Horiz. %	187.83%	78.35%	88.32%	110.46%	126.28%	96.84%	100.00%	-
P/NAPS	8.16	8.69	6.66	7.70	6.86	6.03	5.91	5.51%
YoY %	-6.10%	30.48%	-13.51%	12.24%	13.76%	2.03%	-	-
Horiz. %	138.07%	147.04%	112.69%	130.29%	116.07%	102.03%	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 - 08 May 2024

MQ Trader

MQ Trading Signals

2024-05-09 12:30:00

EMA 5

10 Mins

SELL

2024-05-09 12:25:00

EMA 5

5 Mins

SELL

2024-05-09 10:45:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-09 10:35:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-09 10:30:00

TURTLE SYSTEM 20

10 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

MYEG

MY E.G. SERVICES BHD

448

PTRANS

PERAK TRANSIT BERHAD

344

MPI

MALAYSIAN PACIFIC INDUSTRIES

341

HLIND

HONG LEONG INDUSTRIES BHD

336

YTLPOWR

YTL POWER INTERNATIONAL BHD

330

PBBANK

PUBLIC BANK BHD

258

CAPITALA

CAPITAL A BERHAD

230

MAYBANK

MALAYAN BANKING BHD

221

TOPGLOV

TOP GLOVE CORPORATION BHD

207

Daily Stocks

0.105

-0.01

486,813,900

INIX-OR

0.02

0.00

141,839,900

ICONIC-WA

0.045

-0.005

116,952,900

HSI-CXG

0.165

+0.03

94,635,200

MYEG

0.99

+0.005

91,225,500

MUIIND

0.055

0.00

78,616,800

EDUSPEC-OR

0.005

0.00

75,002,700

PMHLDG

0.27

+0.05

64,919,800

SNS

0.52

+0.035

56,883,800

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

VSTECS

3.38

+0.62

7,631,100

UTDPLT

25.80

+0.40

117,400

AJI

19.38

+0.28

214,300

BAT

8.80

+0.20

279,300

ALLIANZ

21.66

+0.16

9,700

PIE

5.98

+0.15

850,900

GENP

6.24

+0.14

620,400

SIGN

1.46

+0.13

5,337,000

HSI-CVH

0.90

+0.13

698,700

MCEHLDG

1.70

+0.12

1,511,300

More gainer Stocks

KLK

22.94

-0.26

139,200

PPB

15.72

-0.26

45,900

MPI

31.00

-0.20

39,100

ORIENT

6.97

-0.18

1,220,900

PETDAG

21.62

-0.18

95,900

NHFATT

3.89

-0.17

75,300

INARI

3.08

-0.14

9,423,500

KUAISHO-C17

0.08

-0.12

58,800

CARLSBG

19.32

-0.12

45,800

MNRB

2.22

-0.10

6,366,400

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