[BURSA] YoY TTM Result on 30-Sep-2020 [#3]

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
TTM Result
Revenue	605,505	622,725	833,057	697,602	502,075	562,291	539,365	1.94%
YoY %	-2.77%	-25.25%	19.42%	38.94%	-10.71%	4.25%	-	-
Horiz. %	112.26%	115.46%	154.45%	129.34%	93.09%	104.25%	100.00%	-
PBT	317,385	332,043	527,953	430,777	264,130	311,140	300,215	0.93%
YoY %	-4.41%	-37.11%	22.56%	63.09%	-15.11%	3.64%	-	-
Horiz. %	105.72%	110.60%	175.86%	143.49%	87.98%	103.64%	100.00%	-
Tax	-75,588	-89,524	-132,798	-112,327	-66,491	-76,889	-74,891	0.15%
YoY %	15.57%	32.59%	-18.22%	-68.94%	13.52%	-2.67%	-	-
Horiz. %	100.93%	119.54%	177.32%	149.99%	88.78%	102.67%	100.00%	-
NP	241,797	242,519	395,155	318,450	197,639	234,251	225,324	1.18%
YoY %	-0.30%	-38.63%	24.09%	61.13%	-15.63%	3.96%	-	-
Horiz. %	107.31%	107.63%	175.37%	141.33%	87.71%	103.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	241,830	242,519	395,155	318,450	192,153	227,457	217,937	1.74%
YoY %	-0.28%	-38.63%	24.09%	65.73%	-15.52%	4.37%	-	-
Horiz. %	110.96%	111.28%	181.32%	146.12%	88.17%	104.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.82%	26.96%	25.15%	26.08%	25.17%	24.71%	24.95%	-
YoY %	-11.65%	7.20%	-3.57%	3.62%	1.86%	-0.96%	-	-
Horiz. %	95.47%	108.06%	100.80%	104.53%	100.88%	99.04%	100.00%	-
Total Cost	363,708	380,206	437,902	379,152	304,436	328,040	314,041	2.47%
YoY %	-4.34%	-13.18%	15.50%	24.54%	-7.20%	4.46%	-	-
Horiz. %	115.82%	121.07%	139.44%	120.73%	96.94%	104.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	760,741	736,462	744,555	792,779	735,625	791,181	784,564	-0.51%
YoY %	3.30%	-1.09%	-6.08%	7.77%	-7.02%	0.84%	-	-
Horiz. %	96.96%	93.87%	94.90%	101.05%	93.76%	100.84%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	214,464	258,975	469,117	221,529	177,644	276,812	278,905	-4.28%
YoY %	-17.19%	-44.80%	111.76%	24.70%	-35.83%	-0.75%	-	-
Horiz. %	76.90%	92.85%	168.20%	79.43%	63.69%	99.25%	100.00%	-
Div Payout %	88.68%	106.79%	118.72%	69.57%	92.45%	121.70%	127.98%	-
YoY %	-16.96%	-10.05%	70.65%	-24.75%	-24.03%	-4.91%	-	-
Horiz. %	69.29%	83.44%	92.76%	54.36%	72.24%	95.09%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	760,741	736,462	744,555	792,779	735,625	791,181	784,564	-0.51%
YoY %	3.30%	-1.09%	-6.08%	7.77%	-7.02%	0.84%	-	-
Horiz. %	96.96%	93.87%	94.90%	101.05%	93.76%	100.84%	100.00%	-
NOSH	809,299	809,299	809,299	809,026	808,503	807,474	537,500	7.05%
YoY %	0.00%	0.00%	0.03%	0.06%	0.13%	50.23%	-	-
Horiz. %	150.57%	150.57%	150.57%	150.52%	150.42%	150.23%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	39.93%	38.94%	47.43%	45.65%	39.36%	41.66%	41.78%	-
YoY %	2.54%	-17.90%	3.90%	15.98%	-5.52%	-0.29%	-	-
Horiz. %	95.57%	93.20%	113.52%	109.26%	94.21%	99.71%	100.00%	-
ROE	31.79%	32.93%	53.07%	40.17%	26.12%	28.75%	27.78%	-
YoY %	-3.46%	-37.95%	32.11%	53.79%	-9.15%	3.49%	-	-
Horiz. %	114.43%	118.54%	191.04%	144.60%	94.02%	103.49%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	74.82	76.95	102.94	86.23	62.11	69.65	100.37	-4.77%
YoY %	-2.77%	-25.25%	19.38%	38.83%	-10.83%	-30.61%	-	-
Horiz. %	74.54%	76.67%	102.56%	85.91%	61.88%	69.39%	100.00%	-
EPS	29.88	29.97	48.83	39.37	23.77	28.17	40.56	-4.96%
YoY %	-0.30%	-38.62%	24.03%	65.63%	-15.62%	-30.55%	-	-
Horiz. %	73.67%	73.89%	120.39%	97.07%	58.60%	69.45%	100.00%	-
DPS	26.50	32.00	58.00	27.40	22.00	34.29	52.00	-10.62%
YoY %	-17.19%	-44.83%	111.68%	24.55%	-35.84%	-34.06%	-	-
Horiz. %	50.96%	61.54%	111.54%	52.69%	42.31%	65.94%	100.00%	-
NAPS	0.94	0.91	0.92	0.98	0.91	0.98	1.46	-7.07%
YoY %	3.30%	-1.09%	-6.12%	7.69%	-7.14%	-32.88%	-	-
Horiz. %	64.38%	62.33%	63.01%	67.12%	62.33%	67.12%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 809,026
RPS	74.82	76.95	102.94	86.20	62.04	69.48	66.65	1.94%
YoY %	-2.77%	-25.25%	19.42%	38.94%	-10.71%	4.25%	-	-
Horiz. %	112.26%	115.45%	154.45%	129.33%	93.08%	104.25%	100.00%	-
EPS	29.88	29.97	48.83	39.35	23.74	28.11	26.93	1.74%
YoY %	-0.30%	-38.62%	24.09%	65.75%	-15.55%	4.38%	-	-
Horiz. %	110.95%	111.29%	181.32%	146.12%	88.15%	104.38%	100.00%	-
DPS	26.50	32.00	58.00	27.37	21.95	34.20	34.46	-4.28%
YoY %	-17.19%	-44.83%	111.91%	24.69%	-35.82%	-0.75%	-	-
Horiz. %	76.90%	92.86%	168.31%	79.43%	63.70%	99.25%	100.00%	-
NAPS	0.94	0.91	0.92	0.9796	0.909	0.9776	0.9694	-0.51%
YoY %	3.30%	-1.09%	-6.08%	7.77%	-7.02%	0.85%	-	-
Horiz. %	96.97%	93.87%	94.90%	101.05%	93.77%	100.85%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	6.74	6.21	7.38	8.48	6.10	7.82	10.00	-
P/RPS	9.01	8.07	7.17	9.83	9.82	11.23	9.96	-1.65%
YoY %	11.65%	12.55%	-27.06%	0.10%	-12.56%	12.75%	-	-
Horiz. %	90.46%	81.02%	71.99%	98.69%	98.59%	112.75%	100.00%	-
P/EPS	22.56	20.72	15.11	21.54	25.66	27.76	24.66	-1.47%
YoY %	8.88%	37.13%	-29.85%	-16.06%	-7.56%	12.57%	-	-
Horiz. %	91.48%	84.02%	61.27%	87.35%	104.06%	112.57%	100.00%	-
EY	4.43	4.83	6.62	4.64	3.90	3.60	4.06	1.46%
YoY %	-8.28%	-27.04%	42.67%	18.97%	8.33%	-11.33%	-	-
Horiz. %	109.11%	118.97%	163.05%	114.29%	96.06%	88.67%	100.00%	-
DY	3.93	5.15	7.86	3.23	3.61	4.38	5.20	-4.55%
YoY %	-23.69%	-34.48%	143.34%	-10.53%	-17.58%	-15.77%	-	-
Horiz. %	75.58%	99.04%	151.15%	62.12%	69.42%	84.23%	100.00%	-
P/NAPS	7.17	6.82	8.02	8.65	6.70	7.98	6.85	0.76%
YoY %	5.13%	-14.96%	-7.28%	29.10%	-16.04%	16.50%	-	-
Horiz. %	104.67%	99.56%	117.08%	126.28%	97.81%	116.50%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	31/10/23	31/10/22	29/10/21	27/10/20	29/10/19	29/10/18	25/10/17	-
Price	6.79	6.45	7.51	8.52	6.06	7.55	10.02	-
P/RPS	9.08	8.38	7.30	9.88	9.76	10.84	9.98	-1.56%
YoY %	8.35%	14.79%	-26.11%	1.23%	-9.96%	8.62%	-	-
Horiz. %	90.98%	83.97%	73.15%	99.00%	97.80%	108.62%	100.00%	-
P/EPS	22.72	21.52	15.38	21.64	25.49	26.80	24.71	-1.38%
YoY %	5.58%	39.92%	-28.93%	-15.10%	-4.89%	8.46%	-	-
Horiz. %	91.95%	87.09%	62.24%	87.58%	103.16%	108.46%	100.00%	-
EY	4.40	4.65	6.50	4.62	3.92	3.73	4.05	1.39%
YoY %	-5.38%	-28.46%	40.69%	17.86%	5.09%	-7.90%	-	-
Horiz. %	108.64%	114.81%	160.49%	114.07%	96.79%	92.10%	100.00%	-
DY	3.90	4.96	7.72	3.22	3.63	4.54	5.19	-4.64%
YoY %	-21.37%	-35.75%	139.75%	-11.29%	-20.04%	-12.52%	-	-
Horiz. %	75.14%	95.57%	148.75%	62.04%	69.94%	87.48%	100.00%	-
P/NAPS	7.22	7.09	8.16	8.69	6.66	7.70	6.86	0.85%
YoY %	1.83%	-13.11%	-6.10%	30.48%	-13.51%	12.24%	-	-
Horiz. %	105.25%	103.35%	118.95%	126.68%	97.08%	112.24%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 16:00:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-03 16:00:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-03 15:10:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-03 14:40:00

EMA 5

10 Mins

BUY

2024-05-03 14:40:00

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

PTRANS

PERAK TRANSIT BERHAD

359

YTLPOWR

YTL POWER INTERNATIONAL BHD

356

MPI

MALAYSIAN PACIFIC INDUSTRIES

326

HLIND

HONG LEONG INDUSTRIES BHD

324

MYEG

MY E.G. SERVICES BHD

300

DNEX

DAGANG NEXCHANGE BERHAD

236

CAPITALA

CAPITAL A BERHAD

234

YTL

YTL CORPORATION BHD

225

PBBANK

PUBLIC BANK BHD

221

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.92

+0.015

65,841,200

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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