[BURSA] YoY TTM Result on 31-Mar-2016 [#1]

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
TTM Result
Revenue	525,821	564,858	515,535	525,343	507,683	487,726	425,158	3.60%
YoY %	-6.91%	9.57%	-1.87%	3.48%	4.09%	14.72%	-	-
Horiz. %	123.68%	132.86%	121.26%	123.56%	119.41%	114.72%	100.00%	-
PBT	284,888	314,814	278,726	282,519	275,681	252,964	213,185	4.94%
YoY %	-9.51%	12.95%	-1.34%	2.48%	8.98%	18.66%	-	-
Horiz. %	133.63%	147.67%	130.74%	132.52%	129.32%	118.66%	100.00%	-
Tax	-71,716	-77,837	-69,763	-72,636	-69,396	-67,069	-57,960	3.61%
YoY %	7.86%	-11.57%	3.96%	-4.67%	-3.47%	-15.72%	-	-
Horiz. %	123.73%	134.29%	120.36%	125.32%	119.73%	115.72%	100.00%	-
NP	213,172	236,977	208,963	209,883	206,285	185,895	155,225	5.42%
YoY %	-10.05%	13.41%	-0.44%	1.74%	10.97%	19.76%	-	-
Horiz. %	137.33%	152.67%	134.62%	135.21%	132.89%	119.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	207,116	230,192	200,314	201,494	200,133	180,023	148,185	5.73%
YoY %	-10.02%	14.92%	-0.59%	0.68%	11.17%	21.49%	-	-
Horiz. %	139.77%	155.34%	135.18%	135.97%	135.06%	121.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.17%	24.72%	25.03%	25.71%	25.17%	26.51%	27.19%	-
YoY %	1.82%	-1.24%	-2.64%	2.15%	-5.05%	-2.50%	-	-
Horiz. %	92.57%	90.92%	92.06%	94.56%	92.57%	97.50%	100.00%	-
Total Cost	312,649	327,881	306,572	315,460	301,398	301,831	269,933	2.47%
YoY %	-4.65%	6.95%	-2.82%	4.67%	-0.14%	11.82%	-	-
Horiz. %	115.82%	121.47%	113.57%	116.87%	111.66%	111.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	791,325	1,241,626	838,750	757,094	721,866	764,860	907,250	-2.25%
YoY %	-36.27%	48.03%	10.79%	4.88%	-5.62%	-15.69%	-	-
Horiz. %	87.22%	136.86%	92.45%	83.45%	79.57%	84.31%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	271,042	287,176	182,587	183,682	287,313	276,222	144,101	11.09%
YoY %	-5.62%	57.28%	-0.60%	-36.07%	4.02%	91.69%	-	-
Horiz. %	188.09%	199.29%	126.71%	127.47%	199.38%	191.69%	100.00%	-
Div Payout %	130.86%	124.76%	91.15%	91.16%	143.56%	153.44%	97.24%	-
YoY %	4.89%	36.87%	-0.01%	-36.50%	-6.44%	57.80%	-	-
Horiz. %	134.57%	128.30%	93.74%	93.75%	147.63%	157.80%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	791,325	1,241,626	838,750	757,094	721,866	764,860	907,250	-2.25%
YoY %	-36.27%	48.03%	10.79%	4.88%	-5.62%	-15.69%	-	-
Horiz. %	87.22%	136.86%	92.45%	83.45%	79.57%	84.31%	100.00%	-
NOSH	807,474	537,500	534,235	536,946	534,715	531,152	530,555	7.24%
YoY %	50.23%	0.61%	-0.50%	0.42%	0.67%	0.11%	-	-
Horiz. %	152.19%	101.31%	100.69%	101.20%	100.78%	100.11%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	40.54%	41.95%	40.53%	39.95%	40.63%	38.11%	36.51%	-
YoY %	-3.36%	3.50%	1.45%	-1.67%	6.61%	4.38%	-	-
Horiz. %	111.04%	114.90%	111.01%	109.42%	111.28%	104.38%	100.00%	-
ROE	26.17%	18.54%	23.88%	26.61%	27.72%	23.54%	16.33%	-
YoY %	41.15%	-22.36%	-10.26%	-4.00%	17.76%	44.15%	-	-
Horiz. %	160.26%	113.53%	146.23%	162.95%	169.75%	144.15%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	65.12	70.06	96.50	97.84	94.94	91.82	80.13	-3.39%
YoY %	-7.05%	-27.40%	-1.37%	3.05%	3.40%	14.59%	-	-
Horiz. %	81.27%	87.43%	120.43%	122.10%	118.48%	114.59%	100.00%	-
EPS	25.65	28.55	37.50	37.53	37.43	33.89	27.93	-1.40%
YoY %	-10.16%	-23.87%	-0.08%	0.27%	10.45%	21.34%	-	-
Horiz. %	91.84%	102.22%	134.26%	134.37%	134.01%	121.34%	100.00%	-
DPS	33.60	35.62	34.00	34.50	54.00	52.00	27.00	3.71%
YoY %	-5.67%	4.76%	-1.45%	-36.11%	3.85%	92.59%	-	-
Horiz. %	124.44%	131.93%	125.93%	127.78%	200.00%	192.59%	100.00%	-
NAPS	0.98	1.54	1.57	1.41	1.35	1.44	1.71	-8.85%
YoY %	-36.36%	-1.91%	11.35%	4.44%	-6.25%	-15.79%	-	-
Horiz. %	57.31%	90.06%	91.81%	82.46%	78.95%	84.21%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 536,946
RPS	64.97	69.80	63.70	64.91	62.73	60.27	52.53	3.60%
YoY %	-6.92%	9.58%	-1.86%	3.48%	4.08%	14.73%	-	-
Horiz. %	123.68%	132.88%	121.26%	123.57%	119.42%	114.73%	100.00%	-
EPS	25.59	28.44	24.75	24.90	24.73	22.24	18.31	5.73%
YoY %	-10.02%	14.91%	-0.60%	0.69%	11.20%	21.46%	-	-
Horiz. %	139.76%	155.32%	135.17%	135.99%	135.06%	121.46%	100.00%	-
DPS	33.49	35.48	22.56	22.70	35.50	34.13	17.81	11.09%
YoY %	-5.61%	57.27%	-0.62%	-36.06%	4.01%	91.63%	-	-
Horiz. %	188.04%	199.21%	126.67%	127.46%	199.33%	191.63%	100.00%	-
NAPS	0.9778	1.5342	1.0364	0.9355	0.892	0.9451	1.121	-2.25%
YoY %	-36.27%	48.03%	10.79%	4.88%	-5.62%	-15.69%	-	-
Horiz. %	87.23%	136.86%	92.45%	83.45%	79.57%	84.31%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	6.87	10.90	9.78	8.90	8.58	7.55	6.95	-
P/RPS	10.55	15.56	10.13	9.10	9.04	8.22	8.67	3.32%
YoY %	-32.20%	53.60%	11.32%	0.66%	9.98%	-5.19%	-	-
Horiz. %	121.68%	179.47%	116.84%	104.96%	104.27%	94.81%	100.00%	-
P/EPS	26.78	38.18	26.08	23.72	22.92	22.28	24.88	1.23%
YoY %	-29.86%	46.40%	9.95%	3.49%	2.87%	-10.45%	-	-
Horiz. %	107.64%	153.46%	104.82%	95.34%	92.12%	89.55%	100.00%	-
EY	3.73	2.62	3.83	4.22	4.36	4.49	4.02	-1.23%
YoY %	42.37%	-31.59%	-9.24%	-3.21%	-2.90%	11.69%	-	-
Horiz. %	92.79%	65.17%	95.27%	104.98%	108.46%	111.69%	100.00%	-
DY	4.89	3.27	3.48	3.88	6.29	6.89	3.88	3.92%
YoY %	49.54%	-6.03%	-10.31%	-38.31%	-8.71%	77.58%	-	-
Horiz. %	126.03%	84.28%	89.69%	100.00%	162.11%	177.58%	100.00%	-
P/NAPS	7.01	7.08	6.23	6.31	6.36	5.24	4.06	9.52%
YoY %	-0.99%	13.64%	-1.27%	-0.79%	21.37%	29.06%	-	-
Horiz. %	172.66%	174.38%	153.45%	155.42%	156.65%	129.06%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	29/04/19	25/04/18	26/04/17	25/04/16	22/04/15	17/04/14	18/04/13	-
Price	6.90	7.21	10.00	8.63	8.75	7.60	7.18	-
P/RPS	10.60	10.29	10.36	8.82	9.22	8.28	8.96	2.83%
YoY %	3.01%	-0.68%	17.46%	-4.34%	11.35%	-7.59%	-	-
Horiz. %	118.30%	114.84%	115.62%	98.44%	102.90%	92.41%	100.00%	-
P/EPS	26.90	25.25	26.67	23.00	23.38	22.42	25.71	0.75%
YoY %	6.53%	-5.32%	15.96%	-1.63%	4.28%	-12.80%	-	-
Horiz. %	104.63%	98.21%	103.73%	89.46%	90.94%	87.20%	100.00%	-
EY	3.72	3.96	3.75	4.35	4.28	4.46	3.89	-0.74%
YoY %	-6.06%	5.60%	-13.79%	1.64%	-4.04%	14.65%	-	-
Horiz. %	95.63%	101.80%	96.40%	111.83%	110.03%	114.65%	100.00%	-
DY	4.87	4.94	3.40	4.00	6.17	6.84	3.76	4.40%
YoY %	-1.42%	45.29%	-15.00%	-35.17%	-9.80%	81.91%	-	-
Horiz. %	129.52%	131.38%	90.43%	106.38%	164.10%	181.91%	100.00%	-
P/NAPS	7.04	4.68	6.37	6.12	6.48	5.28	4.20	8.98%
YoY %	50.43%	-26.53%	4.08%	-5.56%	22.73%	25.71%	-	-
Horiz. %	167.62%	111.43%	151.67%	145.71%	154.29%	125.71%	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

No trading signals available.

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

411

PTRANS

PERAK TRANSIT BERHAD

373

HLIND

HONG LEONG INDUSTRIES BHD

352

YTLPOWR

YTL POWER INTERNATIONAL BHD

216

MBSB

MALAYSIA BUILDING SOCIETY BHD

162

GENTING

GENTING BHD

162

PBBANK

PUBLIC BANK BHD

160

DNEX

DAGANG NEXCHANGE BERHAD

154

DSONIC

DATASONIC GROUP BERHAD

150

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

INIX-OR

0.02

0.00

141,839,900

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

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