[BURSA] YoY TTM Result on 31-Mar-2018 [#1]

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
TTM Result
Revenue	880,494	526,715	525,821	564,858	515,535	525,343	507,683	9.60%
YoY %	67.17%	0.17%	-6.91%	9.57%	-1.87%	3.48%	-	-
Horiz. %	173.43%	103.75%	103.57%	111.26%	101.55%	103.48%	100.00%	-
PBT	582,289	278,513	284,888	314,814	278,726	282,519	275,681	13.25%
YoY %	109.07%	-2.24%	-9.51%	12.95%	-1.34%	2.48%	-	-
Horiz. %	211.22%	101.03%	103.34%	114.20%	101.10%	102.48%	100.00%	-
Tax	-147,881	-72,439	-71,716	-77,837	-69,763	-72,636	-69,396	13.42%
YoY %	-104.15%	-1.01%	7.86%	-11.57%	3.96%	-4.67%	-	-
Horiz. %	213.10%	104.38%	103.34%	112.16%	100.53%	104.67%	100.00%	-
NP	434,408	206,074	213,172	236,977	208,963	209,883	206,285	13.20%
YoY %	110.80%	-3.33%	-10.05%	13.41%	-0.44%	1.74%	-	-
Horiz. %	210.59%	99.90%	103.34%	114.88%	101.30%	101.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	434,408	203,731	207,116	230,192	200,314	201,494	200,133	13.77%
YoY %	113.23%	-1.63%	-10.02%	14.92%	-0.59%	0.68%	-	-
Horiz. %	217.06%	101.80%	103.49%	115.02%	100.09%	100.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.40%	26.01%	25.17%	24.72%	25.03%	25.71%	25.17%	-
YoY %	-2.35%	3.34%	1.82%	-1.24%	-2.64%	2.15%	-	-
Horiz. %	100.91%	103.34%	100.00%	98.21%	99.44%	102.15%	100.00%	-
Total Cost	446,086	320,641	312,649	327,881	306,572	315,460	301,398	6.74%
YoY %	39.12%	2.56%	-4.65%	6.95%	-2.82%	4.67%	-	-
Horiz. %	148.01%	106.38%	103.73%	108.79%	101.72%	104.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	768,077	727,652	791,325	1,241,626	838,750	757,094	721,866	1.03%
YoY %	5.56%	-8.05%	-36.27%	48.03%	10.79%	4.88%	-	-
Horiz. %	106.40%	100.80%	109.62%	172.00%	116.19%	104.88%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Dividend
Div	412,336	168,061	271,042	287,176	182,587	183,682	287,313	6.20%
YoY %	145.35%	-37.99%	-5.62%	57.28%	-0.60%	-36.07%	-	-
Horiz. %	143.51%	58.49%	94.34%	99.95%	63.55%	63.93%	100.00%	-
Div Payout %	94.92%	82.49%	130.86%	124.76%	91.15%	91.16%	143.56%	-
YoY %	15.07%	-36.96%	4.89%	36.87%	-0.01%	-36.50%	-	-
Horiz. %	66.12%	57.46%	91.15%	86.90%	63.49%	63.50%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
Net Worth	768,077	727,652	791,325	1,241,626	838,750	757,094	721,866	1.03%
YoY %	5.56%	-8.05%	-36.27%	48.03%	10.79%	4.88%	-	-
Horiz. %	106.40%	100.80%	109.62%	172.00%	116.19%	104.88%	100.00%	-
NOSH	809,026	808,503	807,474	537,500	534,235	536,946	534,715	7.13%
YoY %	0.06%	0.13%	50.23%	0.61%	-0.50%	0.42%	-	-
Horiz. %	151.30%	151.20%	151.01%	100.52%	99.91%	100.42%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	49.34%	39.12%	40.54%	41.95%	40.53%	39.95%	40.63%	-
YoY %	26.12%	-3.50%	-3.36%	3.50%	1.45%	-1.67%	-	-
Horiz. %	121.44%	96.28%	99.78%	103.25%	99.75%	98.33%	100.00%	-
ROE	56.56%	28.00%	26.17%	18.54%	23.88%	26.61%	27.72%	-
YoY %	102.00%	6.99%	41.15%	-22.36%	-10.26%	-4.00%	-	-
Horiz. %	204.04%	101.01%	94.41%	66.88%	86.15%	96.00%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	108.90	65.15	65.12	70.06	96.50	97.84	94.94	2.31%
YoY %	67.15%	0.05%	-7.05%	-27.40%	-1.37%	3.05%	-	-
Horiz. %	114.70%	68.62%	68.59%	73.79%	101.64%	103.05%	100.00%	-
EPS	53.73	25.20	25.65	28.55	37.50	37.53	37.43	6.20%
YoY %	113.21%	-1.75%	-10.16%	-23.87%	-0.08%	0.27%	-	-
Horiz. %	143.55%	67.33%	68.53%	76.28%	100.19%	100.27%	100.00%	-
DPS	51.00	20.80	33.60	35.62	34.00	34.50	54.00	-0.94%
YoY %	145.19%	-38.10%	-5.67%	4.76%	-1.45%	-36.11%	-	-
Horiz. %	94.44%	38.52%	62.22%	65.96%	62.96%	63.89%	100.00%	-
NAPS	0.95	0.90	0.98	1.54	1.57	1.41	1.35	-5.68%
YoY %	5.56%	-8.16%	-36.36%	-1.91%	11.35%	4.44%	-	-
Horiz. %	70.37%	66.67%	72.59%	114.07%	116.30%	104.44%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 537,500
RPS	108.80	65.08	64.97	69.80	63.70	64.91	62.73	9.60%
YoY %	67.18%	0.17%	-6.92%	9.58%	-1.86%	3.48%	-	-
Horiz. %	173.44%	103.75%	103.57%	111.27%	101.55%	103.48%	100.00%	-
EPS	53.68	25.17	25.59	28.44	24.75	24.90	24.73	13.77%
YoY %	113.27%	-1.64%	-10.02%	14.91%	-0.60%	0.69%	-	-
Horiz. %	217.06%	101.78%	103.48%	115.00%	100.08%	100.69%	100.00%	-
DPS	50.95	20.77	33.49	35.48	22.56	22.70	35.50	6.20%
YoY %	145.31%	-37.98%	-5.61%	57.27%	-0.62%	-36.06%	-	-
Horiz. %	143.52%	58.51%	94.34%	99.94%	63.55%	63.94%	100.00%	-
NAPS	0.9491	0.8991	0.9778	1.5342	1.0364	0.9355	0.892	1.03%
YoY %	5.56%	-8.05%	-36.27%	48.03%	10.79%	4.88%	-	-
Horiz. %	106.40%	100.80%	109.62%	172.00%	116.19%	104.88%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	-
Price	8.95	5.05	6.87	10.90	9.78	8.90	8.58	-
P/RPS	8.22	7.75	10.55	15.56	10.13	9.10	9.04	-1.57%
YoY %	6.06%	-26.54%	-32.20%	53.60%	11.32%	0.66%	-	-
Horiz. %	90.93%	85.73%	116.70%	172.12%	112.06%	100.66%	100.00%	-
P/EPS	16.66	20.04	26.78	38.18	26.08	23.72	22.92	-5.17%
YoY %	-16.87%	-25.17%	-29.86%	46.40%	9.95%	3.49%	-	-
Horiz. %	72.69%	87.43%	116.84%	166.58%	113.79%	103.49%	100.00%	-
EY	6.00	4.99	3.73	2.62	3.83	4.22	4.36	5.46%
YoY %	20.24%	33.78%	42.37%	-31.59%	-9.24%	-3.21%	-	-
Horiz. %	137.61%	114.45%	85.55%	60.09%	87.84%	96.79%	100.00%	-
DY	5.70	4.12	4.89	3.27	3.48	3.88	6.29	-1.62%
YoY %	38.35%	-15.75%	49.54%	-6.03%	-10.31%	-38.31%	-	-
Horiz. %	90.62%	65.50%	77.74%	51.99%	55.33%	61.69%	100.00%	-
P/NAPS	9.42	5.61	7.01	7.08	6.23	6.31	6.36	6.75%
YoY %	67.91%	-19.97%	-0.99%	13.64%	-1.27%	-0.79%	-	-
Horiz. %	148.11%	88.21%	110.22%	111.32%	97.96%	99.21%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	27/04/21	30/04/20	29/04/19	25/04/18	26/04/17	25/04/16	22/04/15	-
Price	8.49	5.95	6.90	7.21	10.00	8.63	8.75	-
P/RPS	7.80	9.13	10.60	10.29	10.36	8.82	9.22	-2.74%
YoY %	-14.57%	-13.87%	3.01%	-0.68%	17.46%	-4.34%	-	-
Horiz. %	84.60%	99.02%	114.97%	111.61%	112.36%	95.66%	100.00%	-
P/EPS	15.80	23.61	26.90	25.25	26.67	23.00	23.38	-6.31%
YoY %	-33.08%	-12.23%	6.53%	-5.32%	15.96%	-1.63%	-	-
Horiz. %	67.58%	100.98%	115.06%	108.00%	114.07%	98.37%	100.00%	-
EY	6.33	4.24	3.72	3.96	3.75	4.35	4.28	6.73%
YoY %	49.29%	13.98%	-6.06%	5.60%	-13.79%	1.64%	-	-
Horiz. %	147.90%	99.07%	86.92%	92.52%	87.62%	101.64%	100.00%	-
DY	6.01	3.50	4.87	4.94	3.40	4.00	6.17	-0.43%
YoY %	71.71%	-28.13%	-1.42%	45.29%	-15.00%	-35.17%	-	-
Horiz. %	97.41%	56.73%	78.93%	80.06%	55.11%	64.83%	100.00%	-
P/NAPS	8.94	6.61	7.04	4.68	6.37	6.12	6.48	5.50%
YoY %	35.25%	-6.11%	50.43%	-26.53%	4.08%	-5.56%	-	-
Horiz. %	137.96%	102.01%	108.64%	72.22%	98.30%	94.44%	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