[BURSA] YoY TTM Result on 31-Mar-2022 [#1]

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
TTM Result
Revenue	647,182	594,448	700,560	880,494	526,715	525,821	564,858	2.29%
YoY %	8.87%	-15.15%	-20.44%	67.17%	0.17%	-6.91%	-	-
Horiz. %	114.57%	105.24%	124.02%	155.88%	93.25%	93.09%	100.00%	-
PBT	345,304	293,515	408,305	582,289	278,513	284,888	314,814	1.55%
YoY %	17.64%	-28.11%	-29.88%	109.07%	-2.24%	-9.51%	-	-
Horiz. %	109.69%	93.23%	129.70%	184.96%	88.47%	90.49%	100.00%	-
Tax	-75,655	-78,737	-106,477	-147,881	-72,439	-71,716	-77,837	-0.47%
YoY %	3.91%	26.05%	28.00%	-104.15%	-1.01%	7.86%	-	-
Horiz. %	97.20%	101.16%	136.79%	189.99%	93.06%	92.14%	100.00%	-
NP	269,649	214,778	301,828	434,408	206,074	213,172	236,977	2.17%
YoY %	25.55%	-28.84%	-30.52%	110.80%	-3.33%	-10.05%	-	-
Horiz. %	113.79%	90.63%	127.37%	183.31%	86.96%	89.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	271,237	214,778	301,828	434,408	203,731	207,116	230,192	2.76%
YoY %	26.29%	-28.84%	-30.52%	113.23%	-1.63%	-10.02%	-	-
Horiz. %	117.83%	93.30%	131.12%	188.72%	88.50%	89.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.91%	26.83%	26.08%	25.40%	26.01%	25.17%	24.72%	-
YoY %	-18.34%	2.88%	2.68%	-2.35%	3.34%	1.82%	-	-
Horiz. %	88.63%	108.54%	105.50%	102.75%	105.22%	101.82%	100.00%	-
Total Cost	377,533	379,670	398,732	446,086	320,641	312,649	327,881	2.37%
YoY %	-0.56%	-4.78%	-10.62%	39.12%	2.56%	-4.65%	-	-
Horiz. %	115.14%	115.80%	121.61%	136.05%	97.79%	95.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	785,020	744,555	744,555	768,077	727,652	791,325	1,241,626	-7.35%
YoY %	5.43%	0.00%	-3.06%	5.56%	-8.05%	-36.27%	-	-
Horiz. %	63.23%	59.97%	59.97%	61.86%	58.60%	63.73%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	234,696	214,464	331,806	412,336	168,061	271,042	287,176	-3.30%
YoY %	9.43%	-35.36%	-19.53%	145.35%	-37.99%	-5.62%	-	-
Horiz. %	81.73%	74.68%	115.54%	143.58%	58.52%	94.38%	100.00%	-
Div Payout %	86.53%	99.85%	109.93%	94.92%	82.49%	130.86%	124.76%	-
YoY %	-13.34%	-9.17%	15.81%	15.07%	-36.96%	4.89%	-	-
Horiz. %	69.36%	80.03%	88.11%	76.08%	66.12%	104.89%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	785,020	744,555	744,555	768,077	727,652	791,325	1,241,626	-7.35%
YoY %	5.43%	0.00%	-3.06%	5.56%	-8.05%	-36.27%	-	-
Horiz. %	63.23%	59.97%	59.97%	61.86%	58.60%	63.73%	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%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	41.67%	36.13%	43.08%	49.34%	39.12%	40.54%	41.95%	-
YoY %	15.33%	-16.13%	-12.69%	26.12%	-3.50%	-3.36%	-	-
Horiz. %	99.33%	86.13%	102.69%	117.62%	93.25%	96.64%	100.00%	-
ROE	34.55%	28.85%	40.54%	56.56%	28.00%	26.17%	18.54%	-
YoY %	19.76%	-28.84%	-28.32%	102.00%	6.99%	41.15%	-	-
Horiz. %	186.35%	155.61%	218.66%	305.07%	151.02%	141.15%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	79.97	73.45	86.56	108.90	65.15	65.12	70.06	2.22%
YoY %	8.88%	-15.15%	-20.51%	67.15%	0.05%	-7.05%	-	-
Horiz. %	114.15%	104.84%	123.55%	155.44%	92.99%	92.95%	100.00%	-
EPS	33.52	26.54	37.29	53.73	25.20	25.65	28.55	2.70%
YoY %	26.30%	-28.83%	-30.60%	113.21%	-1.75%	-10.16%	-	-
Horiz. %	117.41%	92.96%	130.61%	188.20%	88.27%	89.84%	100.00%	-
DPS	29.00	26.50	41.00	51.00	20.80	33.60	35.62	-3.36%
YoY %	9.43%	-35.37%	-19.61%	145.19%	-38.10%	-5.67%	-	-
Horiz. %	81.41%	74.40%	115.10%	143.18%	58.39%	94.33%	100.00%	-
NAPS	0.97	0.92	0.92	0.95	0.90	0.98	1.54	-7.40%
YoY %	5.43%	0.00%	-3.16%	5.56%	-8.16%	-36.36%	-	-
Horiz. %	62.99%	59.74%	59.74%	61.69%	58.44%	63.64%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 809,299
RPS	79.97	73.45	86.56	108.80	65.08	64.97	69.80	2.29%
YoY %	8.88%	-15.15%	-20.44%	67.18%	0.17%	-6.92%	-	-
Horiz. %	114.57%	105.23%	124.01%	155.87%	93.24%	93.08%	100.00%	-
EPS	33.52	26.54	37.29	53.68	25.17	25.59	28.44	2.77%
YoY %	26.30%	-28.83%	-30.53%	113.27%	-1.64%	-10.02%	-	-
Horiz. %	117.86%	93.32%	131.12%	188.75%	88.50%	89.98%	100.00%	-
DPS	29.00	26.50	41.00	50.95	20.77	33.49	35.48	-3.30%
YoY %	9.43%	-35.37%	-19.53%	145.31%	-37.98%	-5.61%	-	-
Horiz. %	81.74%	74.69%	115.56%	143.60%	58.54%	94.39%	100.00%	-
NAPS	0.97	0.92	0.92	0.9491	0.8991	0.9778	1.5342	-7.35%
YoY %	5.43%	0.00%	-3.07%	5.56%	-8.05%	-36.27%	-	-
Horiz. %	63.23%	59.97%	59.97%	61.86%	58.60%	63.73%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	-
Price	7.45	6.39	7.07	8.95	5.05	6.87	10.90	-
P/RPS	9.32	8.70	8.17	8.22	7.75	10.55	15.56	-8.18%
YoY %	7.13%	6.49%	-0.61%	6.06%	-26.54%	-32.20%	-	-
Horiz. %	59.90%	55.91%	52.51%	52.83%	49.81%	67.80%	100.00%	-
P/EPS	22.23	24.08	18.96	16.66	20.04	26.78	38.18	-8.61%
YoY %	-7.68%	27.00%	13.81%	-16.87%	-25.17%	-29.86%	-	-
Horiz. %	58.22%	63.07%	49.66%	43.64%	52.49%	70.14%	100.00%	-
EY	4.50	4.15	5.28	6.00	4.99	3.73	2.62	9.42%
YoY %	8.43%	-21.40%	-12.00%	20.24%	33.78%	42.37%	-	-
Horiz. %	171.76%	158.40%	201.53%	229.01%	190.46%	142.37%	100.00%	-
DY	3.89	4.15	5.80	5.70	4.12	4.89	3.27	2.93%
YoY %	-6.27%	-28.45%	1.75%	38.35%	-15.75%	49.54%	-	-
Horiz. %	118.96%	126.91%	177.37%	174.31%	125.99%	149.54%	100.00%	-
P/NAPS	7.68	6.95	7.68	9.42	5.61	7.01	7.08	1.36%
YoY %	10.50%	-9.51%	-18.47%	67.91%	-19.97%	-0.99%	-	-
Horiz. %	108.47%	98.16%	108.47%	133.05%	79.24%	99.01%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	30/04/24	03/05/23	28/04/22	27/04/21	30/04/20	29/04/19	25/04/18	-
Price	7.46	6.30	6.95	8.49	5.95	6.90	7.21	-
P/RPS	9.33	8.58	8.03	7.80	9.13	10.60	10.29	-1.61%
YoY %	8.74%	6.85%	2.95%	-14.57%	-13.87%	3.01%	-	-
Horiz. %	90.67%	83.38%	78.04%	75.80%	88.73%	103.01%	100.00%	-
P/EPS	22.26	23.74	18.64	15.80	23.61	26.90	25.25	-2.07%
YoY %	-6.23%	27.36%	17.97%	-33.08%	-12.23%	6.53%	-	-
Horiz. %	88.16%	94.02%	73.82%	62.57%	93.50%	106.53%	100.00%	-
EY	4.49	4.21	5.37	6.33	4.24	3.72	3.96	2.11%
YoY %	6.65%	-21.60%	-15.17%	49.29%	13.98%	-6.06%	-	-
Horiz. %	113.38%	106.31%	135.61%	159.85%	107.07%	93.94%	100.00%	-
DY	3.89	4.21	5.90	6.01	3.50	4.87	4.94	-3.90%
YoY %	-7.60%	-28.64%	-1.83%	71.71%	-28.13%	-1.42%	-	-
Horiz. %	78.74%	85.22%	119.43%	121.66%	70.85%	98.58%	100.00%	-
P/NAPS	7.69	6.85	7.55	8.94	6.61	7.04	4.68	8.62%
YoY %	12.26%	-9.27%	-15.55%	35.25%	-6.11%	50.43%	-	-
Horiz. %	164.32%	146.37%	161.32%	191.03%	141.24%	150.43%	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

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

PTRANS

PERAK TRANSIT BERHAD

314

HLIND

HONG LEONG INDUSTRIES BHD

310

MPI

MALAYSIAN PACIFIC INDUSTRIES

309

MYEG

MY E.G. SERVICES BHD

305

VSTECS

VSTECS BERHAD

274

YTLPOWR

YTL POWER INTERNATIONAL BHD

245

PBBANK

PUBLIC BANK BHD

197

SNS

SNS NETWORK TECHNOLOGY BERHAD

186

DNEX

DAGANG NEXCHANGE BERHAD

184

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.175

+0.01

87,590,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUT

0.17

-0.02

71,077,700

E&O-LR

0.055

+0.01

56,261,700

PMHLDG

0.30

+0.005

49,120,200

CLASSITA

0.04

0.00

42,634,600

MRCB

0.72

+0.03

42,429,100

HSI-HS2

0.08

-0.015

35,476,700

ICONIC

0.12

0.00

30,526,300

More active Stocks

SBAGAN

5.56

+0.59

267,600

KLUANG

5.10

+0.29

105,400

KUCHAI

2.11

+0.28

732,800

MCEHLDG

1.96

+0.25

4,419,700

MCEHLDG-WA

1.24

+0.15

1,171,900

SAM

5.50

+0.13

219,500

CHINAETF-MYR

4.83

+0.13

203,500

HSI-CVR

1.37

+0.13

4,000

MANULFE

2.23

+0.10

263,700

HSI-CVY

0.70

+0.10

50,000

More gainer Stocks

DLADY

32.70

-0.68

9,700

MPI

30.70

-0.30

15,100

AJI

19.10

-0.18

56,700

HSI-HS6

0.40

-0.165

100,000

UTDPLT

25.36

-0.14

99,200

NSOP

3.76

-0.14

1,000

HEIM

23.76

-0.14

700

KUAISHO-C17

0.08

-0.12

58,800

PIE

5.84

-0.11

87,900

PETGAS

18.16

-0.10

16,200

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