[RVIEW] YoY TTM Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	26,031	28,112	21,435	21,408	29,433	14,356	9,864	17.53%
YoY %	-7.40%	31.15%	0.13%	-27.27%	105.02%	45.54%	-	-
Horiz. %	263.90%	285.00%	217.31%	217.03%	298.39%	145.54%	100.00%	-
PBT	19,657	25,760	13,173	14,617	24,262	14,828	4,396	28.32%
YoY %	-23.69%	95.55%	-9.88%	-39.75%	63.62%	237.31%	-	-
Horiz. %	447.16%	585.99%	299.66%	332.51%	551.91%	337.31%	100.00%	-
Tax	-4,387	-4,730	-3,222	-4,041	-5,058	-2,845	-1,909	14.86%
YoY %	7.25%	-46.80%	20.27%	20.11%	-77.79%	-49.03%	-	-
Horiz. %	229.81%	247.77%	168.78%	211.68%	264.96%	149.03%	100.00%	-
NP	15,270	21,030	9,951	10,576	19,204	11,983	2,487	35.28%
YoY %	-27.39%	111.34%	-5.91%	-44.93%	60.26%	381.83%	-	-
Horiz. %	613.99%	845.60%	400.12%	425.25%	772.18%	481.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,270	21,030	9,951	10,576	19,204	11,983	2,487	35.28%
YoY %	-27.39%	111.34%	-5.91%	-44.93%	60.26%	381.83%	-	-
Horiz. %	613.99%	845.60%	400.12%	425.25%	772.18%	481.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.32%	18.36%	24.46%	27.65%	20.85%	19.19%	43.43%	-
YoY %	21.57%	-24.94%	-11.54%	32.61%	8.65%	-55.81%	-	-
Horiz. %	51.39%	42.27%	56.32%	63.67%	48.01%	44.19%	100.00%	-
Total Cost	10,761	7,082	11,484	10,832	10,229	2,373	7,377	6.48%
YoY %	51.95%	-38.33%	6.02%	5.90%	331.06%	-67.83%	-	-
Horiz. %	145.87%	96.00%	155.67%	146.83%	138.66%	32.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	175,733	173,743	162,721	129,737	159,507	118,722	113,417	7.56%
YoY %	1.15%	6.77%	25.42%	-18.66%	34.35%	4.68%	-	-
Horiz. %	154.94%	153.19%	143.47%	114.39%	140.64%	104.68%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	12,966	9,723	9,723	683,056	12,322	2,331	1,401	44.84%
YoY %	33.35%	0.00%	-98.58%	5,443.39%	428.61%	66.38%	-	-
Horiz. %	925.48%	694.00%	694.00%	48,754.89%	879.51%	166.38%	100.00%	-
Div Payout %	84.92%	46.23%	97.71%	6,458.56%	64.17%	19.46%	56.33%	-
YoY %	83.69%	-52.69%	-98.49%	9,964.77%	229.75%	-65.45%	-	-
Horiz. %	150.75%	82.07%	173.46%	11,465.58%	113.92%	34.55%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	175,733	173,743	162,721	129,737	159,507	118,722	113,417	7.56%
YoY %	1.15%	6.77%	25.42%	-18.66%	34.35%	4.68%	-	-
Horiz. %	154.94%	153.19%	143.47%	114.39%	140.64%	104.68%	100.00%	-
NOSH	64,850	64,829	64,829	64,868	64,840	64,875	64,810	0.01%
YoY %	0.03%	0.00%	-0.06%	0.04%	-0.05%	0.10%	-	-
Horiz. %	100.06%	100.03%	100.03%	100.09%	100.05%	100.10%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	58.66%	74.81%	46.42%	49.40%	65.25%	83.47%	25.21%	-
YoY %	-21.59%	61.16%	-6.03%	-24.29%	-21.83%	231.10%	-	-
Horiz. %	232.69%	296.75%	184.13%	195.95%	258.83%	331.10%	100.00%	-
ROE	8.69%	12.10%	6.12%	8.15%	12.04%	10.09%	2.19%	-
YoY %	-28.18%	97.71%	-24.91%	-32.31%	19.33%	360.73%	-	-
Horiz. %	396.80%	552.51%	279.45%	372.15%	549.77%	460.73%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	40.14	43.36	33.06	33.00	45.39	22.13	15.22	17.52%
YoY %	-7.43%	31.16%	0.18%	-27.30%	105.11%	45.40%	-	-
Horiz. %	263.73%	284.89%	217.21%	216.82%	298.23%	145.40%	100.00%	-
EPS	23.55	32.44	15.35	16.30	29.62	18.47	3.84	35.25%
YoY %	-27.40%	111.34%	-5.83%	-44.97%	60.37%	380.99%	-	-
Horiz. %	613.28%	844.79%	399.74%	424.48%	771.35%	480.99%	100.00%	-
DPS	20.00	15.00	15.00	1,052.99	19.00	3.60	2.16	44.86%
YoY %	33.33%	0.00%	-98.58%	5,442.05%	427.78%	66.67%	-	-
Horiz. %	925.93%	694.44%	694.44%	48,749.54%	879.63%	166.67%	100.00%	-
NAPS	2.71	2.68	2.51	2.00	2.46	1.83	1.75	7.55%
YoY %	1.12%	6.77%	25.50%	-18.70%	34.43%	4.57%	-	-
Horiz. %	154.86%	153.14%	143.43%	114.29%	140.57%	104.57%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 64,868
RPS	40.14	43.35	33.05	33.01	45.39	22.14	15.21	17.53%
YoY %	-7.40%	31.16%	0.12%	-27.27%	105.01%	45.56%	-	-
Horiz. %	263.91%	285.01%	217.29%	217.03%	298.42%	145.56%	100.00%	-
EPS	23.55	32.43	15.34	16.31	29.61	18.48	3.83	35.31%
YoY %	-27.38%	111.41%	-5.95%	-44.92%	60.23%	382.51%	-	-
Horiz. %	614.88%	846.74%	400.52%	425.85%	773.11%	482.51%	100.00%	-
DPS	19.99	14.99	14.99	1,053.28	19.00	3.60	2.16	44.84%
YoY %	33.36%	0.00%	-98.58%	5,443.58%	427.78%	66.67%	-	-
Horiz. %	925.46%	693.98%	693.98%	48,762.96%	879.63%	166.67%	100.00%	-
NAPS	2.7098	2.6791	2.5092	2.0006	2.4596	1.8307	1.7489	7.56%
YoY %	1.15%	6.77%	25.42%	-18.66%	34.35%	4.68%	-	-
Horiz. %	154.94%	153.19%	143.47%	114.39%	140.64%	104.68%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	3.16	3.00	2.56	2.09	2.46	1.95	1.62	-
P/RPS	7.87	6.92	7.74	6.33	5.42	8.81	10.64	-4.89%
YoY %	13.73%	-10.59%	22.27%	16.79%	-38.48%	-17.20%	-	-
Horiz. %	73.97%	65.04%	72.74%	59.49%	50.94%	82.80%	100.00%	-
P/EPS	13.42	9.25	16.68	12.82	8.31	10.56	42.22	-17.37%
YoY %	45.08%	-44.54%	30.11%	54.27%	-21.31%	-74.99%	-	-
Horiz. %	31.79%	21.91%	39.51%	30.36%	19.68%	25.01%	100.00%	-
EY	7.45	10.81	6.00	7.80	12.04	9.47	2.37	21.01%
YoY %	-31.08%	80.17%	-23.08%	-35.22%	27.14%	299.58%	-	-
Horiz. %	314.35%	456.12%	253.16%	329.11%	508.02%	399.58%	100.00%	-
DY	6.33	5.00	5.86	503.82	7.72	1.85	1.33	29.66%
YoY %	26.60%	-14.68%	-98.84%	6,426.17%	317.30%	39.10%	-	-
Horiz. %	475.94%	375.94%	440.60%	37,881.20%	580.45%	139.10%	100.00%	-
P/NAPS	1.17	1.12	1.02	1.05	1.00	1.07	0.93	3.89%
YoY %	4.46%	9.80%	-2.86%	5.00%	-6.54%	15.05%	-	-
Horiz. %	125.81%	120.43%	109.68%	112.90%	107.53%	115.05%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	27/07/12	29/07/11	30/07/10	24/07/09	28/07/08	23/08/07	28/08/06	-
Price	3.17	2.96	2.65	2.05	2.30	1.88	1.76	-
P/RPS	7.90	6.83	8.01	6.21	5.07	8.50	11.56	-6.14%
YoY %	15.67%	-14.73%	28.99%	22.49%	-40.35%	-26.47%	-	-
Horiz. %	68.34%	59.08%	69.29%	53.72%	43.86%	73.53%	100.00%	-
P/EPS	13.46	9.12	17.26	12.57	7.77	10.18	45.86	-18.46%
YoY %	47.59%	-47.16%	37.31%	61.78%	-23.67%	-77.80%	-	-
Horiz. %	29.35%	19.89%	37.64%	27.41%	16.94%	22.20%	100.00%	-
EY	7.43	10.96	5.79	7.95	12.88	9.82	2.18	22.65%
YoY %	-32.21%	89.29%	-27.17%	-38.28%	31.16%	350.46%	-	-
Horiz. %	340.83%	502.75%	265.60%	364.68%	590.83%	450.46%	100.00%	-
DY	6.31	5.07	5.66	513.65	8.26	1.91	1.23	31.29%
YoY %	24.46%	-10.42%	-98.90%	6,118.52%	332.46%	55.28%	-	-
Horiz. %	513.01%	412.20%	460.16%	41,760.16%	671.54%	155.28%	100.00%	-
P/NAPS	1.17	1.10	1.06	1.03	0.93	1.03	1.01	2.47%
YoY %	6.36%	3.77%	2.91%	10.75%	-9.71%	1.98%	-	-
Horiz. %	115.84%	108.91%	104.95%	101.98%	92.08%	101.98%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 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 >

INARI

INARI AMERTRON BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

492

RANHILL

RANHILL UTILITIES BERHAD

431

MPI

MALAYSIAN PACIFIC INDUSTRIES

310

HLIND

HONG LEONG INDUSTRIES BHD

296

PTRANS

PERAK TRANSIT BERHAD

285

DNEX

DAGANG NEXCHANGE BERHAD

283

JCY

JCY INTERNATIONAL BERHAD

268

YTL

YTL CORPORATION BHD

216

PBBANK

PUBLIC BANK BHD

213

Daily Stocks

HSI-CXG

0.105

-0.025

195,557,000

INIX-OR

0.02

0.00

141,839,900

KENERGY

0.465

+0.165

129,775,800

HSI-HUZ

0.255

+0.03

89,544,000

EPICON

0.28

-0.12

82,705,800

REVENUE

0.225

-0.01

75,674,100

EDUSPEC-OR

0.005

0.00

75,002,700

AHB

0.125

-0.025

70,247,000

E&O-LR

0.055

+0.01

56,261,700

SNS

0.625

0.00

38,376,500

More active Stocks

MPI

39.36

+0.48

148,400

YTLPOWR

5.23

+0.23

13,705,200

KOBAY

2.30

+0.17

8,110,800

KENERGY

0.465

+0.165

129,775,800

KGB

3.21

+0.15

2,639,200

ATECH

3.45

+0.14

1,464,300

ORIENT

6.86

+0.14

787,100

YTLPOWR-C36

1.18

+0.12

30,500

KGB-WB

1.80

+0.10

1,856,500

NOTION

1.29

+0.09

16,401,600

More gainer Stocks

DLADY

34.80

-0.62

5,300

LAGENDA

1.17

-0.49

27,819,000

KLK

21.66

-0.32

696,700

NESTLE

127.60

-0.30

3,300

TENAGA

13.08

-0.18

2,885,400

ORIENT

6.97

-0.18

1,220,900

BKAWAN

19.80

-0.18

5,700

CARLSBG

19.32

-0.16

84,500

HLIND

11.88

-0.16

22,100

ALLIANZ

22.30

-0.16

11,400

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