[RVIEW] YoY TTM Result on 30-Jun-2011 [#2]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	34,035	23,696	26,031	28,112	21,435	21,408	29,433	2.44%
YoY %	43.63%	-8.97%	-7.40%	31.15%	0.13%	-27.27%	-	-
Horiz. %	115.64%	80.51%	88.44%	95.51%	72.83%	72.73%	100.00%	-
PBT	21,656	16,353	19,657	25,760	13,173	14,617	24,262	-1.87%
YoY %	32.43%	-16.81%	-23.69%	95.55%	-9.88%	-39.75%	-	-
Horiz. %	89.26%	67.40%	81.02%	106.17%	54.29%	60.25%	100.00%	-
Tax	-4,781	-2,851	-4,387	-4,730	-3,222	-4,041	-5,058	-0.93%
YoY %	-67.70%	35.01%	7.25%	-46.80%	20.27%	20.11%	-	-
Horiz. %	94.52%	56.37%	86.73%	93.52%	63.70%	79.89%	100.00%	-
NP	16,875	13,502	15,270	21,030	9,951	10,576	19,204	-2.13%
YoY %	24.98%	-11.58%	-27.39%	111.34%	-5.91%	-44.93%	-	-
Horiz. %	87.87%	70.31%	79.51%	109.51%	51.82%	55.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,805	13,423	15,270	21,030	9,951	10,576	19,204	-5.35%
YoY %	2.85%	-12.10%	-27.39%	111.34%	-5.91%	-44.93%	-	-
Horiz. %	71.89%	69.90%	79.51%	109.51%	51.82%	55.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.08%	17.43%	22.32%	18.36%	24.46%	27.65%	20.85%	-
YoY %	26.68%	-21.91%	21.57%	-24.94%	-11.54%	32.61%	-	-
Horiz. %	105.90%	83.60%	107.05%	88.06%	117.31%	132.61%	100.00%	-
Total Cost	17,160	10,194	10,761	7,082	11,484	10,832	10,229	9.00%
YoY %	68.33%	-5.27%	51.95%	-38.33%	6.02%	5.90%	-	-
Horiz. %	167.76%	99.66%	105.20%	69.23%	112.27%	105.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	293,124	302,203	175,733	173,743	162,721	129,737	159,507	10.66%
YoY %	-3.00%	71.97%	1.15%	6.77%	25.42%	-18.66%	-	-
Horiz. %	183.77%	189.46%	110.17%	108.93%	102.01%	81.34%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	12,970	12,970	12,966	9,723	9,723	683,056	12,322	0.85%
YoY %	0.00%	0.03%	33.35%	0.00%	-98.58%	5,443.39%	-	-
Horiz. %	105.26%	105.26%	105.23%	78.91%	78.91%	5,543.39%	100.00%	-
Div Payout %	93.95%	96.63%	84.92%	46.23%	97.71%	6,458.56%	64.17%	-
YoY %	-2.77%	13.79%	83.69%	-52.69%	-98.49%	9,964.77%	-	-
Horiz. %	146.41%	150.58%	132.34%	72.04%	152.27%	10,064.77%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	293,124	302,203	175,733	173,743	162,721	129,737	159,507	10.66%
YoY %	-3.00%	71.97%	1.15%	6.77%	25.42%	-18.66%	-	-
Horiz. %	183.77%	189.46%	110.17%	108.93%	102.01%	81.34%	100.00%	-
NOSH	64,850	64,850	64,850	64,829	64,829	64,868	64,840	0.00%
YoY %	0.00%	0.00%	0.03%	0.00%	-0.06%	0.04%	-	-
Horiz. %	100.02%	100.02%	100.02%	99.98%	99.98%	100.04%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	49.58%	56.98%	58.66%	74.81%	46.42%	49.40%	65.25%	-
YoY %	-12.99%	-2.86%	-21.59%	61.16%	-6.03%	-24.29%	-	-
Horiz. %	75.98%	87.33%	89.90%	114.65%	71.14%	75.71%	100.00%	-
ROE	4.71%	4.44%	8.69%	12.10%	6.12%	8.15%	12.04%	-
YoY %	6.08%	-48.91%	-28.18%	97.71%	-24.91%	-32.31%	-	-
Horiz. %	39.12%	36.88%	72.18%	100.50%	50.83%	67.69%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	52.48	36.54	40.14	43.36	33.06	33.00	45.39	2.44%
YoY %	43.62%	-8.97%	-7.43%	31.16%	0.18%	-27.30%	-	-
Horiz. %	115.62%	80.50%	88.43%	95.53%	72.84%	72.70%	100.00%	-
EPS	21.29	20.70	23.55	32.44	15.35	16.30	29.62	-5.35%
YoY %	2.85%	-12.10%	-27.40%	111.34%	-5.83%	-44.97%	-	-
Horiz. %	71.88%	69.89%	79.51%	109.52%	51.82%	55.03%	100.00%	-
DPS	20.00	20.00	20.00	15.00	15.00	1,052.99	19.00	0.85%
YoY %	0.00%	0.00%	33.33%	0.00%	-98.58%	5,442.05%	-	-
Horiz. %	105.26%	105.26%	105.26%	78.95%	78.95%	5,542.05%	100.00%	-
NAPS	4.52	4.66	2.71	2.68	2.51	2.00	2.46	10.66%
YoY %	-3.00%	71.96%	1.12%	6.77%	25.50%	-18.70%	-	-
Horiz. %	183.74%	189.43%	110.16%	108.94%	102.03%	81.30%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 64,829
RPS	52.48	36.54	40.14	43.35	33.05	33.01	45.39	2.44%
YoY %	43.62%	-8.97%	-7.40%	31.16%	0.12%	-27.27%	-	-
Horiz. %	115.62%	80.50%	88.43%	95.51%	72.81%	72.73%	100.00%	-
EPS	21.29	20.70	23.55	32.43	15.34	16.31	29.61	-5.34%
YoY %	2.85%	-12.10%	-27.38%	111.41%	-5.95%	-44.92%	-	-
Horiz. %	71.90%	69.91%	79.53%	109.52%	51.81%	55.08%	100.00%	-
DPS	20.00	20.00	19.99	14.99	14.99	1,053.28	19.00	0.85%
YoY %	0.00%	0.05%	33.36%	0.00%	-98.58%	5,443.58%	-	-
Horiz. %	105.26%	105.26%	105.21%	78.89%	78.89%	5,543.58%	100.00%	-
NAPS	4.52	4.66	2.7098	2.6791	2.5092	2.0006	2.4596	10.66%
YoY %	-3.00%	71.97%	1.15%	6.77%	25.42%	-18.66%	-	-
Horiz. %	183.77%	189.46%	110.17%	108.92%	102.02%	81.34%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	4.40	4.06	3.16	3.00	2.56	2.09	2.46	-
P/RPS	8.38	11.11	7.87	6.92	7.74	6.33	5.42	7.52%
YoY %	-24.57%	41.17%	13.73%	-10.59%	22.27%	16.79%	-	-
Horiz. %	154.61%	204.98%	145.20%	127.68%	142.80%	116.79%	100.00%	-
P/EPS	20.67	19.62	13.42	9.25	16.68	12.82	8.31	16.39%
YoY %	5.35%	46.20%	45.08%	-44.54%	30.11%	54.27%	-	-
Horiz. %	248.74%	236.10%	161.49%	111.31%	200.72%	154.27%	100.00%	-
EY	4.84	5.10	7.45	10.81	6.00	7.80	12.04	-14.08%
YoY %	-5.10%	-31.54%	-31.08%	80.17%	-23.08%	-35.22%	-	-
Horiz. %	40.20%	42.36%	61.88%	89.78%	49.83%	64.78%	100.00%	-
DY	4.55	4.93	6.33	5.00	5.86	503.82	7.72	-8.43%
YoY %	-7.71%	-22.12%	26.60%	-14.68%	-98.84%	6,426.17%	-	-
Horiz. %	58.94%	63.86%	81.99%	64.77%	75.91%	6,526.17%	100.00%	-
P/NAPS	0.97	0.87	1.17	1.12	1.02	1.05	1.00	-0.50%
YoY %	11.49%	-25.64%	4.46%	9.80%	-2.86%	5.00%	-	-
Horiz. %	97.00%	87.00%	117.00%	112.00%	102.00%	105.00%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	11/08/14	25/07/13	27/07/12	29/07/11	30/07/10	24/07/09	28/07/08	-
Price	4.38	4.16	3.17	2.96	2.65	2.05	2.30	-
P/RPS	8.35	11.38	7.90	6.83	8.01	6.21	5.07	8.66%
YoY %	-26.63%	44.05%	15.67%	-14.73%	28.99%	22.49%	-	-
Horiz. %	164.69%	224.46%	155.82%	134.71%	157.99%	122.49%	100.00%	-
P/EPS	20.58	20.10	13.46	9.12	17.26	12.57	7.77	17.61%
YoY %	2.39%	49.33%	47.59%	-47.16%	37.31%	61.78%	-	-
Horiz. %	264.86%	258.69%	173.23%	117.37%	222.14%	161.78%	100.00%	-
EY	4.86	4.98	7.43	10.96	5.79	7.95	12.88	-14.98%
YoY %	-2.41%	-32.97%	-32.21%	89.29%	-27.17%	-38.28%	-	-
Horiz. %	37.73%	38.66%	57.69%	85.09%	44.95%	61.72%	100.00%	-
DY	4.57	4.81	6.31	5.07	5.66	513.65	8.26	-9.39%
YoY %	-4.99%	-23.77%	24.46%	-10.42%	-98.90%	6,118.52%	-	-
Horiz. %	55.33%	58.23%	76.39%	61.38%	68.52%	6,218.52%	100.00%	-
P/NAPS	0.97	0.89	1.17	1.10	1.06	1.03	0.93	0.70%
YoY %	8.99%	-23.93%	6.36%	3.77%	2.91%	10.75%	-	-
Horiz. %	104.30%	95.70%	125.81%	118.28%	113.98%	110.75%	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 - 07 June 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 >

DSONIC

DATASONIC GROUP BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

330

MPI

MALAYSIAN PACIFIC INDUSTRIES

318

HLIND

HONG LEONG INDUSTRIES BHD

295

JCY

JCY INTERNATIONAL BERHAD

285

GENTING

GENTING BHD

200

PBBANK

PUBLIC BANK BHD

174

MAYBANK

MALAYAN BANKING BHD

165

TOPGLOV

TOP GLOVE CORPORATION BHD

158

GENM

GENTING MALAYSIA BERHAD

149

Daily Stocks

JAKS

0.155

+0.025

290,569,100

HSI-HUZ

0.235

+0.01

169,628,200

YNHPROP

0.64

+0.16

133,726,300

JTGROUP

0.435

+0.08

131,729,600

HSI-CV7

0.135

-0.02

106,981,000

WIDAD

0.08

+0.02

90,491,700

WCT

0.83

+0.055

80,521,700

DSONIC

0.565

+0.015

62,194,500

TOPGLOV

1.12

+0.06

59,175,600

JCY

0.64

+0.025

57,627,800

More active Stocks

NESTLE

125.50

+0.70

40,700

TOYOVEN

1.53

+0.29

4,348,900

MBMR

5.44

+0.29

858,600

PETDAG

18.58

+0.28

460,800

HEIM

23.94

+0.24

51,000

HARTA

3.41

+0.22

9,303,900

LYSAGHT

3.00

+0.19

2,000

AJI

15.78

+0.18

107,300

SUNCON

3.30

+0.17

6,385,100

YNHPROP

0.64

+0.16

133,726,300

More gainer Stocks

F&N

32.00

-0.36

233,500

MPI

38.20

-0.30

46,900

APOLLO

6.81

-0.24

258,500

ALLIANZ

21.68

-0.22

75,300

ORIENT

6.97

-0.18

1,220,900

KUAISHO-C17

0.08

-0.12

58,800

PCHEM

6.64

-0.10

4,382,700

KAB-CH

0.055

-0.095

150,000

MRDIY-C27

0.065

-0.085

732,800

UCHITEC-CT

0.065

-0.085

50,000

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