[MWE] YoY TTM Result on 30-Sep-2015 [#2]

	30/09/17	30/09/16	30/09/15	30/09/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	340,067	308,339	340,436	291,942	383,103	506,981	513,016	-6.35%
YoY %	10.29%	-9.43%	16.61%	-23.80%	-24.43%	-1.18%	-	-
Horiz. %	66.29%	60.10%	66.36%	56.91%	74.68%	98.82%	100.00%	-
PBT	139,174	26,002	-33,592	33,746	137,757	61,620	54,398	16.19%
YoY %	435.24%	177.41%	-199.54%	-75.50%	123.56%	13.28%	-	-
Horiz. %	255.84%	47.80%	-61.75%	62.04%	253.24%	113.28%	100.00%	-
Tax	-3,546	-7,501	-8,225	-3,766	-5,883	-13,427	-11,311	-16.92%
YoY %	52.73%	8.80%	-118.40%	35.99%	56.19%	-18.71%	-	-
Horiz. %	31.35%	66.32%	72.72%	33.30%	52.01%	118.71%	100.00%	-
NP	135,628	18,501	-41,817	29,980	131,874	48,193	43,087	20.11%
YoY %	633.08%	144.24%	-239.48%	-77.27%	173.64%	11.85%	-	-
Horiz. %	314.78%	42.94%	-97.05%	69.58%	306.06%	111.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	135,162	19,345	-43,432	28,641	130,113	46,986	46,773	18.48%
YoY %	598.69%	144.54%	-251.64%	-77.99%	176.92%	0.46%	-	-
Horiz. %	288.97%	41.36%	-92.86%	61.23%	278.18%	100.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.55%	28.85%	-	11.16%	4.27%	21.79%	20.79%	-
YoY %	-91.16%	0.00%	-	161.36%	-80.40%	4.81%	-	-
Horiz. %	12.27%	138.77%	-	53.68%	20.54%	104.81%	100.00%	-
Total Cost	204,439	289,838	382,253	261,962	251,229	458,788	469,929	-12.45%
YoY %	-29.46%	-24.18%	45.92%	4.27%	-45.24%	-2.37%	-	-
Horiz. %	43.50%	61.68%	81.34%	55.75%	53.46%	97.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	649,262	542,799	557,214	656,904	612,264	487,409	455,309	5.83%
YoY %	19.61%	-2.59%	-15.18%	7.29%	25.62%	7.05%	-	-
Horiz. %	142.60%	119.22%	122.38%	144.28%	134.47%	107.05%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	4,604	4,605	4,605	4,605	20,720	36,966	23,123	-22.73%
YoY %	-0.02%	0.00%	0.00%	-77.78%	-43.95%	59.87%	-	-
Horiz. %	19.91%	19.92%	19.92%	19.92%	89.61%	159.87%	100.00%	-
Div Payout %	3.41%	23.81%	0.00%	16.08%	15.93%	78.68%	49.44%	-
YoY %	-85.68%	0.00%	0.00%	0.94%	-79.75%	59.14%	-	-
Horiz. %	6.90%	48.16%	0.00%	32.52%	32.22%	159.14%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	649,262	542,799	557,214	656,904	612,264	487,409	455,309	5.83%
YoY %	19.61%	-2.59%	-15.18%	7.29%	25.62%	7.05%	-	-
Horiz. %	142.60%	119.22%	122.38%	144.28%	134.47%	107.05%	100.00%	-
NOSH	230,235	230,000	230,253	231,304	230,174	231,000	231,121	-0.06%
YoY %	0.10%	-0.11%	-0.45%	0.49%	-0.36%	-0.05%	-	-
Horiz. %	99.62%	99.51%	99.62%	100.08%	99.59%	99.95%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	39.88%	6.00%	-12.28%	10.27%	34.42%	9.51%	8.40%	-
YoY %	564.67%	148.86%	-219.57%	-70.16%	261.93%	13.21%	-	-
Horiz. %	474.76%	71.43%	-146.19%	122.26%	409.76%	113.21%	100.00%	-
ROE	20.82%	3.56%	-7.79%	4.36%	21.25%	9.64%	10.27%	-
YoY %	484.83%	145.70%	-278.67%	-79.48%	120.44%	-6.13%	-	-
Horiz. %	202.73%	34.66%	-75.85%	42.45%	206.91%	93.87%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	147.70	134.06	147.85	126.22	166.44	219.47	221.97	-6.30%
YoY %	10.17%	-9.33%	17.14%	-24.16%	-24.16%	-1.13%	-	-
Horiz. %	66.54%	60.40%	66.61%	56.86%	74.98%	98.87%	100.00%	-
EPS	58.71	8.41	-18.86	12.38	56.53	20.34	20.24	18.55%
YoY %	598.10%	144.59%	-252.34%	-78.10%	177.93%	0.49%	-	-
Horiz. %	290.07%	41.55%	-93.18%	61.17%	279.30%	100.49%	100.00%	-
DPS	2.00	2.00	2.00	2.00	9.00	16.00	10.00	-22.67%
YoY %	0.00%	0.00%	0.00%	-77.78%	-43.75%	60.00%	-	-
Horiz. %	20.00%	20.00%	20.00%	20.00%	90.00%	160.00%	100.00%	-
NAPS	2.82	2.36	2.42	2.84	2.66	2.11	1.97	5.89%
YoY %	19.49%	-2.48%	-14.79%	6.77%	26.07%	7.11%	-	-
Horiz. %	143.15%	119.80%	122.84%	144.16%	135.03%	107.11%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 230,253
RPS	146.86	133.16	147.02	126.08	165.45	218.94	221.55	-6.35%
YoY %	10.29%	-9.43%	16.61%	-23.80%	-24.43%	-1.18%	-	-
Horiz. %	66.29%	60.10%	66.36%	56.91%	74.68%	98.82%	100.00%	-
EPS	58.37	8.35	-18.76	12.37	56.19	20.29	20.20	18.48%
YoY %	599.04%	144.51%	-251.66%	-77.99%	176.93%	0.45%	-	-
Horiz. %	288.96%	41.34%	-92.87%	61.24%	278.17%	100.45%	100.00%	-
DPS	1.99	1.99	1.99	1.99	8.95	15.96	9.99	-22.72%
YoY %	0.00%	0.00%	0.00%	-77.77%	-43.92%	59.76%	-	-
Horiz. %	19.92%	19.92%	19.92%	19.92%	89.59%	159.76%	100.00%	-
NAPS	2.8039	2.3441	2.4064	2.8369	2.6441	2.1049	1.9663	5.83%
YoY %	19.62%	-2.59%	-15.18%	7.29%	25.62%	7.05%	-	-
Horiz. %	142.60%	119.21%	122.38%	144.28%	134.47%	107.05%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	28/06/13	29/06/12	30/06/11	-
Price	1.40	1.23	1.20	1.56	1.84	1.49	1.36	-
P/RPS	0.95	0.92	0.81	1.24	1.11	0.68	0.61	7.33%
YoY %	3.26%	13.58%	-34.68%	11.71%	63.24%	11.48%	-	-
Horiz. %	155.74%	150.82%	132.79%	203.28%	181.97%	111.48%	100.00%	-
P/EPS	2.38	14.62	-6.36	12.60	3.26	7.33	6.72	-15.28%
YoY %	-83.72%	329.87%	-150.48%	286.50%	-55.53%	9.08%	-	-
Horiz. %	35.42%	217.56%	-94.64%	187.50%	48.51%	109.08%	100.00%	-
EY	41.93	6.84	-15.72	7.94	30.72	13.65	14.88	18.00%
YoY %	513.01%	143.51%	-297.98%	-74.15%	125.05%	-8.27%	-	-
Horiz. %	281.79%	45.97%	-105.65%	53.36%	206.45%	91.73%	100.00%	-
DY	1.43	1.63	1.67	1.28	4.89	10.74	7.35	-23.01%
YoY %	-12.27%	-2.40%	30.47%	-73.82%	-54.47%	46.12%	-	-
Horiz. %	19.46%	22.18%	22.72%	17.41%	66.53%	146.12%	100.00%	-
P/NAPS	0.50	0.52	0.50	0.55	0.69	0.71	0.69	-5.01%
YoY %	-3.85%	4.00%	-9.09%	-20.29%	-2.82%	2.90%	-	-
Horiz. %	72.46%	75.36%	72.46%	79.71%	100.00%	102.90%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	27/11/17	25/11/16	26/11/15	27/11/14	23/08/13	16/08/12	25/08/11	-
Price	1.34	1.28	1.38	1.50	1.80	1.66	1.19	-
P/RPS	0.91	0.95	0.93	1.19	1.08	0.76	0.54	8.69%
YoY %	-4.21%	2.15%	-21.85%	10.19%	42.11%	40.74%	-	-
Horiz. %	168.52%	175.93%	172.22%	220.37%	200.00%	140.74%	100.00%	-
P/EPS	2.28	15.22	-7.32	12.11	3.18	8.16	5.88	-14.04%
YoY %	-85.02%	307.92%	-160.45%	280.82%	-61.03%	38.78%	-	-
Horiz. %	38.78%	258.84%	-124.49%	205.95%	54.08%	138.78%	100.00%	-
EY	43.81	6.57	-13.67	8.25	31.40	12.25	17.01	16.32%
YoY %	566.82%	148.06%	-265.70%	-73.73%	156.33%	-27.98%	-	-
Horiz. %	257.55%	38.62%	-80.36%	48.50%	184.60%	72.02%	100.00%	-
DY	1.49	1.56	1.45	1.33	5.00	9.64	8.40	-24.14%
YoY %	-4.49%	7.59%	9.02%	-73.40%	-48.13%	14.76%	-	-
Horiz. %	17.74%	18.57%	17.26%	15.83%	59.52%	114.76%	100.00%	-
P/NAPS	0.48	0.54	0.57	0.53	0.68	0.79	0.60	-3.50%
YoY %	-11.11%	-5.26%	7.55%	-22.06%	-13.92%	31.67%	-	-
Horiz. %	80.00%	90.00%	95.00%	88.33%	113.33%	131.67%	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 - 24 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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

759

HLIND

HONG LEONG INDUSTRIES BHD

727

MPI

MALAYSIAN PACIFIC INDUSTRIES

717

DNEX

DAGANG NEXCHANGE BERHAD

608

YTLPOWR

YTL POWER INTERNATIONAL BHD

548

NOTION

NOTION VTEC BHD

547

GENTING

GENTING BHD

545

HEXCAP

HEXTAR CAPITAL BERHAD

493

PBBANK

PUBLIC BANK BHD

473

Daily Stocks

HSI-CXF

0.115

-0.01

372,797,100

HSI-HUZ

0.20

-0.005

284,280,100

HSI-HU8

0.08

0.00

183,904,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

135,243,800

HSI-CXV

0.14

-0.005

76,901,400

EDUSPEC-OR

0.005

0.00

75,002,700

AHB-WC

0.065

0.00

64,472,000

E&O-LR

0.055

+0.01

56,261,700

VELESTO

0.26

+0.01

48,192,500

More active Stocks

DLADY

36.58

+0.76

6,200

KLK

20.88

+0.44

848,300

TENAGA

13.98

+0.26

5,517,700

ALLIANZ

22.18

+0.16

5,300

HLFG

17.20

+0.14

99,100

HEIM

23.20

+0.14

56,900

F&N

31.80

+0.14

30,300

MAHSING

1.77

+0.10

20,207,300

HARTA

3.27

+0.10

1,811,600

MASTER

4.19

+0.09

41,700

More gainer Stocks

NESTLE

122.30

-0.70

5,600

PETGAS

18.00

-0.34

302,900

AJI

15.10

-0.24

100,200

KESM

7.18

-0.23

19,500

AXIATA-C1B

0.035

-0.225

1,030,000

MPI

38.60

-0.22

79,800

ECOWLD-C26

0.01

-0.20

100

YTLPOWR

4.69

-0.19

21,620,700

NOTION-WD

1.80

-0.17

2,571,800

KGB

3.33

-0.17

2,228,400

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