[TM] YoY TTM Result on 30-Jun-2021 [#2]

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	12,186,426	11,938,147	11,263,771	11,035,764	11,582,419	11,924,744	12,104,904	0.11%
YoY %	2.08%	5.99%	2.07%	-4.72%	-2.87%	-1.49%	-	-
Horiz. %	100.67%	98.62%	93.05%	91.17%	95.68%	98.51%	100.00%	-
PBT	1,584,034	1,559,008	1,473,379	845,701	299,550	845,623	834,547	11.26%
YoY %	1.61%	5.81%	74.22%	182.32%	-64.58%	1.33%	-	-
Horiz. %	189.81%	186.81%	176.55%	101.34%	35.89%	101.33%	100.00%	-
Tax	-256,043	-502,099	-353,533	-260,506	-324,528	-303,104	-269,379	-0.84%
YoY %	49.01%	-42.02%	-35.71%	19.73%	-7.07%	-12.52%	-	-
Horiz. %	95.05%	186.39%	131.24%	96.71%	120.47%	112.52%	100.00%	-
NP	1,327,991	1,056,909	1,119,846	585,195	-24,978	542,519	565,168	15.29%
YoY %	25.65%	-5.62%	91.36%	2,442.84%	-104.60%	-4.01%	-	-
Horiz. %	234.97%	187.01%	198.14%	103.54%	-4.42%	95.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,324,206	1,069,059	1,132,896	637,481	316,529	747,921	755,062	9.81%
YoY %	23.87%	-5.63%	77.71%	101.40%	-57.68%	-0.95%	-	-
Horiz. %	175.38%	141.59%	150.04%	84.43%	41.92%	99.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.16%	32.21%	23.99%	30.80%	108.34%	35.84%	32.28%	-
YoY %	-49.83%	34.26%	-22.11%	-71.57%	202.29%	11.03%	-	-
Horiz. %	50.06%	99.78%	74.32%	95.42%	335.63%	111.03%	100.00%	-
Total Cost	10,858,435	10,881,238	10,143,925	10,450,569	11,607,397	11,382,225	11,539,736	-1.00%
YoY %	-0.21%	7.27%	-2.93%	-9.97%	1.98%	-1.36%	-	-
Horiz. %	94.10%	94.29%	87.90%	90.56%	100.59%	98.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	8,555,113	8,010,812	7,396,831	7,426,113	7,121,286	7,668,065	7,675,957	1.82%
YoY %	6.79%	8.30%	-0.39%	4.28%	-7.13%	-0.10%	-	-
Horiz. %	111.45%	104.36%	96.36%	96.75%	92.77%	99.90%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	649,010	566,055	547,182	635,472	75,158	454,710	811,713	-3.65%
YoY %	14.65%	3.45%	-13.89%	745.51%	-83.47%	-43.98%	-	-
Horiz. %	79.96%	69.74%	67.41%	78.29%	9.26%	56.02%	100.00%	-
Div Payout %	49.01%	52.95%	48.30%	99.68%	23.74%	60.80%	107.50%	-
YoY %	-7.44%	9.63%	-51.54%	319.88%	-60.95%	-43.44%	-	-
Horiz. %	45.59%	49.26%	44.93%	92.73%	22.08%	56.56%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	8,555,113	8,010,812	7,396,831	7,426,113	7,121,286	7,668,065	7,675,957	1.82%
YoY %	6.79%	8.30%	-0.39%	4.28%	-7.13%	-0.10%	-	-
Horiz. %	111.45%	104.36%	96.36%	96.75%	92.77%	99.90%	100.00%	-
NOSH	3,821,977	3,773,700	3,773,700	3,765,777	3,757,934	3,757,934	3,757,934	0.28%
YoY %	1.28%	0.00%	0.21%	0.21%	0.00%	0.00%	-	-
Horiz. %	101.70%	100.42%	100.42%	100.21%	100.00%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	10.90%	8.85%	9.94%	5.30%	-0.22%	4.55%	4.67%	-
YoY %	23.16%	-10.97%	87.55%	2,509.09%	-104.84%	-2.57%	-	-
Horiz. %	233.40%	189.51%	212.85%	113.49%	-4.71%	97.43%	100.00%	-
ROE	15.48%	13.35%	15.32%	8.58%	4.44%	9.75%	9.84%	-
YoY %	15.96%	-12.86%	78.55%	93.24%	-54.46%	-0.91%	-	-
Horiz. %	157.32%	135.67%	155.69%	87.20%	45.12%	99.09%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	318.85	316.35	298.48	293.05	308.21	317.32	322.12	-0.16%
YoY %	0.79%	5.99%	1.85%	-4.92%	-2.87%	-1.49%	-	-
Horiz. %	98.98%	98.21%	92.66%	90.98%	95.68%	98.51%	100.00%	-
EPS	34.65	28.33	30.02	16.93	8.42	19.90	20.09	9.50%
YoY %	22.31%	-5.63%	77.32%	101.07%	-57.69%	-0.95%	-	-
Horiz. %	172.47%	141.02%	149.43%	84.27%	41.91%	99.05%	100.00%	-
DPS	17.00	15.00	14.50	16.80	2.00	12.10	21.60	-3.91%
YoY %	13.33%	3.45%	-13.69%	740.00%	-83.47%	-43.98%	-	-
Horiz. %	78.70%	69.44%	67.13%	77.78%	9.26%	56.02%	100.00%	-
NAPS	2.2384	2.1228	1.9601	1.972	1.895	2.0405	2.0426	1.53%
YoY %	5.45%	8.30%	-0.60%	4.06%	-7.13%	-0.10%	-	-
Horiz. %	109.59%	103.93%	95.96%	96.54%	92.77%	99.90%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,773,700
RPS	317.55	311.08	293.51	287.57	301.81	310.73	315.43	0.11%
YoY %	2.08%	5.99%	2.07%	-4.72%	-2.87%	-1.49%	-	-
Horiz. %	100.67%	98.62%	93.05%	91.17%	95.68%	98.51%	100.00%	-
EPS	34.51	27.86	29.52	16.61	8.25	19.49	19.68	9.80%
YoY %	23.87%	-5.62%	77.72%	101.33%	-57.67%	-0.97%	-	-
Horiz. %	175.36%	141.57%	150.00%	84.40%	41.92%	99.03%	100.00%	-
DPS	16.91	14.75	14.26	16.56	1.96	11.85	21.15	-3.65%
YoY %	14.64%	3.44%	-13.89%	744.90%	-83.46%	-43.97%	-	-
Horiz. %	79.95%	69.74%	67.42%	78.30%	9.27%	56.03%	100.00%	-
NAPS	2.2293	2.0874	1.9274	1.9351	1.8556	1.9981	2.0002	1.82%
YoY %	6.80%	8.30%	-0.40%	4.28%	-7.13%	-0.10%	-	-
Horiz. %	111.45%	104.36%	96.36%	96.75%	92.77%	99.90%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	4.91	5.25	6.07	4.15	4.00	3.11	6.65	-
P/RPS	1.54	1.66	2.03	1.42	1.30	0.98	2.06	-4.73%
YoY %	-7.23%	-18.23%	42.96%	9.23%	32.65%	-52.43%	-	-
Horiz. %	74.76%	80.58%	98.54%	68.93%	63.11%	47.57%	100.00%	-
P/EPS	14.17	18.53	20.22	24.52	47.49	15.63	33.10	-13.18%
YoY %	-23.53%	-8.36%	-17.54%	-48.37%	203.84%	-52.78%	-	-
Horiz. %	42.81%	55.98%	61.09%	74.08%	143.47%	47.22%	100.00%	-
EY	7.06	5.40	4.95	4.08	2.11	6.40	3.02	15.19%
YoY %	30.74%	9.09%	21.32%	93.36%	-67.03%	111.92%	-	-
Horiz. %	233.77%	178.81%	163.91%	135.10%	69.87%	211.92%	100.00%	-
DY	3.46	2.86	2.39	4.05	0.50	3.89	3.25	1.04%
YoY %	20.98%	19.67%	-40.99%	710.00%	-87.15%	19.69%	-	-
Horiz. %	106.46%	88.00%	73.54%	124.62%	15.38%	119.69%	100.00%	-
P/NAPS	2.19	2.47	3.10	2.10	2.11	1.52	3.26	-6.41%
YoY %	-11.34%	-20.32%	47.62%	-0.47%	38.82%	-53.37%	-	-
Horiz. %	67.18%	75.77%	95.09%	64.42%	64.72%	46.63%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	25/08/23	24/08/22	27/08/21	27/08/20	28/08/19	29/08/18	29/08/17	-
Price	5.06	5.65	6.06	4.13	4.08	3.57	6.42	-
P/RPS	1.59	1.79	2.03	1.41	1.32	1.13	1.99	-3.66%
YoY %	-11.17%	-11.82%	43.97%	6.82%	16.81%	-43.22%	-	-
Horiz. %	79.90%	89.95%	102.01%	70.85%	66.33%	56.78%	100.00%	-
P/EPS	14.60	19.94	20.19	24.40	48.44	17.94	31.95	-12.23%
YoY %	-26.78%	-1.24%	-17.25%	-49.63%	170.01%	-43.85%	-	-
Horiz. %	45.70%	62.41%	63.19%	76.37%	151.61%	56.15%	100.00%	-
EY	6.85	5.01	4.95	4.10	2.06	5.57	3.13	13.93%
YoY %	36.73%	1.21%	20.73%	99.03%	-63.02%	77.96%	-	-
Horiz. %	218.85%	160.06%	158.15%	130.99%	65.81%	177.96%	100.00%	-
DY	3.36	2.65	2.39	4.07	0.49	3.39	3.36	0.00%
YoY %	26.79%	10.88%	-41.28%	730.61%	-85.55%	0.89%	-	-
Horiz. %	100.00%	78.87%	71.13%	121.13%	14.58%	100.89%	100.00%	-
P/NAPS	2.26	2.66	3.09	2.09	2.15	1.75	3.14	-5.33%
YoY %	-15.04%	-13.92%	47.85%	-2.79%	22.86%	-44.27%	-	-
Horiz. %	71.97%	84.71%	98.41%	66.56%	68.47%	55.73%	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 - 27 May 2024

MQ Trader

MQ Trading Signals

2024-05-28 10:00:00

EMA 5

Hourly

SELL

2024-05-28 09:20:00

EMA 5

10 Mins

SELL

2024-05-28 09:15:00

EMA 5

5 Mins

SELL

2024-05-28 09:00:00

ADX

10 Mins

SELL

2024-05-28 09:00:00

TURTLE SYSTEM 20

10 Mins

SELL

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

DNEX

DAGANG NEXCHANGE BERHAD

412

YTLPOWR

YTL POWER INTERNATIONAL BHD

367

HLIND

HONG LEONG INDUSTRIES BHD

287

JCY

JCY INTERNATIONAL BERHAD

287

PTRANS

PERAK TRANSIT BERHAD

285

MPI

MALAYSIAN PACIFIC INDUSTRIES

267

RANHILL

RANHILL UTILITIES BERHAD

234

MAYBANK

MALAYAN BANKING BHD

233

MYEG

MY E.G. SERVICES BHD

229

Daily Stocks

HSI-HUZ

0.21

-0.015

168,884,800

HSI-CXG

0.145

+0.005

149,964,700

INIX-OR

0.02

0.00

141,839,900

GHLSYS

1.06

+0.05

99,192,700

ANEKA-WA

0.08

-0.075

91,021,700

EDUSPEC-OR

0.005

0.00

75,002,700

ANEKA

0.21

-0.095

64,943,500

SMART

0.465

+0.065

63,209,200

AHB-WC

0.035

-0.01

60,513,800

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

36.16

+2.40

78,900

GCB

4.34

+0.48

17,595,700

GCB-C5

1.30

+0.24

935,000

PIE

6.14

+0.24

472,000

PARAGON

3.34

+0.20

231,000

HSI-CVJ

0.295

+0.18

20,300

CCK-CA

0.31

+0.16

389,000

CCK

1.64

+0.14

10,109,200

GCB-C6

0.745

+0.13

2,817,700

HSI-CVH

1.05

+0.125

8,000

More gainer Stocks

CARLSBG

19.54

-0.36

187,400

BIPORT

6.05

-0.34

200

PETDAG

19.66

-0.30

106,600

NESTLE

127.20

-0.20

30,300

ORIENT

6.97

-0.18

1,220,900

SBAGAN

6.60

-0.18

27,300

HSI-CXE

0.84

-0.18

11,000

ALLIANZ

22.62

-0.18

7,900

ULICORP

1.71

-0.16

3,778,200

HSI-CVW

0.39

-0.155

80,000

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