[TM] YoY TTM Result on 30-Sep-2014 [#3]

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
TTM Result
Revenue	12,122,204	12,008,299	11,694,516	11,057,593	10,458,244	9,631,371	9,024,082	5.03%
YoY %	0.95%	2.68%	5.76%	5.73%	8.59%	6.73%	-	-
Horiz. %	134.33%	133.07%	129.59%	122.53%	115.89%	106.73%	100.00%	-
PBT	851,183	1,032,597	940,866	1,161,531	1,082,583	952,969	1,106,315	-4.27%
YoY %	-17.57%	9.75%	-19.00%	7.29%	13.60%	-13.86%	-	-
Horiz. %	76.94%	93.34%	85.05%	104.99%	97.85%	86.14%	100.00%	-
Tax	-237,878	-365,493	-300,088	-171,715	-12,093	584,816	-62,796	24.82%
YoY %	34.92%	-21.80%	-74.76%	-1,319.95%	-102.07%	1,031.29%	-	-
Horiz. %	378.81%	582.03%	477.88%	273.45%	19.26%	-931.29%	100.00%	-
NP	613,305	667,104	640,778	989,816	1,070,490	1,537,785	1,043,519	-8.46%
YoY %	-8.06%	4.11%	-35.26%	-7.54%	-30.39%	47.37%	-	-
Horiz. %	58.77%	63.93%	61.41%	94.85%	102.58%	147.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	807,040	814,153	726,147	957,753	1,031,214	1,498,785	993,301	-3.39%
YoY %	-0.87%	12.12%	-24.18%	-7.12%	-31.20%	50.89%	-	-
Horiz. %	81.25%	81.96%	73.10%	96.42%	103.82%	150.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.95%	35.40%	31.89%	14.78%	1.12%	-61.37%	5.68%	-
YoY %	-21.05%	11.01%	115.76%	1,219.64%	101.82%	-1,180.46%	-	-
Horiz. %	492.08%	623.24%	561.44%	260.21%	19.72%	-1,080.46%	100.00%	-
Total Cost	11,508,899	11,341,195	11,053,738	10,067,777	9,387,754	8,093,586	7,980,563	6.28%
YoY %	1.48%	2.60%	9.79%	7.24%	15.99%	1.42%	-	-
Horiz. %	144.21%	142.11%	138.51%	126.15%	117.63%	101.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,530,525	7,521,882	7,552,746	7,043,000	6,762,290	6,573,184	6,385,987	2.78%
YoY %	0.11%	-0.41%	7.24%	4.15%	2.88%	2.93%	-	-
Horiz. %	117.92%	117.79%	118.27%	110.29%	105.89%	102.93%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	811,713	804,198	845,278	923,864	784,915	703,140	814,969	-0.06%
YoY %	0.93%	-4.86%	-8.51%	17.70%	11.63%	-13.72%	-	-
Horiz. %	99.60%	98.68%	103.72%	113.36%	96.31%	86.28%	100.00%	-
Div Payout %	100.58%	98.78%	116.41%	96.46%	76.12%	46.91%	82.05%	-
YoY %	1.82%	-15.14%	20.68%	26.72%	62.27%	-42.83%	-	-
Horiz. %	122.58%	120.39%	141.88%	117.56%	92.77%	57.17%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	7,530,525	7,521,882	7,552,746	7,043,000	6,762,290	6,573,184	6,385,987	2.78%
YoY %	0.11%	-0.41%	7.24%	4.15%	2.88%	2.93%	-	-
Horiz. %	117.92%	117.79%	118.27%	110.29%	105.89%	102.93%	100.00%	-
NOSH	3,757,934	3,757,934	3,758,333	3,681,266	3,579,257	3,588,178	3,596,726	0.73%
YoY %	0.00%	-0.01%	2.09%	2.85%	-0.25%	-0.24%	-	-
Horiz. %	104.48%	104.48%	104.49%	102.35%	99.51%	99.76%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	5.06%	5.56%	5.48%	8.95%	10.24%	15.97%	11.56%	-
YoY %	-8.99%	1.46%	-38.77%	-12.60%	-35.88%	38.15%	-	-
Horiz. %	43.77%	48.10%	47.40%	77.42%	88.58%	138.15%	100.00%	-
ROE	10.72%	10.82%	9.61%	13.60%	15.25%	22.80%	15.55%	-
YoY %	-0.92%	12.59%	-29.34%	-10.82%	-33.11%	46.62%	-	-
Horiz. %	68.94%	69.58%	61.80%	87.46%	98.07%	146.62%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	322.58	319.55	311.16	300.37	292.19	268.42	250.90	4.27%
YoY %	0.95%	2.70%	3.59%	2.80%	8.86%	6.98%	-	-
Horiz. %	128.57%	127.36%	124.02%	119.72%	116.46%	106.98%	100.00%	-
EPS	21.48	21.66	19.32	26.02	28.81	41.77	27.62	-4.10%
YoY %	-0.83%	12.11%	-25.75%	-9.68%	-31.03%	51.23%	-	-
Horiz. %	77.77%	78.42%	69.95%	94.21%	104.31%	151.23%	100.00%	-
DPS	21.60	21.40	22.70	25.10	22.00	19.60	22.90	-0.96%
YoY %	0.93%	-5.73%	-9.56%	14.09%	12.24%	-14.41%	-	-
Horiz. %	94.32%	93.45%	99.13%	109.61%	96.07%	85.59%	100.00%	-
NAPS	2.0039	2.0016	2.0096	1.9132	1.8893	1.8319	1.7755	2.03%
YoY %	0.11%	-0.40%	5.04%	1.27%	3.13%	3.18%	-	-
Horiz. %	112.86%	112.73%	113.19%	107.76%	106.41%	103.18%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 3,681,266
RPS	315.87	312.90	304.73	288.13	272.51	250.97	235.14	5.03%
YoY %	0.95%	2.68%	5.76%	5.73%	8.58%	6.73%	-	-
Horiz. %	134.33%	133.07%	129.60%	122.54%	115.89%	106.73%	100.00%	-
EPS	21.03	21.21	18.92	24.96	26.87	39.05	25.88	-3.39%
YoY %	-0.85%	12.10%	-24.20%	-7.11%	-31.19%	50.89%	-	-
Horiz. %	81.26%	81.96%	73.11%	96.45%	103.83%	150.89%	100.00%	-
DPS	21.15	20.96	22.03	24.07	20.45	18.32	21.24	-0.07%
YoY %	0.91%	-4.86%	-8.48%	17.70%	11.63%	-13.75%	-	-
Horiz. %	99.58%	98.68%	103.72%	113.32%	96.28%	86.25%	100.00%	-
NAPS	1.9622	1.96	1.968	1.8352	1.7621	1.7128	1.664	2.78%
YoY %	0.11%	-0.41%	7.24%	4.15%	2.88%	2.93%	-	-
Horiz. %	117.92%	117.79%	118.27%	110.29%	105.90%	102.93%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	6.50	6.78	6.68	6.60	5.24	6.19	4.09	-
P/RPS	2.02	2.12	2.15	2.20	1.79	2.31	1.63	3.63%
YoY %	-4.72%	-1.40%	-2.27%	22.91%	-22.51%	41.72%	-	-
Horiz. %	123.93%	130.06%	131.90%	134.97%	109.82%	141.72%	100.00%	-
P/EPS	30.27	31.29	34.57	25.37	18.19	14.82	14.81	12.64%
YoY %	-3.26%	-9.49%	36.26%	39.47%	22.74%	0.07%	-	-
Horiz. %	204.39%	211.28%	233.42%	171.30%	122.82%	100.07%	100.00%	-
EY	3.30	3.20	2.89	3.94	5.50	6.75	6.75	-11.23%
YoY %	3.12%	10.73%	-26.65%	-28.36%	-18.52%	0.00%	-	-
Horiz. %	48.89%	47.41%	42.81%	58.37%	81.48%	100.00%	100.00%	-
DY	3.32	3.16	3.40	3.80	4.20	3.17	5.60	-8.33%
YoY %	5.06%	-7.06%	-10.53%	-9.52%	32.49%	-43.39%	-	-
Horiz. %	59.29%	56.43%	60.71%	67.86%	75.00%	56.61%	100.00%	-
P/NAPS	3.24	3.39	3.32	3.45	2.77	3.38	2.30	5.87%
YoY %	-4.42%	2.11%	-3.77%	24.55%	-18.05%	46.96%	-	-
Horiz. %	140.87%	147.39%	144.35%	150.00%	120.43%	146.96%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	22/11/17	05/12/16	26/11/15	26/11/14	28/11/13	30/11/12	24/11/11	-
Price	6.00	6.14	6.59	7.24	5.14	5.47	4.44	-
P/RPS	1.86	1.92	2.12	2.41	1.76	2.04	1.77	0.82%
YoY %	-3.12%	-9.43%	-12.03%	36.93%	-13.73%	15.25%	-	-
Horiz. %	105.08%	108.47%	119.77%	136.16%	99.44%	115.25%	100.00%	-
P/EPS	27.94	28.34	34.11	27.83	17.84	13.10	16.08	9.63%
YoY %	-1.41%	-16.92%	22.57%	56.00%	36.18%	-18.53%	-	-
Horiz. %	173.76%	176.24%	212.13%	173.07%	110.95%	81.47%	100.00%	-
EY	3.58	3.53	2.93	3.59	5.61	7.64	6.22	-8.78%
YoY %	1.42%	20.48%	-18.38%	-36.01%	-26.57%	22.83%	-	-
Horiz. %	57.56%	56.75%	47.11%	57.72%	90.19%	122.83%	100.00%	-
DY	3.60	3.49	3.44	3.47	4.28	3.58	5.16	-5.81%
YoY %	3.15%	1.45%	-0.86%	-18.93%	19.55%	-30.62%	-	-
Horiz. %	69.77%	67.64%	66.67%	67.25%	82.95%	69.38%	100.00%	-
P/NAPS	2.99	3.07	3.28	3.78	2.72	2.99	2.50	3.02%
YoY %	-2.61%	-6.40%	-13.23%	38.97%	-9.03%	19.60%	-	-
Horiz. %	119.60%	122.80%	131.20%	151.20%	108.80%	119.60%	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 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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

997

HLIND

HONG LEONG INDUSTRIES BHD

929

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

451

YTLPOWR

YTL POWER INTERNATIONAL BHD

420

JCY

JCY INTERNATIONAL BERHAD

398

GENTING

GENTING BHD

384

UCHITEC

UCHI TECHNOLOGIES BHD

335

GENM

GENTING MALAYSIA BERHAD

306

MAYBANK

MALAYAN BANKING BHD

279

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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