[TM] YoY TTM Result on 31-Dec-2017 [#4]

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
TTM Result
Revenue	10,840,308	11,434,196	11,819,296	12,085,092	12,060,901	11,721,640	11,235,102	-0.59%
YoY %	-5.19%	-3.26%	-2.20%	0.20%	2.89%	4.33%	-	-
Horiz. %	96.49%	101.77%	105.20%	107.57%	107.35%	104.33%	100.00%	-
PBT	1,278,591	925,065	17,413	1,048,022	918,627	911,878	1,105,534	2.45%
YoY %	38.22%	5,212.50%	-98.34%	14.09%	0.74%	-17.52%	-	-
Horiz. %	115.65%	83.68%	1.58%	94.80%	83.09%	82.48%	100.00%	-
Tax	-282,559	-367,665	-277,926	-317,476	-305,224	-320,061	-263,040	1.19%
YoY %	23.15%	-32.29%	12.46%	-4.01%	4.64%	-21.68%	-	-
Horiz. %	107.42%	139.78%	105.66%	120.69%	116.04%	121.68%	100.00%	-
NP	996,032	557,400	-260,513	730,546	613,403	591,817	842,494	2.82%
YoY %	78.69%	313.96%	-135.66%	19.10%	3.65%	-29.75%	-	-
Horiz. %	118.22%	66.16%	-30.92%	86.71%	72.81%	70.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,016,105	632,676	153,154	929,749	776,031	700,278	831,806	3.38%
YoY %	60.60%	313.10%	-83.53%	19.81%	10.82%	-15.81%	-	-
Horiz. %	122.16%	76.06%	18.41%	111.77%	93.29%	84.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.10%	39.74%	1,596.08%	30.29%	33.23%	35.10%	23.79%	-
YoY %	-44.39%	-97.51%	5,169.33%	-8.85%	-5.33%	47.54%	-	-
Horiz. %	92.90%	167.04%	6,709.04%	127.32%	139.68%	147.54%	100.00%	-
Total Cost	9,844,276	10,876,796	12,079,809	11,354,546	11,447,498	11,129,823	10,392,608	-0.89%
YoY %	-9.49%	-9.96%	6.39%	-0.81%	2.85%	7.09%	-	-
Horiz. %	94.72%	104.66%	116.23%	109.26%	110.15%	107.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,124,637	7,408,543	7,525,264	7,843,561	7,692,492	7,780,428	7,531,581	-0.92%
YoY %	-3.83%	-1.55%	-4.06%	1.96%	-1.13%	3.30%	-	-
Horiz. %	94.60%	98.37%	99.92%	104.14%	102.14%	103.30%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Dividend
Div	539,096	379,400	75,158	807,955	807,955	804,198	836,374	-7.05%
YoY %	42.09%	404.80%	-90.70%	0.00%	0.47%	-3.85%	-	-
Horiz. %	64.46%	45.36%	8.99%	96.60%	96.60%	96.15%	100.00%	-
Div Payout %	53.06%	59.97%	49.07%	86.90%	104.11%	114.84%	100.55%	-
YoY %	-11.52%	22.21%	-43.53%	-16.53%	-9.34%	14.21%	-	-
Horiz. %	52.77%	59.64%	48.80%	86.42%	103.54%	114.21%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Equity
Net Worth	7,124,637	7,408,543	7,525,264	7,843,561	7,692,492	7,780,428	7,531,581	-0.92%
YoY %	-3.83%	-1.55%	-4.06%	1.96%	-1.13%	3.30%	-	-
Horiz. %	94.60%	98.37%	99.92%	104.14%	102.14%	103.30%	100.00%	-
NOSH	3,773,642	3,765,677	3,757,934	3,757,934	3,757,934	3,757,934	3,699,932	0.32%
YoY %	0.21%	0.21%	0.00%	0.00%	0.00%	1.57%	-	-
Horiz. %	101.99%	101.78%	101.57%	101.57%	101.57%	101.57%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Ratio Analysis
NP Margin	9.19%	4.87%	-2.20%	6.05%	5.09%	5.05%	7.50%	-
YoY %	88.71%	321.36%	-136.36%	18.86%	0.79%	-32.67%	-	-
Horiz. %	122.53%	64.93%	-29.33%	80.67%	67.87%	67.33%	100.00%	-
ROE	14.26%	8.54%	2.04%	11.85%	10.09%	9.00%	11.04%	-
YoY %	66.98%	318.63%	-82.78%	17.44%	12.11%	-18.48%	-	-
Horiz. %	129.17%	77.36%	18.48%	107.34%	91.39%	81.52%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Per Share
RPS	287.26	301.38	314.52	321.59	320.94	311.92	303.66	-0.92%
YoY %	-4.69%	-4.18%	-2.20%	0.20%	2.89%	2.72%	-	-
Horiz. %	94.60%	99.25%	103.58%	105.90%	105.69%	102.72%	100.00%	-
EPS	26.93	16.68	4.08	24.74	20.65	18.63	22.48	3.05%
YoY %	61.45%	308.82%	-83.51%	19.81%	10.84%	-17.13%	-	-
Horiz. %	119.80%	74.20%	18.15%	110.05%	91.86%	82.87%	100.00%	-
DPS	14.30	10.00	2.00	21.50	21.50	21.40	22.61	-7.34%
YoY %	43.00%	400.00%	-90.70%	0.00%	0.47%	-5.35%	-	-
Horiz. %	63.25%	44.23%	8.85%	95.09%	95.09%	94.65%	100.00%	-
NAPS	1.888	1.9527	2.0025	2.0872	2.047	2.0704	2.0356	-1.24%
YoY %	-3.31%	-2.49%	-4.06%	1.96%	-1.13%	1.71%	-	-
Horiz. %	92.75%	95.93%	98.37%	102.53%	100.56%	101.71%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 3,757,934
RPS	282.47	297.94	307.98	314.90	314.27	305.43	292.76	-0.59%
YoY %	-5.19%	-3.26%	-2.20%	0.20%	2.89%	4.33%	-	-
Horiz. %	96.49%	101.77%	105.20%	107.56%	107.35%	104.33%	100.00%	-
EPS	26.48	16.49	3.99	24.23	20.22	18.25	21.67	3.39%
YoY %	60.58%	313.28%	-83.53%	19.83%	10.79%	-15.78%	-	-
Horiz. %	122.20%	76.10%	18.41%	111.81%	93.31%	84.22%	100.00%	-
DPS	14.05	9.89	1.96	21.05	21.05	20.96	21.79	-7.04%
YoY %	42.06%	404.59%	-90.69%	0.00%	0.43%	-3.81%	-	-
Horiz. %	64.48%	45.39%	8.99%	96.60%	96.60%	96.19%	100.00%	-
NAPS	1.8565	1.9305	1.9609	2.0438	2.0045	2.0274	1.9625	-0.92%
YoY %	-3.83%	-1.55%	-4.06%	1.96%	-1.13%	3.31%	-	-
Horiz. %	94.60%	98.37%	99.92%	104.14%	102.14%	103.31%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	31/12/19	31/12/18	29/12/17	30/12/16	31/12/15	31/12/14	-
Price	5.41	3.82	2.66	6.30	5.95	6.78	6.88	-
P/RPS	1.88	1.27	0.85	1.96	1.85	2.17	2.27	-3.09%
YoY %	48.03%	49.41%	-56.63%	5.95%	-14.75%	-4.41%	-	-
Horiz. %	82.82%	55.95%	37.44%	86.34%	81.50%	95.59%	100.00%	-
P/EPS	20.09	22.91	65.27	25.46	28.81	36.38	30.60	-6.76%
YoY %	-12.31%	-64.90%	156.36%	-11.63%	-20.81%	18.89%	-	-
Horiz. %	65.65%	74.87%	213.30%	83.20%	94.15%	118.89%	100.00%	-
EY	4.98	4.37	1.53	3.93	3.47	2.75	3.27	7.25%
YoY %	13.96%	185.62%	-61.07%	13.26%	26.18%	-15.90%	-	-
Horiz. %	152.29%	133.64%	46.79%	120.18%	106.12%	84.10%	100.00%	-
DY	2.64	2.62	0.75	3.41	3.61	3.16	3.29	-3.59%
YoY %	0.76%	249.33%	-78.01%	-5.54%	14.24%	-3.95%	-	-
Horiz. %	80.24%	79.64%	22.80%	103.65%	109.73%	96.05%	100.00%	-
P/NAPS	2.87	1.96	1.33	3.02	2.91	3.27	3.38	-2.68%
YoY %	46.43%	47.37%	-55.96%	3.78%	-11.01%	-3.25%	-	-
Horiz. %	84.91%	57.99%	39.35%	89.35%	86.09%	96.75%	100.00%	-

	31/12/20	31/12/19	31/12/18	31/12/17	31/12/16	31/12/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	24/02/21	21/02/20	26/02/19	27/02/18	22/02/17	24/02/16	26/02/15	-
Price	6.23	3.82	3.02	6.03	6.14	6.62	7.10	-
P/RPS	2.17	1.27	0.96	1.88	1.91	2.12	2.34	-1.24%
YoY %	70.87%	32.29%	-48.94%	-1.57%	-9.91%	-9.40%	-	-
Horiz. %	92.74%	54.27%	41.03%	80.34%	81.62%	90.60%	100.00%	-
P/EPS	23.14	22.91	74.10	24.37	29.73	35.53	31.58	-5.04%
YoY %	1.00%	-69.08%	204.06%	-18.03%	-16.32%	12.51%	-	-
Horiz. %	73.27%	72.55%	234.64%	77.17%	94.14%	112.51%	100.00%	-
EY	4.32	4.37	1.35	4.10	3.36	2.81	3.17	5.28%
YoY %	-1.14%	223.70%	-67.07%	22.02%	19.57%	-11.36%	-	-
Horiz. %	136.28%	137.85%	42.59%	129.34%	105.99%	88.64%	100.00%	-
DY	2.30	2.62	0.66	3.57	3.50	3.23	3.18	-5.25%
YoY %	-12.21%	296.97%	-81.51%	2.00%	8.36%	1.57%	-	-
Horiz. %	72.33%	82.39%	20.75%	112.26%	110.06%	101.57%	100.00%	-
P/NAPS	3.30	1.96	1.51	2.89	3.00	3.20	3.49	-0.92%
YoY %	68.37%	29.80%	-47.75%	-3.67%	-6.25%	-8.31%	-	-
Horiz. %	94.56%	56.16%	43.27%	82.81%	85.96%	91.69%	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 - 31 May 2024

MQ Trader

MQ Trading Signals

2024-05-31 16:50:00

EMA 5

10 Mins

SELL

2024-05-31 16:50:00

OBV

10 Mins

SELL

2024-05-31 16:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-31 16:50:00

EMA 5

5 Mins

SELL

2024-05-31 16:50:00

ADX

5 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 >

PBBANK

PUBLIC BANK BHD

1000

GENTING

GENTING BHD

359

MPI

MALAYSIAN PACIFIC INDUSTRIES

295

HLIND

HONG LEONG INDUSTRIES BHD

277

GENM

GENTING MALAYSIA BERHAD

233

NOTION

NOTION VTEC BHD

222

YTLPOWR

YTL POWER INTERNATIONAL BHD

210

MYEG

MY E.G. SERVICES BHD

198

PTRANS

PERAK TRANSIT BERHAD

176

JTIASA

JAYA TIASA HOLDINGS BHD

175

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

JCY

0.525

0.00

67,048,800

PBBANK

4.10

+0.02

66,553,000

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

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