[TIMECOM] YoY TTM Result on 30-Jun-2018 [#2]

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
TTM Result
Revenue	1,302,930	1,172,259	1,053,218	907,540	840,049	697,518	644,135	12.44%
YoY %	11.15%	11.30%	16.05%	8.03%	20.43%	8.29%	-	-
Horiz. %	202.28%	181.99%	163.51%	140.89%	130.42%	108.29%	100.00%	-
PBT	450,495	388,132	333,808	234,222	221,330	336,735	476,764	-0.93%
YoY %	16.07%	16.27%	42.52%	5.82%	-34.27%	-29.37%	-	-
Horiz. %	94.49%	81.41%	70.02%	49.13%	46.42%	70.63%	100.00%	-
Tax	-106,448	-61,982	-17,383	-19,910	37,525	-4,503	-6,814	58.04%
YoY %	-71.74%	-256.57%	12.69%	-153.06%	933.33%	33.92%	-	-
Horiz. %	1,562.20%	909.63%	255.11%	292.19%	-550.70%	66.08%	100.00%	-
NP	344,047	326,150	316,425	214,312	258,855	332,232	469,950	-5.06%
YoY %	5.49%	3.07%	47.65%	-17.21%	-22.09%	-29.30%	-	-
Horiz. %	73.21%	69.40%	67.33%	45.60%	55.08%	70.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	344,325	326,150	316,425	214,312	258,855	332,230	472,522	-5.13%
YoY %	5.57%	3.07%	47.65%	-17.21%	-22.09%	-29.69%	-	-
Horiz. %	72.87%	69.02%	66.97%	45.35%	54.78%	70.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.63%	15.97%	5.21%	8.50%	-16.95%	1.34%	1.43%	-
YoY %	47.96%	206.53%	-38.71%	150.15%	-1,364.93%	-6.29%	-	-
Horiz. %	1,652.45%	1,116.78%	364.34%	594.41%	-1,185.31%	93.71%	100.00%	-
Total Cost	958,883	846,109	736,793	693,228	581,194	365,286	174,185	32.84%
YoY %	13.33%	14.84%	6.28%	19.28%	59.11%	109.71%	-	-
Horiz. %	550.50%	485.75%	422.99%	397.98%	333.66%	209.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,041,424	2,867,106	2,585,797	2,349,073	2,175,948	2,060,691	2,381,391	4.15%
YoY %	6.08%	10.88%	10.08%	7.96%	5.59%	-13.47%	-	-
Horiz. %	127.72%	120.40%	108.58%	98.64%	91.37%	86.53%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	200,010	169,980	119,995	100,010	100,030	538,034	64,247	20.81%
YoY %	17.67%	41.66%	19.98%	-0.02%	-81.41%	737.45%	-	-
Horiz. %	311.31%	264.57%	186.77%	155.66%	155.70%	837.45%	100.00%	-
Div Payout %	58.09%	52.12%	37.92%	46.67%	38.64%	161.95%	13.60%	-
YoY %	11.45%	37.45%	-18.75%	20.78%	-76.14%	1,090.81%	-	-
Horiz. %	427.13%	383.24%	278.82%	343.16%	284.12%	1,190.81%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	3,041,424	2,867,106	2,585,797	2,349,073	2,175,948	2,060,691	2,381,391	4.15%
YoY %	6.08%	10.88%	10.08%	7.96%	5.59%	-13.47%	-	-
Horiz. %	127.72%	120.40%	108.58%	98.64%	91.37%	86.53%	100.00%	-
NOSH	604,711	602,750	583,701	581,453	578,709	575,612	573,829	0.87%
YoY %	0.33%	3.26%	0.39%	0.47%	0.54%	0.31%	-	-
Horiz. %	105.38%	105.04%	101.72%	101.33%	100.85%	100.31%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	26.41%	27.82%	30.04%	23.61%	30.81%	47.63%	72.96%	-
YoY %	-5.07%	-7.39%	27.23%	-23.37%	-35.31%	-34.72%	-	-
Horiz. %	36.20%	38.13%	41.17%	32.36%	42.23%	65.28%	100.00%	-
ROE	11.32%	11.38%	12.24%	9.12%	11.90%	16.12%	19.84%	-
YoY %	-0.53%	-7.03%	34.21%	-23.36%	-26.18%	-18.75%	-	-
Horiz. %	57.06%	57.36%	61.69%	45.97%	59.98%	81.25%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	215.48	195.44	180.44	156.08	145.16	121.18	112.25	11.47%
YoY %	10.25%	8.31%	15.61%	7.52%	19.79%	7.96%	-	-
Horiz. %	191.96%	174.11%	160.75%	139.05%	129.32%	107.96%	100.00%	-
EPS	56.95	54.38	54.21	36.86	44.73	57.72	82.35	-5.95%
YoY %	4.73%	0.31%	47.07%	-17.59%	-22.51%	-29.91%	-	-
Horiz. %	69.16%	66.04%	65.83%	44.76%	54.32%	70.09%	100.00%	-
DPS	33.10	28.34	20.56	17.20	17.30	93.50	11.20	19.77%
YoY %	16.80%	37.84%	19.53%	-0.58%	-81.50%	734.82%	-	-
Horiz. %	295.54%	253.04%	183.57%	153.57%	154.46%	834.82%	100.00%	-
NAPS	5.03	4.78	4.43	4.04	3.76	3.58	4.15	3.25%
YoY %	5.23%	7.90%	9.65%	7.45%	5.03%	-13.73%	-	-
Horiz. %	121.20%	115.18%	106.75%	97.35%	90.60%	86.27%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 581,453
RPS	70.47	63.41	56.97	49.09	45.44	37.73	34.84	12.44%
YoY %	11.13%	11.30%	16.05%	8.03%	20.43%	8.30%	-	-
Horiz. %	202.27%	182.00%	163.52%	140.90%	130.42%	108.30%	100.00%	-
EPS	18.62	17.64	17.11	11.59	14.00	17.97	25.56	-5.13%
YoY %	5.56%	3.10%	47.63%	-17.21%	-22.09%	-29.69%	-	-
Horiz. %	72.85%	69.01%	66.94%	45.34%	54.77%	70.31%	100.00%	-
DPS	10.82	9.19	6.49	5.41	5.41	29.10	3.48	20.79%
YoY %	17.74%	41.60%	19.96%	0.00%	-81.41%	736.21%	-	-
Horiz. %	310.92%	264.08%	186.49%	155.46%	155.46%	836.21%	100.00%	-
NAPS	1.6451	1.5508	1.3986	1.2706	1.1769	1.1146	1.2881	4.15%
YoY %	6.08%	10.88%	10.07%	7.96%	5.59%	-13.47%	-	-
Horiz. %	127.72%	120.39%	108.58%	98.64%	91.37%	86.53%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	14.06	10.88	8.97	7.64	9.70	7.60	6.76	-
P/RPS	6.52	5.57	4.97	4.89	6.68	6.27	6.02	1.33%
YoY %	17.06%	12.07%	1.64%	-26.80%	6.54%	4.15%	-	-
Horiz. %	108.31%	92.52%	82.56%	81.23%	110.96%	104.15%	100.00%	-
P/EPS	24.69	20.01	16.55	20.73	21.69	13.17	8.21	20.12%
YoY %	23.39%	20.91%	-20.16%	-4.43%	64.69%	60.41%	-	-
Horiz. %	300.73%	243.73%	201.58%	252.50%	264.19%	160.41%	100.00%	-
EY	4.05	5.00	6.04	4.82	4.61	7.59	12.18	-16.75%
YoY %	-19.00%	-17.22%	25.31%	4.56%	-39.26%	-37.68%	-	-
Horiz. %	33.25%	41.05%	49.59%	39.57%	37.85%	62.32%	100.00%	-
DY	2.35	2.60	2.29	2.25	1.78	12.30	1.66	5.95%
YoY %	-9.62%	13.54%	1.78%	26.40%	-85.53%	640.96%	-	-
Horiz. %	141.57%	156.63%	137.95%	135.54%	107.23%	740.96%	100.00%	-
P/NAPS	2.80	2.28	2.02	1.89	2.58	2.12	1.63	9.42%
YoY %	22.81%	12.87%	6.88%	-26.74%	21.70%	30.06%	-	-
Horiz. %	171.78%	139.88%	123.93%	115.95%	158.28%	130.06%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	27/08/21	21/08/20	27/08/19	28/08/18	28/08/17	30/08/16	21/08/15	-
Price	4.65	11.00	8.90	8.16	9.66	8.07	5.66	-
P/RPS	2.16	5.63	4.93	5.23	6.65	6.66	5.04	-13.15%
YoY %	-61.63%	14.20%	-5.74%	-21.35%	-0.15%	32.14%	-	-
Horiz. %	42.86%	111.71%	97.82%	103.77%	131.94%	132.14%	100.00%	-
P/EPS	8.17	20.23	16.42	22.14	21.60	13.98	6.87	2.92%
YoY %	-59.61%	23.20%	-25.84%	2.50%	54.51%	103.49%	-	-
Horiz. %	118.92%	294.47%	239.01%	322.27%	314.41%	203.49%	100.00%	-
EY	12.25	4.94	6.09	4.52	4.63	7.15	14.55	-2.82%
YoY %	147.98%	-18.88%	34.73%	-2.38%	-35.24%	-50.86%	-	-
Horiz. %	84.19%	33.95%	41.86%	31.07%	31.82%	49.14%	100.00%	-
DY	7.12	2.58	2.31	2.11	1.79	11.59	1.98	23.75%
YoY %	175.97%	11.69%	9.48%	17.88%	-84.56%	485.35%	-	-
Horiz. %	359.60%	130.30%	116.67%	106.57%	90.40%	585.35%	100.00%	-
P/NAPS	0.92	2.30	2.01	2.02	2.57	2.25	1.36	-6.30%
YoY %	-60.00%	14.43%	-0.50%	-21.40%	14.22%	65.44%	-	-
Horiz. %	67.65%	169.12%	147.79%	148.53%	188.97%	165.44%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 16:40:00

EMA 5

5 Mins

SELL

2024-05-16 16:35:00

ADX

5 Mins

SELL

2024-05-16 16:05:00

EMA 5

5 Mins

BUY

2024-05-16 16:00:00

EMA 5

5 Mins

SELL

2024-05-16 16:00:00

OBV

30 Mins

BUY

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 >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

711

HLIND

HONG LEONG INDUSTRIES BHD

466

MPI

MALAYSIAN PACIFIC INDUSTRIES

456

PTRANS

PERAK TRANSIT BERHAD

422

HARTA

HARTALEGA HOLDINGS BHD

379

MYEG

MY E.G. SERVICES BHD

357

MBSB

MALAYSIA BUILDING SOCIETY BHD

351

YTLPOWR

YTL POWER INTERNATIONAL BHD

319

NOTION

NOTION VTEC BHD

310

Daily Stocks

TOPGLOV

1.20

-0.06

297,522,500

HSI-CXG

0.235

+0.03

284,598,500

REVENUE

0.23

-0.015

280,265,700

HSI-HUZ

0.205

-0.04

241,150,600

MQTECH

0.015

-0.005

160,954,900

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.35

-0.03

106,148,900

SINKUNG

0.145

+0.005

103,618,100

MYEG

1.03

0.00

101,983,900

SUPERMX

1.01

-0.07

98,912,500

More active Stocks

MPI

33.50

+0.98

234,200

F&N

33.16

+0.68

401,500

UTDPLT

26.20

+0.58

294,200

HEIM

24.76

+0.56

409,800

NESTLE

129.50

+0.50

46,500

CARLSBG

20.10

+0.48

451,300

PANAMY

19.70

+0.44

23,700

ALLIANZ

22.08

+0.40

43,000

KSENG

6.33

+0.35

602,600

PENTA

4.78

+0.33

4,431,200

More gainer Stocks

AJI

16.12

-0.44

271,000

AIRPORT

10.04

-0.36

29,319,500

KOSSAN

2.48

-0.26

24,049,500

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

ORIENT

6.97

-0.18

1,220,900

HARTA

3.65

-0.17

37,751,800

AHEALTH

2.93

-0.14

858,300

ICAP

3.30

-0.14

448,400

DJIA-HG

0.215

-0.125

200

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