[MEDIAC] YoY TTM Result on 30-Jun-2019 [#1]

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	525,466	494,552	805,179	1,135,157	1,188,230	1,268,897	1,385,655	-14.91%
YoY %	6.25%	-38.58%	-29.07%	-4.47%	-6.36%	-8.43%	-	-
Horiz. %	37.92%	35.69%	58.11%	81.92%	85.75%	91.57%	100.00%	-
PBT	16,892	10,873	-830	-32,885	-19,206	74,024	136,270	-29.37%
YoY %	55.36%	1,410.00%	97.48%	-71.22%	-125.95%	-45.68%	-	-
Horiz. %	12.40%	7.98%	-0.61%	-24.13%	-14.09%	54.32%	100.00%	-
Tax	-10,683	-3,106	-8,288	-17,590	-22,829	-29,449	-42,764	-20.63%
YoY %	-243.95%	62.52%	52.88%	22.95%	22.48%	31.14%	-	-
Horiz. %	24.98%	7.26%	19.38%	41.13%	53.38%	68.86%	100.00%	-
NP	6,209	7,767	-9,118	-50,475	-42,035	44,575	93,506	-36.35%
YoY %	-20.06%	185.18%	81.94%	-20.08%	-194.30%	-52.33%	-	-
Horiz. %	6.64%	8.31%	-9.75%	-53.98%	-44.95%	47.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,259	10,080	-4,808	-48,959	-39,436	53,678	96,415	-33.59%
YoY %	-18.07%	309.65%	90.18%	-24.15%	-173.47%	-44.33%	-	-
Horiz. %	8.57%	10.45%	-4.99%	-50.78%	-40.90%	55.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	63.24%	28.57%	-	-	-	39.78%	31.38%	-
YoY %	121.35%	0.00%	-	-	-	26.77%	-	-
Horiz. %	201.53%	91.05%	-	-	-	126.77%	100.00%	-
Total Cost	519,257	486,785	814,297	1,185,632	1,230,265	1,224,322	1,292,149	-14.09%
YoY %	6.67%	-40.22%	-31.32%	-3.63%	0.49%	-5.25%	-	-
Horiz. %	40.19%	37.67%	63.02%	91.76%	95.21%	94.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	676,750	676,750	667,639	688,392	758,918	836,025	817,634	-3.10%
YoY %	0.00%	1.36%	-3.01%	-9.29%	-9.22%	2.25%	-	-
Horiz. %	82.77%	82.77%	81.65%	84.19%	92.82%	102.25%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	10,629	6,917	18,222	19,065	30,538	51,460	74,735	-27.74%
YoY %	53.66%	-62.04%	-4.42%	-37.57%	-40.66%	-31.14%	-	-
Horiz. %	14.22%	9.26%	24.38%	25.51%	40.86%	68.86%	100.00%	-
Div Payout %	128.70%	68.63%	0.00%	0.00%	0.00%	95.87%	77.51%	-
YoY %	87.53%	0.00%	0.00%	0.00%	0.00%	23.69%	-	-
Horiz. %	166.04%	88.54%	0.00%	0.00%	0.00%	123.69%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	676,750	676,750	667,639	688,392	758,918	836,025	817,634	-3.10%
YoY %	0.00%	1.36%	-3.01%	-9.29%	-9.22%	2.25%	-	-
Horiz. %	82.77%	82.77%	81.65%	84.19%	92.82%	102.25%	100.00%	-
NOSH	1,687,236	1,687,236	1,687,236	1,687,236	1,687,236	1,687,236	1,687,236	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	1.18%	1.57%	-1.13%	-4.45%	-3.54%	3.51%	6.75%	-
YoY %	-24.84%	238.94%	74.61%	-25.71%	-200.85%	-48.00%	-	-
Horiz. %	17.48%	23.26%	-16.74%	-65.93%	-52.44%	52.00%	100.00%	-
ROE	1.22%	1.49%	-0.72%	-7.11%	-5.20%	6.42%	11.79%	-
YoY %	-18.12%	306.94%	89.87%	-36.73%	-181.00%	-45.55%	-	-
Horiz. %	10.35%	12.64%	-6.11%	-60.31%	-44.11%	54.45%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	31.14	29.31	47.72	67.28	70.42	75.21	82.13	-14.91%
YoY %	6.24%	-38.58%	-29.07%	-4.46%	-6.37%	-8.43%	-	-
Horiz. %	37.92%	35.69%	58.10%	81.92%	85.74%	91.57%	100.00%	-
EPS	0.49	0.60	-0.28	-2.90	-2.34	3.18	5.71	-33.57%
YoY %	-18.33%	314.29%	90.34%	-23.93%	-173.58%	-44.31%	-	-
Horiz. %	8.58%	10.51%	-4.90%	-50.79%	-40.98%	55.69%	100.00%	-
DPS	0.63	0.41	1.08	1.13	1.81	3.05	4.43	-27.74%
YoY %	53.66%	-62.04%	-4.42%	-37.57%	-40.66%	-31.15%	-	-
Horiz. %	14.22%	9.26%	24.38%	25.51%	40.86%	68.85%	100.00%	-
NAPS	0.4011	0.4011	0.3957	0.408	0.4498	0.4955	0.4846	-3.10%
YoY %	0.00%	1.36%	-3.01%	-9.29%	-9.22%	2.25%	-	-
Horiz. %	82.77%	82.77%	81.65%	84.19%	92.82%	102.25%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,687,236
RPS	31.14	29.31	47.72	67.28	70.42	75.21	82.13	-14.91%
YoY %	6.24%	-38.58%	-29.07%	-4.46%	-6.37%	-8.43%	-	-
Horiz. %	37.92%	35.69%	58.10%	81.92%	85.74%	91.57%	100.00%	-
EPS	0.49	0.60	-0.28	-2.90	-2.34	3.18	5.71	-33.57%
YoY %	-18.33%	314.29%	90.34%	-23.93%	-173.58%	-44.31%	-	-
Horiz. %	8.58%	10.51%	-4.90%	-50.79%	-40.98%	55.69%	100.00%	-
DPS	0.63	0.41	1.08	1.13	1.81	3.05	4.43	-27.74%
YoY %	53.66%	-62.04%	-4.42%	-37.57%	-40.66%	-31.15%	-	-
Horiz. %	14.22%	9.26%	24.38%	25.51%	40.86%	68.85%	100.00%	-
NAPS	0.4011	0.4011	0.3957	0.408	0.4498	0.4955	0.4846	-3.10%
YoY %	0.00%	1.36%	-3.01%	-9.29%	-9.22%	2.25%	-	-
Horiz. %	82.77%	82.77%	81.65%	84.19%	92.82%	102.25%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	0.17	0.185	0.175	0.185	0.295	0.515	0.715	-
P/RPS	0.55	0.63	0.37	0.27	0.42	0.68	0.87	-7.35%
YoY %	-12.70%	70.27%	37.04%	-35.71%	-38.24%	-21.84%	-	-
Horiz. %	63.22%	72.41%	42.53%	31.03%	48.28%	78.16%	100.00%	-
P/EPS	34.73	30.97	-61.41	-6.38	-12.62	16.19	12.51	18.54%
YoY %	12.14%	150.43%	-862.54%	49.45%	-177.95%	29.42%	-	-
Horiz. %	277.62%	247.56%	-490.89%	-51.00%	-100.88%	129.42%	100.00%	-
EY	2.88	3.23	-1.63	-15.69	-7.92	6.18	7.99	-15.63%
YoY %	-10.84%	298.16%	89.61%	-98.11%	-228.16%	-22.65%	-	-
Horiz. %	36.05%	40.43%	-20.40%	-196.37%	-99.12%	77.35%	100.00%	-
DY	3.71	2.22	6.17	6.11	6.14	5.92	6.20	-8.19%
YoY %	67.12%	-64.02%	0.98%	-0.49%	3.72%	-4.52%	-	-
Horiz. %	59.84%	35.81%	99.52%	98.55%	99.03%	95.48%	100.00%	-
P/NAPS	0.42	0.46	0.44	0.45	0.66	1.04	1.48	-18.92%
YoY %	-8.70%	4.55%	-2.22%	-31.82%	-36.54%	-29.73%	-	-
Horiz. %	28.38%	31.08%	29.73%	30.41%	44.59%	70.27%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	29/08/22	27/08/21	28/08/20	28/08/19	28/08/18	29/08/17	23/08/16	-
Price	0.16	0.19	0.15	0.17	0.28	0.50	0.745	-
P/RPS	0.51	0.65	0.31	0.25	0.40	0.66	0.91	-9.19%
YoY %	-21.54%	109.68%	24.00%	-37.50%	-39.39%	-27.47%	-	-
Horiz. %	56.04%	71.43%	34.07%	27.47%	43.96%	72.53%	100.00%	-
P/EPS	32.69	31.80	-52.64	-5.86	-11.98	15.72	13.04	16.54%
YoY %	2.80%	160.41%	-798.29%	51.09%	-176.21%	20.55%	-	-
Horiz. %	250.69%	243.87%	-403.68%	-44.94%	-91.87%	120.55%	100.00%	-
EY	3.06	3.14	-1.90	-17.07	-8.35	6.36	7.67	-14.19%
YoY %	-2.55%	265.26%	88.87%	-104.43%	-231.29%	-17.08%	-	-
Horiz. %	39.90%	40.94%	-24.77%	-222.56%	-108.87%	82.92%	100.00%	-
DY	3.94	2.16	7.20	6.65	6.46	6.10	5.95	-6.63%
YoY %	82.41%	-70.00%	8.27%	2.94%	5.90%	2.52%	-	-
Horiz. %	66.22%	36.30%	121.01%	111.76%	108.57%	102.52%	100.00%	-
P/NAPS	0.40	0.47	0.38	0.42	0.62	1.01	1.54	-20.11%
YoY %	-14.89%	23.68%	-9.52%	-32.26%	-38.61%	-34.42%	-	-
Horiz. %	25.97%	30.52%	24.68%	27.27%	40.26%	65.58%	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 - 13 June 2024

MQ Trader

MQ Trading Signals

2024-06-13 16:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-13 16:50:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-06-13 16:30:00

EMA 5

30 Mins

BUY

2024-06-13 16:30:00

ADX

30 Mins

BUY

2024-06-13 16:00:00

EMA 5

Hourly

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 >

LBS

LBS BINA GROUP BHD

1000

JCY

JCY INTERNATIONAL BERHAD

724

DNEX

DAGANG NEXCHANGE BERHAD

590

SNS

SNS NETWORK TECHNOLOGY BERHAD

557

PTRANS

PERAK TRANSIT BERHAD

447

MPI

MALAYSIAN PACIFIC INDUSTRIES

441

HLIND

HONG LEONG INDUSTRIES BHD

415

MYEG

MY E.G. SERVICES BHD

381

INARI

INARI AMERTRON BERHAD

372

SALCON

SALCON BHD

371

Daily Stocks

HSI-CV7

0.10

+0.01

168,034,300

SAPNRG

0.04

0.00

159,262,000

INIX-OR

0.02

0.00

141,839,900

JCY

0.895

+0.115

129,992,900

HSI-HU8

0.115

-0.025

120,093,000

MYEG

1.14

+0.05

104,129,500

SNS

0.845

-0.03

99,861,800

AHB-WC

0.055

+0.005

97,673,600

AEMULUS

0.44

+0.065

81,627,800

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

KESM

7.16

+0.64

394,200

DAYANG

3.09

+0.45

13,231,100

IDEAL

3.99

+0.29

1,200

TENAGA

14.14

+0.26

12,529,100

VITROX

4.76

+0.26

8,682,000

CHB

1.18

+0.24

9,217,000

PETDAG

17.92

+0.22

373,900

CMSB

1.40

+0.18

56,379,800

KEYFIELD

2.49

+0.18

3,955,700

PMETAL

6.00

+0.17

11,508,800

More gainer Stocks

NESTLE

123.30

-1.20

18,600

DLADY

37.40

-0.56

40,000

UTDPLT

24.14

-0.36

284,600

HEIM

23.36

-0.34

449,900

HSI-CXF

0.18

-0.30

20,000

ALLIANZ

21.92

-0.30

18,100

SIME-C81

0.04

-0.21

1,456,300

6.50

-0.20

12,451,100

KLK

20.76

-0.20

729,000

ORIENT

6.97

-0.18

1,220,900

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