[PERSTIM] YoY TTM Result on 30-Jun-2004 [#1]

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
TTM Result
Revenue	699,670	629,943	728,004	433,073	296,404	227,203	285,023	16.13%
YoY %	11.07%	-13.47%	68.10%	46.11%	30.46%	-20.29%	-	-
Horiz. %	245.48%	221.01%	255.42%	151.94%	103.99%	79.71%	100.00%	-
PBT	64,812	33,192	55,958	24,565	21,916	19,409	35,597	10.49%
YoY %	95.26%	-40.68%	127.80%	12.09%	12.92%	-45.48%	-	-
Horiz. %	182.07%	93.24%	157.20%	69.01%	61.57%	54.52%	100.00%	-
Tax	-8,577	-5,626	-9,524	-6,373	-4,722	-2,005	18,266	-
YoY %	-52.45%	40.93%	-49.44%	-34.96%	-135.51%	-110.98%	-	-
Horiz. %	-46.96%	-30.80%	-52.14%	-34.89%	-25.85%	-10.98%	100.00%	-
NP	56,235	27,566	46,434	18,192	17,194	17,404	53,863	0.72%
YoY %	104.00%	-40.63%	155.24%	5.80%	-1.21%	-67.69%	-	-
Horiz. %	104.40%	51.18%	86.21%	33.77%	31.92%	32.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,235	32,978	46,434	18,192	17,194	17,404	31,789	9.96%
YoY %	70.52%	-28.98%	155.24%	5.80%	-1.21%	-45.25%	-	-
Horiz. %	176.90%	103.74%	146.07%	57.23%	54.09%	54.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.23%	16.95%	17.02%	25.94%	21.55%	10.33%	-51.31%	-
YoY %	-21.95%	-0.41%	-34.39%	20.37%	108.62%	120.13%	-	-
Horiz. %	-25.78%	-33.03%	-33.17%	-50.56%	-42.00%	-20.13%	100.00%	-
Total Cost	643,435	602,377	681,570	414,881	279,210	209,799	231,160	18.59%
YoY %	6.82%	-11.62%	64.28%	48.59%	33.08%	-9.24%	-	-
Horiz. %	278.35%	260.59%	294.85%	179.48%	120.79%	90.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	228,333	187,795	167,645	94,155	123,404	111,821	97,768	15.17%
YoY %	21.59%	12.02%	78.05%	-23.70%	10.36%	14.37%	-	-
Horiz. %	233.55%	192.08%	171.47%	96.30%	126.22%	114.37%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	21,513	14,639	14,202	11,116	4,395	8,796	-	-
YoY %	46.96%	3.08%	27.76%	152.92%	-50.03%	0.00%	-	-
Horiz. %	244.58%	166.43%	161.46%	126.38%	49.97%	100.00%	-	-
Div Payout %	38.26%	44.39%	30.59%	61.11%	25.56%	50.54%	-	-
YoY %	-13.81%	45.11%	-49.94%	139.08%	-49.43%	0.00%	-	-
Horiz. %	75.70%	87.83%	60.53%	120.91%	50.57%	100.00%	-	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	228,333	187,795	167,645	94,155	123,404	111,821	97,768	15.17%
YoY %	21.59%	12.02%	78.05%	-23.70%	10.36%	14.37%	-	-
Horiz. %	233.55%	192.08%	171.47%	96.30%	126.22%	114.37%	100.00%	-
NOSH	99,275	99,362	95,797	94,155	91,410	88,048	88,079	2.01%
YoY %	-0.09%	3.72%	1.74%	3.00%	3.82%	-0.04%	-	-
Horiz. %	112.71%	112.81%	108.76%	106.90%	103.78%	99.96%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	8.04%	4.38%	6.38%	4.20%	5.80%	7.66%	18.90%	-
YoY %	83.56%	-31.35%	51.90%	-27.59%	-24.28%	-59.47%	-	-
Horiz. %	42.54%	23.17%	33.76%	22.22%	30.69%	40.53%	100.00%	-
ROE	24.63%	17.56%	27.70%	19.32%	13.93%	15.56%	32.51%	-
YoY %	40.26%	-36.61%	43.37%	38.69%	-10.48%	-52.14%	-	-
Horiz. %	75.76%	54.01%	85.20%	59.43%	42.85%	47.86%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	704.78	633.98	759.94	459.96	324.26	258.04	323.60	13.84%
YoY %	11.17%	-16.57%	65.22%	41.85%	25.66%	-20.26%	-	-
Horiz. %	217.79%	195.91%	234.84%	142.14%	100.20%	79.74%	100.00%	-
EPS	56.65	33.19	48.47	19.32	18.81	19.77	36.09	7.80%
YoY %	70.68%	-31.52%	150.88%	2.71%	-4.86%	-45.22%	-	-
Horiz. %	156.97%	91.96%	134.30%	53.53%	52.12%	54.78%	100.00%	-
DPS	21.67	14.73	15.00	12.00	4.81	10.00	0.00	-
YoY %	47.11%	-1.80%	25.00%	149.48%	-51.90%	0.00%	-	-
Horiz. %	216.70%	147.30%	150.00%	120.00%	48.10%	100.00%	-	-
NAPS	2.30	1.89	1.75	1.00	1.35	1.27	1.11	12.90%
YoY %	21.69%	8.00%	75.00%	-25.93%	6.30%	14.41%	-	-
Horiz. %	207.21%	170.27%	157.66%	90.09%	121.62%	114.41%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 94,155
RPS	541.98	487.96	563.92	335.47	229.60	176.00	220.78	16.13%
YoY %	11.07%	-13.47%	68.10%	46.11%	30.45%	-20.28%	-	-
Horiz. %	245.48%	221.02%	255.42%	151.95%	103.99%	79.72%	100.00%	-
EPS	43.56	25.55	35.97	14.09	13.32	13.48	24.62	9.97%
YoY %	70.49%	-28.97%	155.29%	5.78%	-1.19%	-45.25%	-	-
Horiz. %	176.93%	103.78%	146.10%	57.23%	54.10%	54.75%	100.00%	-
DPS	16.66	11.34	11.00	8.61	3.40	6.81	0.00	-
YoY %	46.91%	3.09%	27.76%	153.24%	-50.07%	0.00%	-	-
Horiz. %	244.64%	166.52%	161.53%	126.43%	49.93%	100.00%	-	-
NAPS	1.7687	1.4547	1.2986	0.7293	0.9559	0.8662	0.7573	15.17%
YoY %	21.59%	12.02%	78.06%	-23.71%	10.36%	14.38%	-	-
Horiz. %	233.55%	192.09%	171.48%	96.30%	126.22%	114.38%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	3.38	2.25	3.72	1.54	1.59	1.25	1.23	-
P/RPS	0.48	0.35	0.49	0.33	0.49	0.48	0.38	3.96%
YoY %	37.14%	-28.57%	48.48%	-32.65%	2.08%	26.32%	-	-
Horiz. %	126.32%	92.11%	128.95%	86.84%	128.95%	126.32%	100.00%	-
P/EPS	5.97	6.78	7.67	7.97	8.45	6.32	3.41	9.77%
YoY %	-11.95%	-11.60%	-3.76%	-5.68%	33.70%	85.34%	-	-
Horiz. %	175.07%	198.83%	224.93%	233.72%	247.80%	185.34%	100.00%	-
EY	16.76	14.75	13.03	12.55	11.83	15.81	29.34	-8.90%
YoY %	13.63%	13.20%	3.82%	6.09%	-25.17%	-46.11%	-	-
Horiz. %	57.12%	50.27%	44.41%	42.77%	40.32%	53.89%	100.00%	-
DY	6.41	6.55	4.03	7.79	3.02	8.00	0.00	-
YoY %	-2.14%	62.53%	-48.27%	157.95%	-62.25%	0.00%	-	-
Horiz. %	80.12%	81.88%	50.38%	97.38%	37.75%	100.00%	-	-
P/NAPS	1.47	1.19	2.13	1.54	1.18	0.98	1.11	4.79%
YoY %	23.53%	-44.13%	38.31%	30.51%	20.41%	-11.71%	-	-
Horiz. %	132.43%	107.21%	191.89%	138.74%	106.31%	88.29%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	17/07/07	14/07/06	08/08/05	26/07/04	18/08/03	31/07/02	30/07/01	-
Price	3.56	2.25	3.58	1.68	1.52	1.35	1.50	-
P/RPS	0.51	0.35	0.47	0.37	0.47	0.52	0.46	1.73%
YoY %	45.71%	-25.53%	27.03%	-21.28%	-9.62%	13.04%	-	-
Horiz. %	110.87%	76.09%	102.17%	80.43%	102.17%	113.04%	100.00%	-
P/EPS	6.28	6.78	7.39	8.70	8.08	6.83	4.16	7.10%
YoY %	-7.37%	-8.25%	-15.06%	7.67%	18.30%	64.18%	-	-
Horiz. %	150.96%	162.98%	177.64%	209.13%	194.23%	164.18%	100.00%	-
EY	15.91	14.75	13.54	11.50	12.37	14.64	24.06	-6.65%
YoY %	7.86%	8.94%	17.74%	-7.03%	-15.51%	-39.15%	-	-
Horiz. %	66.13%	61.31%	56.28%	47.80%	51.41%	60.85%	100.00%	-
DY	6.09	6.55	4.19	7.14	3.16	7.41	0.00	-
YoY %	-7.02%	56.32%	-41.32%	125.95%	-57.35%	0.00%	-	-
Horiz. %	82.19%	88.39%	56.55%	96.36%	42.65%	100.00%	-	-
P/NAPS	1.55	1.19	2.05	1.68	1.13	1.06	1.35	2.32%
YoY %	30.25%	-41.95%	22.02%	48.67%	6.60%	-21.48%	-	-
Horiz. %	114.81%	88.15%	151.85%	124.44%	83.70%	78.52%	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

984

HLIND

HONG LEONG INDUSTRIES BHD

903

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

425

JCY

JCY INTERNATIONAL BERHAD

415

GENTING

GENTING BHD

397

YTLPOWR

YTL POWER INTERNATIONAL BHD

393

UCHITEC

UCHI TECHNOLOGIES BHD

342

MAYBANK

MALAYAN BANKING BHD

288

GENM

GENTING MALAYSIA BERHAD

284

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