[PERSTIM] YoY TTM Result on 30-Jun-2010 [#1]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	622,846	771,875	865,129	827,944	961,278	775,331	699,670	-1.91%
YoY %	-19.31%	-10.78%	4.49%	-13.87%	23.98%	10.81%	-	-
Horiz. %	89.02%	110.32%	123.65%	118.33%	137.39%	110.81%	100.00%	-
PBT	39,919	25,504	71,140	118,282	38,129	46,559	64,812	-7.75%
YoY %	56.52%	-64.15%	-39.86%	210.22%	-18.11%	-28.16%	-	-
Horiz. %	61.59%	39.35%	109.76%	182.50%	58.83%	71.84%	100.00%	-
Tax	-7,661	-3,248	-14,740	-26,333	-6,349	-5,467	-8,577	-1.86%
YoY %	-135.87%	77.96%	44.02%	-314.76%	-16.13%	36.26%	-	-
Horiz. %	89.32%	37.87%	171.85%	307.02%	74.02%	63.74%	100.00%	-
NP	32,258	22,256	56,400	91,949	31,780	41,092	56,235	-8.83%
YoY %	44.94%	-60.54%	-38.66%	189.33%	-22.66%	-26.93%	-	-
Horiz. %	57.36%	39.58%	100.29%	163.51%	56.51%	73.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,258	22,256	49,020	91,949	31,780	41,092	56,235	-8.83%
YoY %	44.94%	-54.60%	-46.69%	189.33%	-22.66%	-26.93%	-	-
Horiz. %	57.36%	39.58%	87.17%	163.51%	56.51%	73.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.19%	12.74%	20.72%	22.26%	16.65%	11.74%	13.23%	-
YoY %	50.63%	-38.51%	-6.92%	33.69%	41.82%	-11.26%	-	-
Horiz. %	145.05%	96.30%	156.61%	168.25%	125.85%	88.74%	100.00%	-
Total Cost	590,588	749,619	808,729	735,995	929,498	734,239	643,435	-1.41%
YoY %	-21.21%	-7.31%	9.88%	-20.82%	26.59%	14.11%	-	-
Horiz. %	91.79%	116.50%	125.69%	114.39%	144.46%	114.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	328,698	322,740	329,695	319,811	259,219	245,203	228,333	6.25%
YoY %	1.85%	-2.11%	3.09%	23.37%	5.72%	7.39%	-	-
Horiz. %	143.96%	141.35%	144.39%	140.06%	113.53%	107.39%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	39,721	49,667	39,719	40,220	19,859	19,852	21,513	10.75%
YoY %	-20.03%	25.05%	-1.25%	102.53%	0.04%	-7.72%	-	-
Horiz. %	184.64%	230.87%	184.63%	186.96%	92.31%	92.28%	100.00%	-
Div Payout %	123.14%	223.17%	81.03%	43.74%	62.49%	48.31%	38.26%	-
YoY %	-44.82%	175.42%	85.25%	-30.00%	29.35%	26.27%	-	-
Horiz. %	321.85%	583.30%	211.79%	114.32%	163.33%	126.27%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	328,698	322,740	329,695	319,811	259,219	245,203	228,333	6.25%
YoY %	1.85%	-2.11%	3.09%	23.37%	5.72%	7.39%	-	-
Horiz. %	143.96%	141.35%	144.39%	140.06%	113.53%	107.39%	100.00%	-
NOSH	99,304	99,304	99,305	99,320	99,317	99,272	99,275	0.00%
YoY %	0.00%	-0.00%	-0.02%	0.00%	0.05%	-0.00%	-	-
Horiz. %	100.03%	100.03%	100.03%	100.05%	100.04%	100.00%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	5.18%	2.88%	6.52%	11.11%	3.31%	5.30%	8.04%	-
YoY %	79.86%	-55.83%	-41.31%	235.65%	-37.55%	-34.08%	-	-
Horiz. %	64.43%	35.82%	81.09%	138.18%	41.17%	65.92%	100.00%	-
ROE	9.81%	6.90%	14.87%	28.75%	12.26%	16.76%	24.63%	-
YoY %	42.17%	-53.60%	-48.28%	134.50%	-26.85%	-31.95%	-	-
Horiz. %	39.83%	28.01%	60.37%	116.73%	49.78%	68.05%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	627.21	777.28	871.18	833.61	967.88	781.01	704.78	-1.92%
YoY %	-19.31%	-10.78%	4.51%	-13.87%	23.93%	10.82%	-	-
Horiz. %	88.99%	110.29%	123.61%	118.28%	137.33%	110.82%	100.00%	-
EPS	32.48	22.41	49.36	92.58	32.00	41.39	56.65	-8.84%
YoY %	44.94%	-54.60%	-46.68%	189.31%	-22.69%	-26.94%	-	-
Horiz. %	57.33%	39.56%	87.13%	163.42%	56.49%	73.06%	100.00%	-
DPS	40.00	50.02	40.00	40.50	20.00	20.00	21.67	10.74%
YoY %	-20.03%	25.05%	-1.23%	102.50%	0.00%	-7.71%	-	-
Horiz. %	184.59%	230.83%	184.59%	186.89%	92.29%	92.29%	100.00%	-
NAPS	3.31	3.25	3.32	3.22	2.61	2.47	2.30	6.24%
YoY %	1.85%	-2.11%	3.11%	23.37%	5.67%	7.39%	-	-
Horiz. %	143.91%	141.30%	144.35%	140.00%	113.48%	107.39%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 99,320
RPS	482.47	597.91	670.14	641.34	744.62	600.58	541.98	-1.91%
YoY %	-19.31%	-10.78%	4.49%	-13.87%	23.98%	10.81%	-	-
Horiz. %	89.02%	110.32%	123.65%	118.33%	137.39%	110.81%	100.00%	-
EPS	24.99	17.24	37.97	71.23	24.62	31.83	43.56	-8.83%
YoY %	44.95%	-54.60%	-46.69%	189.32%	-22.65%	-26.93%	-	-
Horiz. %	57.37%	39.58%	87.17%	163.52%	56.52%	73.07%	100.00%	-
DPS	30.77	38.47	30.77	31.16	15.38	15.38	16.66	10.75%
YoY %	-20.02%	25.02%	-1.25%	102.60%	0.00%	-7.68%	-	-
Horiz. %	184.69%	230.91%	184.69%	187.03%	92.32%	92.32%	100.00%	-
NAPS	2.5462	2.50	2.5539	2.4773	2.008	1.8994	1.7687	6.25%
YoY %	1.85%	-2.11%	3.09%	23.37%	5.72%	7.39%	-	-
Horiz. %	143.96%	141.35%	144.39%	140.06%	113.53%	107.39%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	3.68	3.60	4.00	4.90	2.40	2.70	3.38	-
P/RPS	0.59	0.46	0.46	0.59	0.25	0.35	0.48	3.49%
YoY %	28.26%	0.00%	-22.03%	136.00%	-28.57%	-27.08%	-	-
Horiz. %	122.92%	95.83%	95.83%	122.92%	52.08%	72.92%	100.00%	-
P/EPS	11.33	16.06	8.10	5.29	7.50	6.52	5.97	11.25%
YoY %	-29.45%	98.27%	53.12%	-29.47%	15.03%	9.21%	-	-
Horiz. %	189.78%	269.01%	135.68%	88.61%	125.63%	109.21%	100.00%	-
EY	8.83	6.23	12.34	18.89	13.33	15.33	16.76	-10.12%
YoY %	41.73%	-49.51%	-34.67%	41.71%	-13.05%	-8.53%	-	-
Horiz. %	52.68%	37.17%	73.63%	112.71%	79.53%	91.47%	100.00%	-
DY	10.87	13.89	10.00	8.27	8.33	7.41	6.41	9.19%
YoY %	-21.74%	38.90%	20.92%	-0.72%	12.42%	15.60%	-	-
Horiz. %	169.58%	216.69%	156.01%	129.02%	129.95%	115.60%	100.00%	-
P/NAPS	1.11	1.11	1.20	1.52	0.92	1.09	1.47	-4.56%
YoY %	0.00%	-7.50%	-21.05%	65.22%	-15.60%	-25.85%	-	-
Horiz. %	75.51%	75.51%	81.63%	103.40%	62.59%	74.15%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	25/07/13	19/07/12	26/07/11	27/07/10	27/07/09	21/07/08	17/07/07	-
Price	3.97	3.77	4.15	4.86	2.63	2.65	3.56	-
P/RPS	0.63	0.49	0.48	0.58	0.27	0.34	0.51	3.58%
YoY %	28.57%	2.08%	-17.24%	114.81%	-20.59%	-33.33%	-	-
Horiz. %	123.53%	96.08%	94.12%	113.73%	52.94%	66.67%	100.00%	-
P/EPS	12.22	16.82	8.41	5.25	8.22	6.40	6.28	11.72%
YoY %	-27.35%	100.00%	60.19%	-36.13%	28.44%	1.91%	-	-
Horiz. %	194.59%	267.83%	133.92%	83.60%	130.89%	101.91%	100.00%	-
EY	8.18	5.94	11.89	19.05	12.17	15.62	15.91	-10.48%
YoY %	37.71%	-50.04%	-37.59%	56.53%	-22.09%	-1.82%	-	-
Horiz. %	51.41%	37.34%	74.73%	119.74%	76.49%	98.18%	100.00%	-
DY	10.08	13.27	9.64	8.33	7.60	7.55	6.09	8.75%
YoY %	-24.04%	37.66%	15.73%	9.61%	0.66%	23.97%	-	-
Horiz. %	165.52%	217.90%	158.29%	136.78%	124.79%	123.97%	100.00%	-
P/NAPS	1.20	1.16	1.25	1.51	1.01	1.07	1.55	-4.17%
YoY %	3.45%	-7.20%	-17.22%	49.50%	-5.61%	-30.97%	-	-
Horiz. %	77.42%	74.84%	80.65%	97.42%	65.16%	69.03%	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

2024-06-28 12:30:00

ADX

30 Mins

BUY

2024-06-28 10:05:00

EMA 5

5 Mins

BUY

2024-06-28 10:05:00

ADX

5 Mins

BUY

2024-06-28 10:05:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-06-28 10:05:00

TURTLE SYSTEM 55

5 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

937

HLIND

HONG LEONG INDUSTRIES BHD

917

JCY

JCY INTERNATIONAL BERHAD

635

DNEX

DAGANG NEXCHANGE BERHAD

613

GENTING

GENTING BHD

588

YTLPOWR

YTL POWER INTERNATIONAL BHD

552

MAYBANK

MALAYAN BANKING BHD

491

MYEG

MY E.G. SERVICES BHD

482

SAPNRG

SAPURA ENERGY BERHAD

466

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