[PERSTIM] YoY TTM Result on 30-Jun-2011 [#1]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	647,412	622,846	771,875	865,129	827,944	961,278	775,331	-2.95%
YoY %	3.94%	-19.31%	-10.78%	4.49%	-13.87%	23.98%	-	-
Horiz. %	83.50%	80.33%	99.55%	111.58%	106.79%	123.98%	100.00%	-
PBT	48,612	39,919	25,504	71,140	118,282	38,129	46,559	0.72%
YoY %	21.78%	56.52%	-64.15%	-39.86%	210.22%	-18.11%	-	-
Horiz. %	104.41%	85.74%	54.78%	152.80%	254.05%	81.89%	100.00%	-
Tax	-9,984	-7,661	-3,248	-14,740	-26,333	-6,349	-5,467	10.55%
YoY %	-30.32%	-135.87%	77.96%	44.02%	-314.76%	-16.13%	-	-
Horiz. %	182.62%	140.13%	59.41%	269.62%	481.67%	116.13%	100.00%	-
NP	38,628	32,258	22,256	56,400	91,949	31,780	41,092	-1.02%
YoY %	19.75%	44.94%	-60.54%	-38.66%	189.33%	-22.66%	-	-
Horiz. %	94.00%	78.50%	54.16%	137.25%	223.76%	77.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	38,628	32,258	22,256	49,020	91,949	31,780	41,092	-1.02%
YoY %	19.75%	44.94%	-54.60%	-46.69%	189.33%	-22.66%	-	-
Horiz. %	94.00%	78.50%	54.16%	119.29%	223.76%	77.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.54%	19.19%	12.74%	20.72%	22.26%	16.65%	11.74%	-
YoY %	7.03%	50.63%	-38.51%	-6.92%	33.69%	41.82%	-	-
Horiz. %	174.96%	163.46%	108.52%	176.49%	189.61%	141.82%	100.00%	-
Total Cost	608,784	590,588	749,619	808,729	735,995	929,498	734,239	-3.07%
YoY %	3.08%	-21.21%	-7.31%	9.88%	-20.82%	26.59%	-	-
Horiz. %	82.91%	80.44%	102.09%	110.15%	100.24%	126.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	332,670	328,698	322,740	329,695	319,811	259,219	245,203	5.21%
YoY %	1.21%	1.85%	-2.11%	3.09%	23.37%	5.72%	-	-
Horiz. %	135.67%	134.05%	131.62%	134.46%	130.43%	105.72%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	39,721	39,721	49,667	39,719	40,220	19,859	19,852	12.24%
YoY %	0.00%	-20.03%	25.05%	-1.25%	102.53%	0.04%	-	-
Horiz. %	200.09%	200.09%	250.19%	200.08%	202.60%	100.04%	100.00%	-
Div Payout %	102.83%	123.14%	223.17%	81.03%	43.74%	62.49%	48.31%	-
YoY %	-16.49%	-44.82%	175.42%	85.25%	-30.00%	29.35%	-	-
Horiz. %	212.85%	254.90%	461.95%	167.73%	90.54%	129.35%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	332,670	328,698	322,740	329,695	319,811	259,219	245,203	5.21%
YoY %	1.21%	1.85%	-2.11%	3.09%	23.37%	5.72%	-	-
Horiz. %	135.67%	134.05%	131.62%	134.46%	130.43%	105.72%	100.00%	-
NOSH	99,304	99,304	99,304	99,305	99,320	99,317	99,272	0.00%
YoY %	0.00%	0.00%	-0.00%	-0.02%	0.00%	0.05%	-	-
Horiz. %	100.03%	100.03%	100.03%	100.03%	100.05%	100.05%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	5.97%	5.18%	2.88%	6.52%	11.11%	3.31%	5.30%	-
YoY %	15.25%	79.86%	-55.83%	-41.31%	235.65%	-37.55%	-	-
Horiz. %	112.64%	97.74%	54.34%	123.02%	209.62%	62.45%	100.00%	-
ROE	11.61%	9.81%	6.90%	14.87%	28.75%	12.26%	16.76%	-
YoY %	18.35%	42.17%	-53.60%	-48.28%	134.50%	-26.85%	-	-
Horiz. %	69.27%	58.53%	41.17%	88.72%	171.54%	73.15%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	651.94	627.21	777.28	871.18	833.61	967.88	781.01	-2.96%
YoY %	3.94%	-19.31%	-10.78%	4.51%	-13.87%	23.93%	-	-
Horiz. %	83.47%	80.31%	99.52%	111.55%	106.73%	123.93%	100.00%	-
EPS	38.90	32.48	22.41	49.36	92.58	32.00	41.39	-1.02%
YoY %	19.77%	44.94%	-54.60%	-46.68%	189.31%	-22.69%	-	-
Horiz. %	93.98%	78.47%	54.14%	119.26%	223.68%	77.31%	100.00%	-
DPS	40.00	40.00	50.02	40.00	40.50	20.00	20.00	12.24%
YoY %	0.00%	-20.03%	25.05%	-1.23%	102.50%	0.00%	-	-
Horiz. %	200.00%	200.00%	250.10%	200.00%	202.50%	100.00%	100.00%	-
NAPS	3.35	3.31	3.25	3.32	3.22	2.61	2.47	5.20%
YoY %	1.21%	1.85%	-2.11%	3.11%	23.37%	5.67%	-	-
Horiz. %	135.63%	134.01%	131.58%	134.41%	130.36%	105.67%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 99,305
RPS	501.50	482.47	597.91	670.14	641.34	744.62	600.58	-2.95%
YoY %	3.94%	-19.31%	-10.78%	4.49%	-13.87%	23.98%	-	-
Horiz. %	83.50%	80.33%	99.56%	111.58%	106.79%	123.98%	100.00%	-
EPS	29.92	24.99	17.24	37.97	71.23	24.62	31.83	-1.02%
YoY %	19.73%	44.95%	-54.60%	-46.69%	189.32%	-22.65%	-	-
Horiz. %	94.00%	78.51%	54.16%	119.29%	223.78%	77.35%	100.00%	-
DPS	30.77	30.77	38.47	30.77	31.16	15.38	15.38	12.24%
YoY %	0.00%	-20.02%	25.02%	-1.25%	102.60%	0.00%	-	-
Horiz. %	200.07%	200.07%	250.13%	200.07%	202.60%	100.00%	100.00%	-
NAPS	2.5769	2.5462	2.50	2.5539	2.4773	2.008	1.8994	5.21%
YoY %	1.21%	1.85%	-2.11%	3.09%	23.37%	5.72%	-	-
Horiz. %	135.67%	134.05%	131.62%	134.46%	130.43%	105.72%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	4.82	3.68	3.60	4.00	4.90	2.40	2.70	-
P/RPS	0.74	0.59	0.46	0.46	0.59	0.25	0.35	13.28%
YoY %	25.42%	28.26%	0.00%	-22.03%	136.00%	-28.57%	-	-
Horiz. %	211.43%	168.57%	131.43%	131.43%	168.57%	71.43%	100.00%	-
P/EPS	12.39	11.33	16.06	8.10	5.29	7.50	6.52	11.28%
YoY %	9.36%	-29.45%	98.27%	53.12%	-29.47%	15.03%	-	-
Horiz. %	190.03%	173.77%	246.32%	124.23%	81.13%	115.03%	100.00%	-
EY	8.07	8.83	6.23	12.34	18.89	13.33	15.33	-10.13%
YoY %	-8.61%	41.73%	-49.51%	-34.67%	41.71%	-13.05%	-	-
Horiz. %	52.64%	57.60%	40.64%	80.50%	123.22%	86.95%	100.00%	-
DY	8.30	10.87	13.89	10.00	8.27	8.33	7.41	1.90%
YoY %	-23.64%	-21.74%	38.90%	20.92%	-0.72%	12.42%	-	-
Horiz. %	112.01%	146.69%	187.45%	134.95%	111.61%	112.42%	100.00%	-
P/NAPS	1.44	1.11	1.11	1.20	1.52	0.92	1.09	4.74%
YoY %	29.73%	0.00%	-7.50%	-21.05%	65.22%	-15.60%	-	-
Horiz. %	132.11%	101.83%	101.83%	110.09%	139.45%	84.40%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/07/14	25/07/13	19/07/12	26/07/11	27/07/10	27/07/09	21/07/08	-
Price	5.02	3.97	3.77	4.15	4.86	2.63	2.65	-
P/RPS	0.77	0.63	0.49	0.48	0.58	0.27	0.34	14.58%
YoY %	22.22%	28.57%	2.08%	-17.24%	114.81%	-20.59%	-	-
Horiz. %	226.47%	185.29%	144.12%	141.18%	170.59%	79.41%	100.00%	-
P/EPS	12.91	12.22	16.82	8.41	5.25	8.22	6.40	12.40%
YoY %	5.65%	-27.35%	100.00%	60.19%	-36.13%	28.44%	-	-
Horiz. %	201.72%	190.94%	262.81%	131.41%	82.03%	128.44%	100.00%	-
EY	7.75	8.18	5.94	11.89	19.05	12.17	15.62	-11.01%
YoY %	-5.26%	37.71%	-50.04%	-37.59%	56.53%	-22.09%	-	-
Horiz. %	49.62%	52.37%	38.03%	76.12%	121.96%	77.91%	100.00%	-
DY	7.97	10.08	13.27	9.64	8.33	7.60	7.55	0.90%
YoY %	-20.93%	-24.04%	37.66%	15.73%	9.61%	0.66%	-	-
Horiz. %	105.56%	133.51%	175.76%	127.68%	110.33%	100.66%	100.00%	-
P/NAPS	1.50	1.20	1.16	1.25	1.51	1.01	1.07	5.78%
YoY %	25.00%	3.45%	-7.20%	-17.22%	49.50%	-5.61%	-	-
Horiz. %	140.19%	112.15%	108.41%	116.82%	141.12%	94.39%	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 - 4 July 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

965

HLIND

HONG LEONG INDUSTRIES BHD

959

JCY

JCY INTERNATIONAL BERHAD

687

SALCON

SALCON BHD

686

DNEX

DAGANG NEXCHANGE BERHAD

674

MAYBANK

MALAYAN BANKING BHD

629

YTLPOWR

YTL POWER INTERNATIONAL BHD

581

TOPGLOV

TOP GLOVE CORPORATION BHD

539

WCT

WCT HOLDINGS BERHAD

537

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.12

0.00

75,894,600

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

NOVAMSC

0.255

+0.025

44,046,500

HSI-CXN

0.21

0.00

43,104,300

SNS

0.915

+0.03

31,404,800

HSI-HWE

0.11

-0.005

25,747,000

ORGABIO

0.475

+0.045

25,035,900

GOCEAN

0.18

+0.02

16,393,100

More active Stocks

KOBAY

2.39

+0.21

3,582,200

KLK

20.26

+0.18

18,800

BKAWAN

19.80

+0.12

1,000

NESTLE

122.10

+0.10

1,100

MERCURY

0.985

+0.09

12,800

EWEIN

1.09

+0.08

908,400

KEYFIELD

2.68

+0.08

495,400

WATTA

0.59

+0.08

100

AEONCR

7.36

+0.07

39,800

CRESNDO

3.69

+0.06

145,100

More gainer Stocks

MPI

39.56

-0.14

2,500

TOYOVEN

0.925

-0.135

2,942,900

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

PANAMY

20.10

-0.08

2,100

NOTION-WD

1.61

-0.07

86,500

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