[PERSTIM] YoY TTM Result on 30-Sep-2012 [#2]

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
TTM Result
Revenue	674,649	644,842	627,132	735,250	851,894	840,301	917,776	-4.99%
YoY %	4.62%	2.82%	-14.70%	-13.69%	1.38%	-8.44%	-	-
Horiz. %	73.51%	70.26%	68.33%	80.11%	92.82%	91.56%	100.00%	-
PBT	68,643	44,749	48,176	21,510	54,684	119,187	54,274	3.99%
YoY %	53.40%	-7.11%	123.97%	-60.66%	-54.12%	119.60%	-	-
Horiz. %	126.47%	82.45%	88.76%	39.63%	100.76%	219.60%	100.00%	-
Tax	-16,312	-9,643	-9,514	-2,026	-11,626	-26,480	-9,562	9.30%
YoY %	-69.16%	-1.36%	-369.60%	82.57%	56.10%	-176.93%	-	-
Horiz. %	170.59%	100.85%	99.50%	21.19%	121.59%	276.93%	100.00%	-
NP	52,331	35,106	38,662	19,484	43,058	92,707	44,712	2.65%
YoY %	49.07%	-9.20%	98.43%	-54.75%	-53.55%	107.34%	-	-
Horiz. %	117.04%	78.52%	86.47%	43.58%	96.30%	207.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,331	35,106	38,662	19,484	43,058	85,327	44,712	2.65%
YoY %	49.07%	-9.20%	98.43%	-54.75%	-49.54%	90.84%	-	-
Horiz. %	117.04%	78.52%	86.47%	43.58%	96.30%	190.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.76%	21.55%	19.75%	9.42%	21.26%	22.22%	17.62%	-
YoY %	10.26%	9.11%	109.66%	-55.69%	-4.32%	26.11%	-	-
Horiz. %	134.85%	122.30%	112.09%	53.46%	120.66%	126.11%	100.00%	-
Total Cost	622,318	609,736	588,470	715,766	808,836	747,594	873,064	-5.48%
YoY %	2.06%	3.61%	-17.78%	-11.51%	8.19%	-14.37%	-	-
Horiz. %	71.28%	69.84%	67.40%	81.98%	92.64%	85.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	375,371	323,733	323,733	308,837	485,851	312,870	269,126	5.69%
YoY %	15.95%	0.00%	4.82%	-36.43%	55.29%	16.25%	-	-
Horiz. %	139.48%	120.29%	120.29%	114.76%	180.53%	116.25%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	37,735	34,756	46,176	33,267	53,634	42,705	23,338	8.33%
YoY %	8.57%	-24.73%	38.80%	-37.97%	25.59%	82.98%	-	-
Horiz. %	161.69%	148.92%	197.86%	142.54%	229.81%	182.98%	100.00%	-
Div Payout %	72.11%	99.00%	119.44%	170.74%	124.56%	50.05%	52.20%	-
YoY %	-27.16%	-17.11%	-30.05%	37.07%	148.87%	-4.12%	-	-
Horiz. %	138.14%	189.66%	228.81%	327.09%	238.62%	95.88%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	375,371	323,733	323,733	308,837	485,851	312,870	269,126	5.69%
YoY %	15.95%	0.00%	4.82%	-36.43%	55.29%	16.25%	-	-
Horiz. %	139.48%	120.29%	120.29%	114.76%	180.53%	116.25%	100.00%	-
NOSH	99,304	99,304	99,304	99,304	149,034	99,323	99,308	-0.00%
YoY %	0.00%	0.00%	0.00%	-33.37%	50.05%	0.02%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	150.07%	100.02%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	7.76%	5.44%	6.16%	2.65%	5.05%	11.03%	4.87%	-
YoY %	42.65%	-11.69%	132.45%	-47.52%	-54.22%	126.49%	-	-
Horiz. %	159.34%	111.70%	126.49%	54.41%	103.70%	226.49%	100.00%	-
ROE	13.94%	10.84%	11.94%	6.31%	8.86%	27.27%	16.61%	-
YoY %	28.60%	-9.21%	89.22%	-28.78%	-67.51%	64.18%	-	-
Horiz. %	83.93%	65.26%	71.88%	37.99%	53.34%	164.18%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	679.37	649.36	631.52	740.40	571.61	846.02	924.17	-4.99%
YoY %	4.62%	2.82%	-14.71%	29.53%	-32.44%	-8.46%	-	-
Horiz. %	73.51%	70.26%	68.33%	80.12%	61.85%	91.54%	100.00%	-
EPS	52.70	35.35	38.93	19.62	28.89	85.91	45.02	2.65%
YoY %	49.08%	-9.20%	98.42%	-32.09%	-66.37%	90.83%	-	-
Horiz. %	117.06%	78.52%	86.47%	43.58%	64.17%	190.83%	100.00%	-
DPS	38.00	35.00	46.50	33.50	35.99	43.00	23.50	8.33%
YoY %	8.57%	-24.73%	38.81%	-6.92%	-16.30%	82.98%	-	-
Horiz. %	161.70%	148.94%	197.87%	142.55%	153.15%	182.98%	100.00%	-
NAPS	3.78	3.26	3.26	3.11	3.26	3.15	2.71	5.70%
YoY %	15.95%	0.00%	4.82%	-4.60%	3.49%	16.24%	-	-
Horiz. %	139.48%	120.30%	120.30%	114.76%	120.30%	116.24%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 99,304
RPS	522.59	499.51	485.79	569.54	659.89	650.91	710.92	-4.99%
YoY %	4.62%	2.82%	-14.70%	-13.69%	1.38%	-8.44%	-	-
Horiz. %	73.51%	70.26%	68.33%	80.11%	92.82%	91.56%	100.00%	-
EPS	40.54	27.19	29.95	15.09	33.35	66.10	34.63	2.65%
YoY %	49.10%	-9.22%	98.48%	-54.75%	-49.55%	90.87%	-	-
Horiz. %	117.07%	78.52%	86.49%	43.57%	96.30%	190.87%	100.00%	-
DPS	29.23	26.92	35.77	25.77	41.55	33.08	18.08	8.33%
YoY %	8.58%	-24.74%	38.80%	-37.98%	25.60%	82.96%	-	-
Horiz. %	161.67%	148.89%	197.84%	142.53%	229.81%	182.96%	100.00%	-
NAPS	2.9077	2.5077	2.5077	2.3923	3.7635	2.4235	2.0847	5.69%
YoY %	15.95%	0.00%	4.82%	-36.43%	55.29%	16.25%	-	-
Horiz. %	139.48%	120.29%	120.29%	114.76%	180.53%	116.25%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	4.45	4.39	3.63	3.05	3.60	5.00	2.61	-
P/RPS	0.66	0.68	0.57	0.41	0.63	0.59	0.28	15.35%
YoY %	-2.94%	19.30%	39.02%	-34.92%	6.78%	110.71%	-	-
Horiz. %	235.71%	242.86%	203.57%	146.43%	225.00%	210.71%	100.00%	-
P/EPS	8.44	12.42	9.32	15.55	12.46	5.82	5.80	6.44%
YoY %	-32.05%	33.26%	-40.06%	24.80%	114.09%	0.34%	-	-
Horiz. %	145.52%	214.14%	160.69%	268.10%	214.83%	100.34%	100.00%	-
EY	11.84	8.05	10.73	6.43	8.03	17.18	17.25	-6.07%
YoY %	47.08%	-24.98%	66.87%	-19.93%	-53.26%	-0.41%	-	-
Horiz. %	68.64%	46.67%	62.20%	37.28%	46.55%	99.59%	100.00%	-
DY	8.54	7.97	12.81	10.98	10.00	8.60	9.00	-0.87%
YoY %	7.15%	-37.78%	16.67%	9.80%	16.28%	-4.44%	-	-
Horiz. %	94.89%	88.56%	142.33%	122.00%	111.11%	95.56%	100.00%	-
P/NAPS	1.18	1.35	1.11	0.98	1.10	1.59	0.96	3.49%
YoY %	-12.59%	21.62%	13.27%	-10.91%	-30.82%	65.63%	-	-
Horiz. %	122.92%	140.63%	115.63%	102.08%	114.58%	165.63%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	27/10/15	30/10/14	29/10/13	06/11/12	02/11/11	02/11/10	05/11/09	-
Price	4.81	4.37	3.62	3.20	3.88	5.05	2.69	-
P/RPS	0.71	0.67	0.57	0.43	0.68	0.60	0.29	16.08%
YoY %	5.97%	17.54%	32.56%	-36.76%	13.33%	106.90%	-	-
Horiz. %	244.83%	231.03%	196.55%	148.28%	234.48%	206.90%	100.00%	-
P/EPS	9.13	12.36	9.30	16.31	13.43	5.88	5.97	7.33%
YoY %	-26.13%	32.90%	-42.98%	21.44%	128.40%	-1.51%	-	-
Horiz. %	152.93%	207.04%	155.78%	273.20%	224.96%	98.49%	100.00%	-
EY	10.96	8.09	10.75	6.13	7.45	17.01	16.74	-6.81%
YoY %	35.48%	-24.74%	75.37%	-17.72%	-56.20%	1.61%	-	-
Horiz. %	65.47%	48.33%	64.22%	36.62%	44.50%	101.61%	100.00%	-
DY	7.90	8.01	12.85	10.47	9.28	8.51	8.74	-1.66%
YoY %	-1.37%	-37.67%	22.73%	12.82%	9.05%	-2.63%	-	-
Horiz. %	90.39%	91.65%	147.03%	119.79%	106.18%	97.37%	100.00%	-
P/NAPS	1.27	1.34	1.11	1.03	1.19	1.60	0.99	4.23%
YoY %	-5.22%	20.72%	7.77%	-13.45%	-25.63%	61.62%	-	-
Horiz. %	128.28%	135.35%	112.12%	104.04%	120.20%	161.62%	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 - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 14:50:00

EMA 5

10 Mins

SELL

2024-07-03 14:40:00

ADX

10 Mins

SELL

2024-07-03 14:40:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-07-03 14:40:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-07-03 14:40:00

EMA 5

5 Mins

SELL

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

943

MPI

MALAYSIAN PACIFIC INDUSTRIES

895

SALCON

SALCON BHD

884

HLIND

HONG LEONG INDUSTRIES BHD

798

YTLPOWR

YTL POWER INTERNATIONAL BHD

700

WCT

WCT HOLDINGS BERHAD

576

GENTING

GENTING BHD

562

JCY

JCY INTERNATIONAL BERHAD

538

PBBANK

PUBLIC BANK BHD

525

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

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