[PERSTIM] YoY TTM Result on 30-Sep-2013 [#2]

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
TTM Result
Revenue	783,877	674,649	644,842	627,132	735,250	851,894	840,301	-1.15%
YoY %	16.19%	4.62%	2.82%	-14.70%	-13.69%	1.38%	-	-
Horiz. %	93.29%	80.29%	76.74%	74.63%	87.50%	101.38%	100.00%	-
PBT	67,489	68,643	44,749	48,176	21,510	54,684	119,187	-9.03%
YoY %	-1.68%	53.40%	-7.11%	123.97%	-60.66%	-54.12%	-	-
Horiz. %	56.62%	57.59%	37.55%	40.42%	18.05%	45.88%	100.00%	-
Tax	-14,902	-16,312	-9,643	-9,514	-2,026	-11,626	-26,480	-9.12%
YoY %	8.64%	-69.16%	-1.36%	-369.60%	82.57%	56.10%	-	-
Horiz. %	56.28%	61.60%	36.42%	35.93%	7.65%	43.90%	100.00%	-
NP	52,587	52,331	35,106	38,662	19,484	43,058	92,707	-9.00%
YoY %	0.49%	49.07%	-9.20%	98.43%	-54.75%	-53.55%	-	-
Horiz. %	56.72%	56.45%	37.87%	41.70%	21.02%	46.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,587	52,331	35,106	38,662	19,484	43,058	85,327	-7.74%
YoY %	0.49%	49.07%	-9.20%	98.43%	-54.75%	-49.54%	-	-
Horiz. %	61.63%	61.33%	41.14%	45.31%	22.83%	50.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.08%	23.76%	21.55%	19.75%	9.42%	21.26%	22.22%	-
YoY %	-7.07%	10.26%	9.11%	109.66%	-55.69%	-4.32%	-	-
Horiz. %	99.37%	106.93%	96.98%	88.88%	42.39%	95.68%	100.00%	-
Total Cost	731,290	622,318	609,736	588,470	715,766	808,836	747,594	-0.36%
YoY %	17.51%	2.06%	3.61%	-17.78%	-11.51%	8.19%	-	-
Horiz. %	97.82%	83.24%	81.56%	78.72%	95.74%	108.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	380,337	375,371	323,733	323,733	308,837	485,851	312,870	3.30%
YoY %	1.32%	15.95%	0.00%	4.82%	-36.43%	55.29%	-	-
Horiz. %	121.56%	119.98%	103.47%	103.47%	98.71%	155.29%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	39,721	37,735	34,756	46,176	33,267	53,634	42,705	-1.19%
YoY %	5.26%	8.57%	-24.73%	38.80%	-37.97%	25.59%	-	-
Horiz. %	93.01%	88.36%	81.39%	108.13%	77.90%	125.59%	100.00%	-
Div Payout %	75.54%	72.11%	99.00%	119.44%	170.74%	124.56%	50.05%	-
YoY %	4.76%	-27.16%	-17.11%	-30.05%	37.07%	148.87%	-	-
Horiz. %	150.93%	144.08%	197.80%	238.64%	341.14%	248.87%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	380,337	375,371	323,733	323,733	308,837	485,851	312,870	3.30%
YoY %	1.32%	15.95%	0.00%	4.82%	-36.43%	55.29%	-	-
Horiz. %	121.56%	119.98%	103.47%	103.47%	98.71%	155.29%	100.00%	-
NOSH	99,304	99,304	99,304	99,304	99,304	149,034	99,323	-0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	-33.37%	50.05%	-	-
Horiz. %	99.98%	99.98%	99.98%	99.98%	99.98%	150.05%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	6.71%	7.76%	5.44%	6.16%	2.65%	5.05%	11.03%	-
YoY %	-13.53%	42.65%	-11.69%	132.45%	-47.52%	-54.22%	-	-
Horiz. %	60.83%	70.35%	49.32%	55.85%	24.03%	45.78%	100.00%	-
ROE	13.83%	13.94%	10.84%	11.94%	6.31%	8.86%	27.27%	-
YoY %	-0.79%	28.60%	-9.21%	89.22%	-28.78%	-67.51%	-	-
Horiz. %	50.72%	51.12%	39.75%	43.78%	23.14%	32.49%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	789.37	679.37	649.36	631.52	740.40	571.61	846.02	-1.14%
YoY %	16.19%	4.62%	2.82%	-14.71%	29.53%	-32.44%	-	-
Horiz. %	93.30%	80.30%	76.75%	74.65%	87.52%	67.56%	100.00%	-
EPS	52.96	52.70	35.35	38.93	19.62	28.89	85.91	-7.73%
YoY %	0.49%	49.08%	-9.20%	98.42%	-32.09%	-66.37%	-	-
Horiz. %	61.65%	61.34%	41.15%	45.31%	22.84%	33.63%	100.00%	-
DPS	40.00	38.00	35.00	46.50	33.50	35.99	43.00	-1.19%
YoY %	5.26%	8.57%	-24.73%	38.81%	-6.92%	-16.30%	-	-
Horiz. %	93.02%	88.37%	81.40%	108.14%	77.91%	83.70%	100.00%	-
NAPS	3.83	3.78	3.26	3.26	3.11	3.26	3.15	3.30%
YoY %	1.32%	15.95%	0.00%	4.82%	-4.60%	3.49%	-	-
Horiz. %	121.59%	120.00%	103.49%	103.49%	98.73%	103.49%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 99,304
RPS	607.20	522.59	499.51	485.79	569.54	659.89	650.91	-1.15%
YoY %	16.19%	4.62%	2.82%	-14.70%	-13.69%	1.38%	-	-
Horiz. %	93.28%	80.29%	76.74%	74.63%	87.50%	101.38%	100.00%	-
EPS	40.73	40.54	27.19	29.95	15.09	33.35	66.10	-7.74%
YoY %	0.47%	49.10%	-9.22%	98.48%	-54.75%	-49.55%	-	-
Horiz. %	61.62%	61.33%	41.13%	45.31%	22.83%	50.45%	100.00%	-
DPS	30.77	29.23	26.92	35.77	25.77	41.55	33.08	-1.19%
YoY %	5.27%	8.58%	-24.74%	38.80%	-37.98%	25.60%	-	-
Horiz. %	93.02%	88.36%	81.38%	108.13%	77.90%	125.60%	100.00%	-
NAPS	2.9462	2.9077	2.5077	2.5077	2.3923	3.7635	2.4235	3.30%
YoY %	1.32%	15.95%	0.00%	4.82%	-36.43%	55.29%	-	-
Horiz. %	121.57%	119.98%	103.47%	103.47%	98.71%	155.29%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	6.13	4.45	4.39	3.63	3.05	3.60	5.00	-
P/RPS	0.78	0.66	0.68	0.57	0.41	0.63	0.59	4.75%
YoY %	18.18%	-2.94%	19.30%	39.02%	-34.92%	6.78%	-	-
Horiz. %	132.20%	111.86%	115.25%	96.61%	69.49%	106.78%	100.00%	-
P/EPS	11.58	8.44	12.42	9.32	15.55	12.46	5.82	12.13%
YoY %	37.20%	-32.05%	33.26%	-40.06%	24.80%	114.09%	-	-
Horiz. %	198.97%	145.02%	213.40%	160.14%	267.18%	214.09%	100.00%	-
EY	8.64	11.84	8.05	10.73	6.43	8.03	17.18	-10.81%
YoY %	-27.03%	47.08%	-24.98%	66.87%	-19.93%	-53.26%	-	-
Horiz. %	50.29%	68.92%	46.86%	62.46%	37.43%	46.74%	100.00%	-
DY	6.53	8.54	7.97	12.81	10.98	10.00	8.60	-4.48%
YoY %	-23.54%	7.15%	-37.78%	16.67%	9.80%	16.28%	-	-
Horiz. %	75.93%	99.30%	92.67%	148.95%	127.67%	116.28%	100.00%	-
P/NAPS	1.60	1.18	1.35	1.11	0.98	1.10	1.59	0.10%
YoY %	35.59%	-12.59%	21.62%	13.27%	-10.91%	-30.82%	-	-
Horiz. %	100.63%	74.21%	84.91%	69.81%	61.64%	69.18%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	28/10/16	27/10/15	30/10/14	29/10/13	06/11/12	02/11/11	02/11/10	-
Price	6.40	4.81	4.37	3.62	3.20	3.88	5.05	-
P/RPS	0.81	0.71	0.67	0.57	0.43	0.68	0.60	5.12%
YoY %	14.08%	5.97%	17.54%	32.56%	-36.76%	13.33%	-	-
Horiz. %	135.00%	118.33%	111.67%	95.00%	71.67%	113.33%	100.00%	-
P/EPS	12.09	9.13	12.36	9.30	16.31	13.43	5.88	12.75%
YoY %	32.42%	-26.13%	32.90%	-42.98%	21.44%	128.40%	-	-
Horiz. %	205.61%	155.27%	210.20%	158.16%	277.38%	228.40%	100.00%	-
EY	8.27	10.96	8.09	10.75	6.13	7.45	17.01	-11.31%
YoY %	-24.54%	35.48%	-24.74%	75.37%	-17.72%	-56.20%	-	-
Horiz. %	48.62%	64.43%	47.56%	63.20%	36.04%	43.80%	100.00%	-
DY	6.25	7.90	8.01	12.85	10.47	9.28	8.51	-5.00%
YoY %	-20.89%	-1.37%	-37.67%	22.73%	12.82%	9.05%	-	-
Horiz. %	73.44%	92.83%	94.12%	151.00%	123.03%	109.05%	100.00%	-
P/NAPS	1.67	1.27	1.34	1.11	1.03	1.19	1.60	0.71%
YoY %	31.50%	-5.22%	20.72%	7.77%	-13.45%	-25.63%	-	-
Horiz. %	104.38%	79.38%	83.75%	69.38%	64.38%	74.37%	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 - 21 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 >

JCY

JCY INTERNATIONAL BERHAD

1000

DSONIC

DATASONIC GROUP BERHAD

912

MPI

MALAYSIAN PACIFIC INDUSTRIES

760

GENTING

GENTING BHD

741

PTRANS

PERAK TRANSIT BERHAD

707

HLIND

HONG LEONG INDUSTRIES BHD

678

NOTION

NOTION VTEC BHD

609

DNEX

DAGANG NEXCHANGE BERHAD

501

PBBANK

PUBLIC BANK BHD

427

TOPGLOV

TOP GLOVE CORPORATION BHD

355

Daily Stocks

HSI-CXF

0.125

-0.05

224,391,000

HSI-HUZ

0.22

+0.035

204,121,300

HSI-CV7

0.07

-0.025

138,873,200

JCY

0.845

+0.07

125,578,800

HSI-HU8

0.10

+0.02

123,445,800

INGENIEU

0.065

0.00

120,838,000

VELESTO

0.255

-0.005

111,387,900

ATAIMS

0.53

0.00

98,737,800

AGRICOR

0.875

+0.375

87,701,000

0.295

+0.05

79,789,700

More active Stocks

NOTION-WD

1.99

+0.45

3,706,700

NOTION

2.38

+0.40

48,027,900

KLK

20.66

+0.40

6,543,000

AGRICOR

0.875

+0.375

87,701,000

UTDPLT

24.08

+0.28

659,700

1.73

+0.24

16,594,300

TAKAFUL

3.88

+0.16

2,244,700

PETDAG

17.50

+0.16

1,117,400

HLFG

17.36

+0.16

403,200

BIMB

2.56

+0.13

4,113,600

More gainer Stocks

DLADY

36.32

-0.48

39,700

MPI

39.22

-0.38

386,700

PENTA

4.82

-0.23

3,009,700

ORIENT

6.97

-0.18

1,220,900

IOIPG-C27

0.07

-0.18

30,000

KESM

7.17

-0.14

64,400

HSI-CXK

0.735

-0.125

172,800

SPSETIA-C77

0.565

-0.125

20,000

PPB

14.30

-0.12

3,571,100

KUAISHO-C17

0.08

-0.12

58,800

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