[PERSTIM] YoY TTM Result on 31-Mar-2008 [#4]

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	853,350	819,577	985,746	740,346	660,565	681,451	669,738	4.11%
YoY %	4.12%	-16.86%	33.15%	12.08%	-3.06%	1.75%	-	-
Horiz. %	127.42%	122.37%	147.18%	110.54%	98.63%	101.75%	100.00%	-
PBT	83,548	99,969	39,742	48,706	58,878	36,379	51,190	8.50%
YoY %	-16.43%	151.54%	-18.40%	-17.28%	61.85%	-28.93%	-	-
Horiz. %	163.21%	195.29%	77.64%	95.15%	115.02%	71.07%	100.00%	-
Tax	-17,631	-22,372	-7,490	-3,325	-9,357	-5,707	-9,866	10.15%
YoY %	21.19%	-198.69%	-125.26%	64.47%	-63.96%	42.15%	-	-
Horiz. %	178.70%	226.76%	75.92%	33.70%	94.84%	57.85%	100.00%	-
NP	65,917	77,597	32,252	45,381	49,521	30,672	41,324	8.08%
YoY %	-15.05%	140.60%	-28.93%	-8.36%	61.45%	-25.78%	-	-
Horiz. %	159.51%	187.78%	78.05%	109.82%	119.84%	74.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	58,537	77,597	32,252	45,381	49,521	36,084	41,324	5.97%
YoY %	-24.56%	140.60%	-28.93%	-8.36%	37.24%	-12.68%	-	-
Horiz. %	141.65%	187.78%	78.05%	109.82%	119.84%	87.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.10%	22.38%	18.85%	6.83%	15.89%	15.69%	19.27%	-
YoY %	-5.72%	18.73%	175.99%	-57.02%	1.27%	-18.58%	-	-
Horiz. %	109.50%	116.14%	97.82%	35.44%	82.46%	81.42%	100.00%	-
Total Cost	787,433	741,980	953,494	694,965	611,044	650,779	628,414	3.82%
YoY %	6.13%	-22.18%	37.20%	13.73%	-6.11%	3.56%	-	-
Horiz. %	125.30%	118.07%	151.73%	110.59%	97.24%	103.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	313,729	294,950	252,259	237,241	214,486	177,110	156,410	12.29%
YoY %	6.37%	16.92%	6.33%	10.61%	21.10%	13.23%	-	-
Horiz. %	200.58%	188.57%	161.28%	151.68%	137.13%	113.23%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	39,719	40,220	19,859	19,852	21,513	14,639	14,202	18.68%
YoY %	-1.25%	102.53%	0.04%	-7.72%	46.96%	3.08%	-	-
Horiz. %	279.67%	283.20%	139.83%	139.78%	151.48%	103.08%	100.00%	-
Div Payout %	67.85%	51.83%	61.58%	43.75%	43.44%	40.57%	34.37%	-
YoY %	30.91%	-15.83%	40.75%	0.71%	7.07%	18.04%	-	-
Horiz. %	197.41%	150.80%	179.17%	127.29%	126.39%	118.04%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	313,729	294,950	252,259	237,241	214,486	177,110	156,410	12.29%
YoY %	6.37%	16.92%	6.33%	10.61%	21.10%	13.23%	-	-
Horiz. %	200.58%	188.57%	161.28%	151.68%	137.13%	113.23%	100.00%	-
NOSH	99,281	99,309	99,314	99,264	99,299	97,851	94,794	0.77%
YoY %	-0.03%	-0.01%	0.05%	-0.04%	1.48%	3.22%	-	-
Horiz. %	104.73%	104.76%	104.77%	104.72%	104.75%	103.22%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	7.72%	9.47%	3.27%	6.13%	7.50%	4.50%	6.17%	-
YoY %	-18.48%	189.60%	-46.66%	-18.27%	66.67%	-27.07%	-	-
Horiz. %	125.12%	153.48%	53.00%	99.35%	121.56%	72.93%	100.00%	-
ROE	18.66%	26.31%	12.79%	19.13%	23.09%	20.37%	26.42%	-
YoY %	-29.08%	105.71%	-33.14%	-17.15%	13.35%	-22.90%	-	-
Horiz. %	70.63%	99.58%	48.41%	72.41%	87.40%	77.10%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	859.53	825.27	992.55	745.83	665.23	696.42	706.52	3.31%
YoY %	4.15%	-16.85%	33.08%	12.12%	-4.48%	-1.43%	-	-
Horiz. %	121.66%	116.81%	140.48%	105.56%	94.16%	98.57%	100.00%	-
EPS	58.96	78.14	32.47	45.72	49.87	36.88	43.59	5.16%
YoY %	-24.55%	140.65%	-28.98%	-8.32%	35.22%	-15.39%	-	-
Horiz. %	135.26%	179.26%	74.49%	104.89%	114.41%	84.61%	100.00%	-
DPS	40.00	40.50	20.00	20.00	21.67	14.96	15.00	17.75%
YoY %	-1.23%	102.50%	0.00%	-7.71%	44.85%	-0.27%	-	-
Horiz. %	266.67%	270.00%	133.33%	133.33%	144.47%	99.73%	100.00%	-
NAPS	3.16	2.97	2.54	2.39	2.16	1.81	1.65	11.43%
YoY %	6.40%	16.93%	6.28%	10.65%	19.34%	9.70%	-	-
Horiz. %	191.52%	180.00%	153.94%	144.85%	130.91%	109.70%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 99,264
RPS	661.02	634.86	763.58	573.48	511.68	527.86	518.79	4.11%
YoY %	4.12%	-16.86%	33.15%	12.08%	-3.07%	1.75%	-	-
Horiz. %	127.42%	122.37%	147.18%	110.54%	98.63%	101.75%	100.00%	-
EPS	45.34	60.11	24.98	35.15	38.36	27.95	32.01	5.97%
YoY %	-24.57%	140.63%	-28.93%	-8.37%	37.25%	-12.68%	-	-
Horiz. %	141.64%	187.79%	78.04%	109.81%	119.84%	87.32%	100.00%	-
DPS	30.77	31.16	15.38	15.38	16.66	11.34	11.00	18.69%
YoY %	-1.25%	102.60%	0.00%	-7.68%	46.91%	3.09%	-	-
Horiz. %	279.73%	283.27%	139.82%	139.82%	151.45%	103.09%	100.00%	-
NAPS	2.4302	2.2847	1.954	1.8377	1.6614	1.3719	1.2116	12.29%
YoY %	6.37%	16.92%	6.33%	10.61%	21.10%	13.23%	-	-
Horiz. %	200.58%	188.57%	161.27%	151.68%	137.12%	113.23%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	4.75	3.98	1.82	2.95	2.85	2.30	2.63	-
P/RPS	0.55	0.48	0.18	0.40	0.43	0.33	0.37	6.82%
YoY %	14.58%	166.67%	-55.00%	-6.98%	30.30%	-10.81%	-	-
Horiz. %	148.65%	129.73%	48.65%	108.11%	116.22%	89.19%	100.00%	-
P/EPS	8.06	5.09	5.60	6.45	5.71	6.24	6.03	4.95%
YoY %	58.35%	-9.11%	-13.18%	12.96%	-8.49%	3.48%	-	-
Horiz. %	133.67%	84.41%	92.87%	106.97%	94.69%	103.48%	100.00%	-
EY	12.41	19.63	17.84	15.50	17.50	16.03	16.58	-4.71%
YoY %	-36.78%	10.03%	15.10%	-11.43%	9.17%	-3.32%	-	-
Horiz. %	74.85%	118.40%	107.60%	93.49%	105.55%	96.68%	100.00%	-
DY	8.42	10.18	10.99	6.78	7.60	6.50	5.70	6.71%
YoY %	-17.29%	-7.37%	62.09%	-10.79%	16.92%	14.04%	-	-
Horiz. %	147.72%	178.60%	192.81%	118.95%	133.33%	114.04%	100.00%	-
P/NAPS	1.50	1.34	0.72	1.23	1.32	1.27	1.59	-0.96%
YoY %	11.94%	86.11%	-41.46%	-6.82%	3.94%	-20.13%	-	-
Horiz. %	94.34%	84.28%	45.28%	77.36%	83.02%	79.87%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	26/05/11	26/05/10	26/05/09	22/05/08	23/05/07	18/05/06	18/05/05	-
Price	5.17	4.07	2.12	2.98	3.10	2.29	2.69	-
P/RPS	0.60	0.49	0.21	0.40	0.47	0.33	0.38	7.90%
YoY %	22.45%	133.33%	-47.50%	-14.89%	42.42%	-13.16%	-	-
Horiz. %	157.89%	128.95%	55.26%	105.26%	123.68%	86.84%	100.00%	-
P/EPS	8.77	5.21	6.53	6.52	6.22	6.21	6.17	6.03%
YoY %	68.33%	-20.21%	0.15%	4.82%	0.16%	0.65%	-	-
Horiz. %	142.14%	84.44%	105.83%	105.67%	100.81%	100.65%	100.00%	-
EY	11.40	19.20	15.32	15.34	16.09	16.10	16.21	-5.69%
YoY %	-40.62%	25.33%	-0.13%	-4.66%	-0.06%	-0.68%	-	-
Horiz. %	70.33%	118.45%	94.51%	94.63%	99.26%	99.32%	100.00%	-
DY	7.74	9.95	9.43	6.71	6.99	6.53	5.58	5.60%
YoY %	-22.21%	5.51%	40.54%	-4.01%	7.04%	17.03%	-	-
Horiz. %	138.71%	178.32%	169.00%	120.25%	125.27%	117.03%	100.00%	-
P/NAPS	1.64	1.37	0.83	1.25	1.44	1.27	1.63	0.10%
YoY %	19.71%	65.06%	-33.60%	-13.19%	13.39%	-22.09%	-	-
Horiz. %	100.61%	84.05%	50.92%	76.69%	88.34%	77.91%	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 - 5 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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

952

HLIND

HONG LEONG INDUSTRIES BHD

935

GENTING

GENTING BHD

343

JCY

JCY INTERNATIONAL BERHAD

316

MAYBANK

MALAYAN BANKING BHD

264

GENM

GENTING MALAYSIA BERHAD

236

SAPNRG

SAPURA ENERGY BERHAD

232

YTLPOWR

YTL POWER INTERNATIONAL BHD

224

SALCON

SALCON BHD

217

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

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