[XL] YoY TTM Result on 31-Jan-2006 [#4]

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
TTM Result
Revenue	19,477	32,523	38,083	45,432	49,167	47,342	48,514	-14.09%
YoY %	-40.11%	-14.60%	-16.18%	-7.60%	3.85%	-2.42%	-	-
Horiz. %	40.15%	67.04%	78.50%	93.65%	101.35%	97.58%	100.00%	-
PBT	-15,276	2,214	9,339	20,564	24,376	22,267	22,831	-
YoY %	-789.97%	-76.29%	-54.59%	-15.64%	9.47%	-2.47%	-	-
Horiz. %	-66.91%	9.70%	40.90%	90.07%	106.77%	97.53%	100.00%	-
Tax	2,836	-480	-2,311	-5,438	-7,049	-5,654	-8,671	-
YoY %	690.83%	79.23%	57.50%	22.85%	-24.67%	34.79%	-	-
Horiz. %	-32.71%	5.54%	26.65%	62.71%	81.29%	65.21%	100.00%	-
NP	-12,440	1,734	7,028	15,126	17,327	16,613	14,160	-
YoY %	-817.42%	-75.33%	-53.54%	-12.70%	4.30%	17.32%	-	-
Horiz. %	-87.85%	12.25%	49.63%	106.82%	122.37%	117.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-12,440	1,734	7,028	15,126	17,327	16,613	16,358	-
YoY %	-817.42%	-75.33%	-53.54%	-12.70%	4.30%	1.56%	-	-
Horiz. %	-76.05%	10.60%	42.96%	92.47%	105.92%	101.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	21.68%	24.75%	26.44%	28.92%	25.39%	37.98%	-
YoY %	-	-12.40%	-6.39%	-8.58%	13.90%	-33.15%	-	-
Horiz. %	-	57.08%	65.17%	69.62%	76.15%	66.85%	100.00%	-
Total Cost	31,917	30,789	31,055	30,306	31,840	30,729	34,354	-1.21%
YoY %	3.66%	-0.86%	2.47%	-4.82%	3.62%	-10.55%	-	-
Horiz. %	92.91%	89.62%	90.40%	88.22%	92.68%	89.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	127,239	143,851	72,608	72,753	126,195	110,853	48,261	17.51%
YoY %	-11.55%	98.12%	-0.20%	-42.35%	13.84%	129.69%	-	-
Horiz. %	263.65%	298.07%	150.45%	150.75%	261.48%	229.69%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Dividend
Div	-	730	1,815	3,273	3,263	2,173	1,447	-
YoY %	-	-59.78%	-44.55%	0.31%	50.16%	50.17%	-	-
Horiz. %	-	50.45%	125.43%	226.19%	225.50%	150.17%	100.00%	-
Div Payout %	-	42.11%	25.83%	21.64%	18.84%	13.08%	8.85%	-
YoY %	-	63.03%	19.36%	14.86%	44.04%	47.80%	-	-
Horiz. %	-	475.82%	291.86%	244.52%	212.88%	147.80%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Equity
Net Worth	127,239	143,851	72,608	72,753	126,195	110,853	48,261	17.51%
YoY %	-11.55%	98.12%	-0.20%	-42.35%	13.84%	129.69%	-	-
Horiz. %	263.65%	298.07%	150.45%	150.75%	261.48%	229.69%	100.00%	-
NOSH	72,708	73,020	72,608	72,753	72,526	72,453	48,261	7.06%
YoY %	-0.43%	0.57%	-0.20%	0.31%	0.10%	50.13%	-	-
Horiz. %	150.66%	151.30%	150.45%	150.75%	150.28%	150.13%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Ratio Analysis
NP Margin	-63.87%	5.33%	18.45%	33.29%	35.24%	35.09%	29.19%	-
YoY %	-1,298.31%	-71.11%	-44.58%	-5.53%	0.43%	20.21%	-	-
Horiz. %	-218.81%	18.26%	63.21%	114.05%	120.73%	120.21%	100.00%	-
ROE	-9.78%	1.21%	9.68%	20.79%	13.73%	14.99%	33.89%	-
YoY %	-908.26%	-87.50%	-53.44%	51.42%	-8.41%	-55.77%	-	-
Horiz. %	-28.86%	3.57%	28.56%	61.35%	40.51%	44.23%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Per Share
RPS	26.79	44.54	52.45	62.45	67.79	65.34	100.52	-19.76%
YoY %	-39.85%	-15.08%	-16.01%	-7.88%	3.75%	-35.00%	-	-
Horiz. %	26.65%	44.31%	52.18%	62.13%	67.44%	65.00%	100.00%	-
EPS	-17.11	2.37	9.68	20.79	23.89	22.93	33.89	-
YoY %	-821.94%	-75.52%	-53.44%	-12.98%	4.19%	-32.34%	-	-
Horiz. %	-50.49%	6.99%	28.56%	61.35%	70.49%	67.66%	100.00%	-
DPS	0.00	1.00	2.50	4.50	4.50	3.00	3.00	-
YoY %	0.00%	-60.00%	-44.44%	0.00%	50.00%	0.00%	-	-
Horiz. %	0.00%	33.33%	83.33%	150.00%	150.00%	100.00%	100.00%	-
NAPS	1.75	1.97	1.00	1.00	1.74	1.53	1.00	9.76%
YoY %	-11.17%	97.00%	0.00%	-42.53%	13.73%	53.00%	-	-
Horiz. %	175.00%	197.00%	100.00%	100.00%	174.00%	153.00%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Adjusted Per Share Value based on latest NOSH - 72,753
RPS	6.33	10.57	12.38	14.77	15.99	15.39	15.77	-14.10%
YoY %	-40.11%	-14.62%	-16.18%	-7.63%	3.90%	-2.41%	-	-
Horiz. %	40.14%	67.03%	78.50%	93.66%	101.40%	97.59%	100.00%	-
EPS	-4.04	0.56	2.29	4.92	5.63	5.40	5.32	-
YoY %	-821.43%	-75.55%	-53.46%	-12.61%	4.26%	1.50%	-	-
Horiz. %	-75.94%	10.53%	43.05%	92.48%	105.83%	101.50%	100.00%	-
DPS	0.00	0.24	0.59	1.06	1.06	0.71	0.47	-
YoY %	0.00%	-59.32%	-44.34%	0.00%	49.30%	51.06%	-	-
Horiz. %	0.00%	51.06%	125.53%	225.53%	225.53%	151.06%	100.00%	-
NAPS	0.4137	0.4677	0.2361	0.2366	0.4103	0.3604	0.1569	17.52%
YoY %	-11.55%	98.09%	-0.21%	-42.33%	13.85%	129.70%	-	-
Horiz. %	263.67%	298.09%	150.48%	150.80%	261.50%	229.70%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/01/09	31/01/08	31/01/07	27/01/06	31/01/05	30/01/04	30/01/03	-
Price	0.45	0.62	0.81	1.63	2.50	2.41	2.66	-
P/RPS	1.68	1.39	1.54	2.61	3.69	3.69	2.65	-7.30%
YoY %	20.86%	-9.74%	-41.00%	-29.27%	0.00%	39.25%	-	-
Horiz. %	63.40%	52.45%	58.11%	98.49%	139.25%	139.25%	100.00%	-
P/EPS	-2.63	26.11	8.37	7.84	10.46	10.51	7.85	-
YoY %	-110.07%	211.95%	6.76%	-25.05%	-0.48%	33.89%	-	-
Horiz. %	-33.50%	332.61%	106.62%	99.87%	133.25%	133.89%	100.00%	-
EY	-38.02	3.83	11.95	12.76	9.56	9.51	12.74	-
YoY %	-1,092.69%	-67.95%	-6.35%	33.47%	0.53%	-25.35%	-	-
Horiz. %	-298.43%	30.06%	93.80%	100.16%	75.04%	74.65%	100.00%	-
DY	0.00	1.61	3.09	2.76	1.80	1.24	1.13	-
YoY %	0.00%	-47.90%	11.96%	53.33%	45.16%	9.73%	-	-
Horiz. %	0.00%	142.48%	273.45%	244.25%	159.29%	109.73%	100.00%	-
P/NAPS	0.26	0.31	0.81	1.63	1.44	1.58	2.66	-32.10%
YoY %	-16.13%	-61.73%	-50.31%	13.19%	-8.86%	-40.60%	-	-
Horiz. %	9.77%	11.65%	30.45%	61.28%	54.14%	59.40%	100.00%	-

	31/01/09	31/01/08	31/01/07	31/01/06	31/01/05	31/01/04	31/01/03	CAGR
Price Multiplier on Announcement Date
Date	30/03/09	31/03/08	29/03/07	30/03/06	30/03/05	30/03/04	31/03/03	-
Price	0.49	0.65	0.76	1.31	2.45	2.63	2.50	-
P/RPS	1.83	1.46	1.45	2.10	3.61	4.03	2.49	-4.99%
YoY %	25.34%	0.69%	-30.95%	-41.83%	-10.42%	61.85%	-	-
Horiz. %	73.49%	58.63%	58.23%	84.34%	144.98%	161.85%	100.00%	-
P/EPS	-2.86	27.37	7.85	6.30	10.26	11.47	7.38	-
YoY %	-110.45%	248.66%	24.60%	-38.60%	-10.55%	55.42%	-	-
Horiz. %	-38.75%	370.87%	106.37%	85.37%	139.02%	155.42%	100.00%	-
EY	-34.92	3.65	12.74	15.87	9.75	8.72	13.56	-
YoY %	-1,056.71%	-71.35%	-19.72%	62.77%	11.81%	-35.69%	-	-
Horiz. %	-257.52%	26.92%	93.95%	117.04%	71.90%	64.31%	100.00%	-
DY	0.00	1.54	3.29	3.44	1.84	1.14	1.20	-
YoY %	0.00%	-53.19%	-4.36%	86.96%	61.40%	-5.00%	-	-
Horiz. %	0.00%	128.33%	274.17%	286.67%	153.33%	95.00%	100.00%	-
P/NAPS	0.28	0.33	0.76	1.31	1.41	1.72	2.50	-30.54%
YoY %	-15.15%	-56.58%	-41.98%	-7.09%	-18.02%	-31.20%	-	-
Horiz. %	11.20%	13.20%	30.40%	52.40%	56.40%	68.80%	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 - 25 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 08:00:00

EMA 5

Daily

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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

712

HLIND

HONG LEONG INDUSTRIES BHD

676

MPI

MALAYSIAN PACIFIC INDUSTRIES

649

YTLPOWR

YTL POWER INTERNATIONAL BHD

613

NOTION

NOTION VTEC BHD

539

DNEX

DAGANG NEXCHANGE BERHAD

535

HEXCAP

HEXTAR CAPITAL BERHAD

405

GENTING

GENTING BHD

385

SNS

SNS NETWORK TECHNOLOGY BERHAD

384

Daily Stocks

INGENIEU

0.065

0.00

209,663,600

INIX-OR

0.02

0.00

141,839,900

HSI-CXF

0.105

-0.015

120,663,300

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

HSI-HUZ

0.20

+0.005

48,019,800

JCY

0.735

+0.04

29,529,600

AHB-WC

0.07

+0.005

26,352,500

ASTRO

0.31

-0.03

23,584,700

HSI-CXV

0.135

-0.01

21,050,600

More active Stocks

DLADY

36.50

+0.48

200

PETDAG

17.40

+0.20

100

PETGAS

18.20

+0.16

3,300

GAMUDA

6.65

+0.15

1,560,300

MAHSING-C60

0.47

+0.13

31,000

VSTECS

4.11

+0.11

240,300

HEIM

23.30

+0.10

4,500

GCB

3.71

+0.09

486,000

NOTION-WD

1.86

+0.08

1,114,300

KGB

3.48

+0.08

286,500

More gainer Stocks

SUNCON-C16

0.12

-0.22

20,000

KLK

20.80

-0.18

96,700

KUAISHO-C17

0.08

-0.12

58,800

YTLPOWR-C39

0.805

-0.12

5,000

AEON-C31

0.045

-0.105

2,411,100

GCB-C5

0.945

-0.095

5,000

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

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