[XL] YoY TTM Result on 31-Jul-2005 [#2]

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
TTM Result
Revenue	22,468	39,263	37,913	52,004	49,130	46,206	41,050	-9.54%
YoY %	-42.78%	3.56%	-27.10%	5.85%	6.33%	12.56%	-	-
Horiz. %	54.73%	95.65%	92.36%	126.68%	119.68%	112.56%	100.00%	-
PBT	-11,374	8,708	10,681	26,863	24,560	20,599	18,884	-
YoY %	-230.62%	-18.47%	-60.24%	9.38%	19.23%	9.08%	-	-
Horiz. %	-60.23%	46.11%	56.56%	142.25%	130.06%	109.08%	100.00%	-
Tax	5,264	-4,040	-2,379	-8,364	-5,842	-6,359	-6,658	-
YoY %	230.30%	-69.82%	71.56%	-43.17%	8.13%	4.49%	-	-
Horiz. %	-79.06%	60.68%	35.73%	125.62%	87.74%	95.51%	100.00%	-
NP	-6,110	4,668	8,302	18,499	18,718	14,240	12,226	-
YoY %	-230.89%	-43.77%	-55.12%	-1.17%	31.45%	16.47%	-	-
Horiz. %	-49.98%	38.18%	67.90%	151.31%	153.10%	116.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-6,110	4,668	8,302	18,499	18,718	14,240	14,424	-
YoY %	-230.89%	-43.77%	-55.12%	-1.17%	31.45%	-1.28%	-	-
Horiz. %	-42.36%	32.36%	57.56%	128.25%	129.77%	98.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	46.39%	22.27%	31.14%	23.79%	30.87%	35.26%	-
YoY %	-	108.31%	-28.48%	30.90%	-22.93%	-12.45%	-	-
Horiz. %	-	131.57%	63.16%	88.32%	67.47%	87.55%	100.00%	-
Total Cost	28,578	34,595	29,611	33,505	30,412	31,966	28,824	-0.14%
YoY %	-17.39%	16.83%	-11.62%	10.17%	-4.86%	10.90%	-	-
Horiz. %	99.15%	120.02%	102.73%	116.24%	105.51%	110.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	136,568	143,153	140,474	134,378	119,053	96,563	89,289	7.33%
YoY %	-4.60%	1.91%	4.54%	12.87%	23.29%	8.15%	-	-
Horiz. %	152.95%	160.33%	157.33%	150.50%	133.33%	108.15%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Dividend
Div	730	1,815	3,273	3,263	2,173	1,447	1,374	-9.99%
YoY %	-59.78%	-44.55%	0.31%	50.16%	50.17%	5.31%	-	-
Horiz. %	53.13%	132.10%	238.21%	237.48%	158.15%	105.31%	100.00%	-
Div Payout %	0.00%	38.89%	39.44%	17.64%	11.61%	10.17%	9.53%	-
YoY %	0.00%	-1.39%	123.58%	51.94%	14.16%	6.72%	-	-
Horiz. %	0.00%	408.08%	413.85%	185.10%	121.83%	106.72%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Equity
Net Worth	136,568	143,153	140,474	134,378	119,053	96,563	89,289	7.33%
YoY %	-4.60%	1.91%	4.54%	12.87%	23.29%	8.15%	-	-
Horiz. %	152.95%	160.33%	157.33%	150.50%	133.33%	108.15%	100.00%	-
NOSH	72,642	72,666	72,784	72,637	72,593	48,281	48,264	7.04%
YoY %	-0.03%	-0.16%	0.20%	0.06%	50.36%	0.04%	-	-
Horiz. %	150.51%	150.56%	150.80%	150.50%	150.41%	100.04%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Ratio Analysis
NP Margin	-27.19%	11.89%	21.90%	35.57%	38.10%	30.82%	29.78%	-
YoY %	-328.68%	-45.71%	-38.43%	-6.64%	23.62%	3.49%	-	-
Horiz. %	-91.30%	39.93%	73.54%	119.44%	127.94%	103.49%	100.00%	-
ROE	-4.47%	3.26%	5.91%	13.77%	15.72%	14.75%	16.15%	-
YoY %	-237.12%	-44.84%	-57.08%	-12.40%	6.58%	-8.67%	-	-
Horiz. %	-27.68%	20.19%	36.59%	85.26%	97.34%	91.33%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Per Share
RPS	30.93	54.03	52.09	71.59	67.68	95.70	85.05	-15.50%
YoY %	-42.75%	3.72%	-27.24%	5.78%	-29.28%	12.52%	-	-
Horiz. %	36.37%	63.53%	61.25%	84.17%	79.58%	112.52%	100.00%	-
EPS	-8.41	6.42	11.41	25.47	25.78	29.49	29.89	-
YoY %	-231.00%	-43.73%	-55.20%	-1.20%	-12.58%	-1.34%	-	-
Horiz. %	-28.14%	21.48%	38.17%	85.21%	86.25%	98.66%	100.00%	-
DPS	1.00	2.50	4.50	4.50	3.00	3.00	2.85	-16.00%
YoY %	-60.00%	-44.44%	0.00%	50.00%	0.00%	5.26%	-	-
Horiz. %	35.09%	87.72%	157.89%	157.89%	105.26%	105.26%	100.00%	-
NAPS	1.88	1.97	1.93	1.85	1.64	2.00	1.85	0.26%
YoY %	-4.57%	2.07%	4.32%	12.80%	-18.00%	8.11%	-	-
Horiz. %	101.62%	106.49%	104.32%	100.00%	88.65%	108.11%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Adjusted Per Share Value based on latest NOSH - 72,637
RPS	7.31	12.77	12.33	16.91	15.97	15.02	13.35	-9.54%
YoY %	-42.76%	3.57%	-27.08%	5.89%	6.32%	12.51%	-	-
Horiz. %	54.76%	95.66%	92.36%	126.67%	119.63%	112.51%	100.00%	-
EPS	-1.99	1.52	2.70	6.01	6.09	4.63	4.69	-
YoY %	-230.92%	-43.70%	-55.07%	-1.31%	31.53%	-1.28%	-	-
Horiz. %	-42.43%	32.41%	57.57%	128.14%	129.85%	98.72%	100.00%	-
DPS	0.24	0.59	1.06	1.06	0.71	0.47	0.45	-9.93%
YoY %	-59.32%	-44.34%	0.00%	49.30%	51.06%	4.44%	-	-
Horiz. %	53.33%	131.11%	235.56%	235.56%	157.78%	104.44%	100.00%	-
NAPS	0.444	0.4654	0.4567	0.4369	0.3871	0.314	0.2903	7.33%
YoY %	-4.60%	1.90%	4.53%	12.86%	23.28%	8.16%	-	-
Horiz. %	152.95%	160.32%	157.32%	150.50%	133.34%	108.16%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	31/07/03	31/07/02	-
Price	0.55	0.77	1.10	2.15	2.53	3.28	2.68	-
P/RPS	1.78	1.43	2.11	3.00	3.74	3.43	3.15	-9.06%
YoY %	24.48%	-32.23%	-29.67%	-19.79%	9.04%	8.89%	-	-
Horiz. %	56.51%	45.40%	66.98%	95.24%	118.73%	108.89%	100.00%	-
P/EPS	-6.54	11.99	9.64	8.44	9.81	11.12	8.97	-
YoY %	-154.55%	24.38%	14.22%	-13.97%	-11.78%	23.97%	-	-
Horiz. %	-72.91%	133.67%	107.47%	94.09%	109.36%	123.97%	100.00%	-
EY	-15.29	8.34	10.37	11.85	10.19	8.99	11.15	-
YoY %	-283.33%	-19.58%	-12.49%	16.29%	13.35%	-19.37%	-	-
Horiz. %	-137.13%	74.80%	93.00%	106.28%	91.39%	80.63%	100.00%	-
DY	1.82	3.25	4.09	2.09	1.19	0.91	1.06	9.41%
YoY %	-44.00%	-20.54%	95.69%	75.63%	30.77%	-14.15%	-	-
Horiz. %	171.70%	306.60%	385.85%	197.17%	112.26%	85.85%	100.00%	-
P/NAPS	0.29	0.39	0.57	1.16	1.54	1.64	1.45	-23.50%
YoY %	-25.64%	-31.58%	-50.86%	-24.68%	-6.10%	13.10%	-	-
Horiz. %	20.00%	26.90%	39.31%	80.00%	106.21%	113.10%	100.00%	-

	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	31/07/02	CAGR
Price Multiplier on Announcement Date
Date	29/09/08	27/09/07	29/09/06	22/09/05	29/09/04	26/09/03	26/09/02	-
Price	0.49	0.74	1.08	1.74	2.55	1.86	2.55	-
P/RPS	1.58	1.37	2.07	2.43	3.77	1.94	3.00	-10.12%
YoY %	15.33%	-33.82%	-14.81%	-35.54%	94.33%	-35.33%	-	-
Horiz. %	52.67%	45.67%	69.00%	81.00%	125.67%	64.67%	100.00%	-
P/EPS	-5.83	11.52	9.47	6.83	9.89	6.31	8.53	-
YoY %	-150.61%	21.65%	38.65%	-30.94%	56.74%	-26.03%	-	-
Horiz. %	-68.35%	135.05%	111.02%	80.07%	115.94%	73.97%	100.00%	-
EY	-17.17	8.68	10.56	14.64	10.11	15.86	11.72	-
YoY %	-297.81%	-17.80%	-27.87%	44.81%	-36.25%	35.32%	-	-
Horiz. %	-146.50%	74.06%	90.10%	124.91%	86.26%	135.32%	100.00%	-
DY	2.04	3.38	4.17	2.59	1.18	1.61	1.12	10.50%
YoY %	-39.64%	-18.94%	61.00%	119.49%	-26.71%	43.75%	-	-
Horiz. %	182.14%	301.79%	372.32%	231.25%	105.36%	143.75%	100.00%	-
P/NAPS	0.26	0.38	0.56	0.94	1.55	0.93	1.38	-24.26%
YoY %	-31.58%	-32.14%	-40.43%	-39.35%	66.67%	-32.61%	-	-
Horiz. %	18.84%	27.54%	40.58%	68.12%	112.32%	67.39%	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 - 19 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 >

DSONIC

DATASONIC GROUP BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

504

JCY

JCY INTERNATIONAL BERHAD

485

TOPGLOV

TOP GLOVE CORPORATION BHD

469

MPI

MALAYSIAN PACIFIC INDUSTRIES

363

PTRANS

PERAK TRANSIT BERHAD

347

HLIND

HONG LEONG INDUSTRIES BHD

330

SALCON

SALCON BHD

266

PBBANK

PUBLIC BANK BHD

262

YTLPOWR

YTL POWER INTERNATIONAL BHD

246

Daily Stocks

INGENIEU

0.07

0.00

181,750,000

HSI-CXF

0.19

-0.005

144,863,400

JAKS

0.185

-0.005

133,173,600

HSI-HUZ

0.17

-0.005

102,923,700

MTRONIC

0.02

0.00

60,459,800

VELESTO

0.255

-0.005

35,150,100

LBS

0.795

-0.095

34,163,400

MYEG

1.04

-0.02

29,603,800

KTI

0.305

+0.02

27,514,800

CABNET

0.44

+0.06

25,675,300

More active Stocks

F&N

32.00

+0.36

43,900

UTDPLT

23.84

+0.14

15,100

TECGUAN

1.94

+0.08

100

AWC

1.09

+0.07

681,300

CABNET

0.44

+0.06

25,675,300

ATECH

3.55

+0.06

76,200

SHL

2.60

+0.06

3,300

MISC

8.49

+0.05

435,900

CHINHIN

3.18

+0.05

60,700

ICAP

3.36

+0.05

6,100

More gainer Stocks

NESTLE

122.90

-1.10

20,200

PETGAS

17.62

-0.24

7,900

AJI

15.46

-0.22

29,400

HSI-HWM

0.23

-0.18

504,000

TENAGA

13.70

-0.16

1,558,900

HLIND

11.14

-0.16

11,000

SCIENTX

4.17

-0.13

351,000

KESM

7.29

-0.13

35,500

KHIND

2.69

-0.13

1,000

SUNCON

3.83

-0.12

874,300

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