[XL] YoY TTM Result on 31-Jul-2006 [#2]

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
TTM Result
Revenue	18,289	22,468	39,263	37,913	52,004	49,130	46,206	-14.30%
YoY %	-18.60%	-42.78%	3.56%	-27.10%	5.85%	6.33%	-	-
Horiz. %	39.58%	48.63%	84.97%	82.05%	112.55%	106.33%	100.00%	-
PBT	-9,913	-11,374	8,708	10,681	26,863	24,560	20,599	-
YoY %	12.85%	-230.62%	-18.47%	-60.24%	9.38%	19.23%	-	-
Horiz. %	-48.12%	-55.22%	42.27%	51.85%	130.41%	119.23%	100.00%	-
Tax	1,150	5,264	-4,040	-2,379	-8,364	-5,842	-6,359	-
YoY %	-78.15%	230.30%	-69.82%	71.56%	-43.17%	8.13%	-	-
Horiz. %	-18.08%	-82.78%	63.53%	37.41%	131.53%	91.87%	100.00%	-
NP	-8,763	-6,110	4,668	8,302	18,499	18,718	14,240	-
YoY %	-43.42%	-230.89%	-43.77%	-55.12%	-1.17%	31.45%	-	-
Horiz. %	-61.54%	-42.91%	32.78%	58.30%	129.91%	131.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-8,763	-6,110	4,668	8,302	18,499	18,718	14,240	-
YoY %	-43.42%	-230.89%	-43.77%	-55.12%	-1.17%	31.45%	-	-
Horiz. %	-61.54%	-42.91%	32.78%	58.30%	129.91%	131.45%	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%	-
YoY %	-	-	108.31%	-28.48%	30.90%	-22.93%	-	-
Horiz. %	-	-	150.28%	72.14%	100.87%	77.07%	100.00%	-
Total Cost	27,052	28,578	34,595	29,611	33,505	30,412	31,966	-2.74%
YoY %	-5.34%	-17.39%	16.83%	-11.62%	10.17%	-4.86%	-	-
Horiz. %	84.63%	89.40%	108.22%	92.63%	104.81%	95.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	125,090	136,568	143,153	140,474	134,378	119,053	96,563	4.40%
YoY %	-8.40%	-4.60%	1.91%	4.54%	12.87%	23.29%	-	-
Horiz. %	129.54%	141.43%	148.25%	145.47%	139.16%	123.29%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	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 %	-	0.00%	38.89%	39.44%	17.64%	11.61%	10.17%	-
YoY %	-	0.00%	-1.39%	123.58%	51.94%	14.16%	-	-
Horiz. %	-	0.00%	382.40%	387.81%	173.45%	114.16%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Equity
Net Worth	125,090	136,568	143,153	140,474	134,378	119,053	96,563	4.40%
YoY %	-8.40%	-4.60%	1.91%	4.54%	12.87%	23.29%	-	-
Horiz. %	129.54%	141.43%	148.25%	145.47%	139.16%	123.29%	100.00%	-
NOSH	72,727	72,642	72,666	72,784	72,637	72,593	48,281	7.05%
YoY %	0.12%	-0.03%	-0.16%	0.20%	0.06%	50.36%	-	-
Horiz. %	150.63%	150.46%	150.51%	150.75%	150.45%	150.36%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Ratio Analysis
NP Margin	-47.91%	-27.19%	11.89%	21.90%	35.57%	38.10%	30.82%	-
YoY %	-76.20%	-328.68%	-45.71%	-38.43%	-6.64%	23.62%	-	-
Horiz. %	-155.45%	-88.22%	38.58%	71.06%	115.41%	123.62%	100.00%	-
ROE	-7.01%	-4.47%	3.26%	5.91%	13.77%	15.72%	14.75%	-
YoY %	-56.82%	-237.12%	-44.84%	-57.08%	-12.40%	6.58%	-	-
Horiz. %	-47.53%	-30.31%	22.10%	40.07%	93.36%	106.58%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Per Share
RPS	25.15	30.93	54.03	52.09	71.59	67.68	95.70	-19.95%
YoY %	-18.69%	-42.75%	3.72%	-27.24%	5.78%	-29.28%	-	-
Horiz. %	26.28%	32.32%	56.46%	54.43%	74.81%	70.72%	100.00%	-
EPS	-12.05	-8.41	6.42	11.41	25.47	25.78	29.49	-
YoY %	-43.28%	-231.00%	-43.73%	-55.20%	-1.20%	-12.58%	-	-
Horiz. %	-40.86%	-28.52%	21.77%	38.69%	86.37%	87.42%	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	1.72	1.88	1.97	1.93	1.85	1.64	2.00	-2.48%
YoY %	-8.51%	-4.57%	2.07%	4.32%	12.80%	-18.00%	-	-
Horiz. %	86.00%	94.00%	98.50%	96.50%	92.50%	82.00%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Adjusted Per Share Value based on latest NOSH - 72,784
RPS	5.95	7.31	12.77	12.33	16.91	15.97	15.02	-14.28%
YoY %	-18.60%	-42.76%	3.57%	-27.08%	5.89%	6.32%	-	-
Horiz. %	39.61%	48.67%	85.02%	82.09%	112.58%	106.32%	100.00%	-
EPS	-2.85	-1.99	1.52	2.70	6.01	6.09	4.63	-
YoY %	-43.22%	-230.92%	-43.70%	-55.07%	-1.31%	31.53%	-	-
Horiz. %	-61.56%	-42.98%	32.83%	58.32%	129.81%	131.53%	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	0.4067	0.444	0.4654	0.4567	0.4369	0.3871	0.314	4.40%
YoY %	-8.40%	-4.60%	1.90%	4.53%	12.86%	23.28%	-	-
Horiz. %	129.52%	141.40%	148.22%	145.45%	139.14%	123.28%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	31/07/03	-
Price	0.41	0.55	0.77	1.10	2.15	2.53	3.28	-
P/RPS	1.63	1.78	1.43	2.11	3.00	3.74	3.43	-11.65%
YoY %	-8.43%	24.48%	-32.23%	-29.67%	-19.79%	9.04%	-	-
Horiz. %	47.52%	51.90%	41.69%	61.52%	87.46%	109.04%	100.00%	-
P/EPS	-3.40	-6.54	11.99	9.64	8.44	9.81	11.12	-
YoY %	48.01%	-154.55%	24.38%	14.22%	-13.97%	-11.78%	-	-
Horiz. %	-30.58%	-58.81%	107.82%	86.69%	75.90%	88.22%	100.00%	-
EY	-29.39	-15.29	8.34	10.37	11.85	10.19	8.99	-
YoY %	-92.22%	-283.33%	-19.58%	-12.49%	16.29%	13.35%	-	-
Horiz. %	-326.92%	-170.08%	92.77%	115.35%	131.81%	113.35%	100.00%	-
DY	0.00	1.82	3.25	4.09	2.09	1.19	0.91	-
YoY %	0.00%	-44.00%	-20.54%	95.69%	75.63%	30.77%	-	-
Horiz. %	0.00%	200.00%	357.14%	449.45%	229.67%	130.77%	100.00%	-
P/NAPS	0.24	0.29	0.39	0.57	1.16	1.54	1.64	-27.38%
YoY %	-17.24%	-25.64%	-31.58%	-50.86%	-24.68%	-6.10%	-	-
Horiz. %	14.63%	17.68%	23.78%	34.76%	70.73%	93.90%	100.00%	-

	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	31/07/03	CAGR
Price Multiplier on Announcement Date
Date	24/09/09	29/09/08	27/09/07	29/09/06	22/09/05	29/09/04	26/09/03	-
Price	0.47	0.49	0.74	1.08	1.74	2.55	1.86	-
P/RPS	1.87	1.58	1.37	2.07	2.43	3.77	1.94	-0.61%
YoY %	18.35%	15.33%	-33.82%	-14.81%	-35.54%	94.33%	-	-
Horiz. %	96.39%	81.44%	70.62%	106.70%	125.26%	194.33%	100.00%	-
P/EPS	-3.90	-5.83	11.52	9.47	6.83	9.89	6.31	-
YoY %	33.10%	-150.61%	21.65%	38.65%	-30.94%	56.74%	-	-
Horiz. %	-61.81%	-92.39%	182.57%	150.08%	108.24%	156.74%	100.00%	-
EY	-25.64	-17.17	8.68	10.56	14.64	10.11	15.86	-
YoY %	-49.33%	-297.81%	-17.80%	-27.87%	44.81%	-36.25%	-	-
Horiz. %	-161.66%	-108.26%	54.73%	66.58%	92.31%	63.75%	100.00%	-
DY	0.00	2.04	3.38	4.17	2.59	1.18	1.61	-
YoY %	0.00%	-39.64%	-18.94%	61.00%	119.49%	-26.71%	-	-
Horiz. %	0.00%	126.71%	209.94%	259.01%	160.87%	73.29%	100.00%	-
P/NAPS	0.27	0.26	0.38	0.56	0.94	1.55	0.93	-18.61%
YoY %	3.85%	-31.58%	-32.14%	-40.43%	-39.35%	66.67%	-	-
Horiz. %	29.03%	27.96%	40.86%	60.22%	101.08%	166.67%	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

2024-06-20 10:10:00

EMA 5

10 Mins

BUY

2024-06-20 09:30:00

EMA 5

10 Mins

SELL

2024-06-20 09:30:00

MACD/RSI

10 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 >

DSONIC

DATASONIC GROUP BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

513

TOPGLOV

TOP GLOVE CORPORATION BHD

486

JCY

JCY INTERNATIONAL BERHAD

481

MPI

MALAYSIAN PACIFIC INDUSTRIES

355

PTRANS

PERAK TRANSIT BERHAD

337

HLIND

HONG LEONG INDUSTRIES BHD

318

PBBANK

PUBLIC BANK BHD

265

SALCON

SALCON BHD

263

YTLPOWR

YTL POWER INTERNATIONAL BHD

252

Daily Stocks

HSI-CXF

0.175

-0.02

212,316,600

INGENIEU

0.07

0.00

182,573,200

HSI-HUZ

0.175

0.00

179,558,300

JAKS

0.19

0.00

136,291,000

1.22

+0.07

62,080,700

MTRONIC

0.025

+0.005

60,960,900

AHB-WC

0.06

0.00

60,280,400

MYEG

1.04

-0.02

55,596,500

VELESTO

0.255

-0.005

49,666,200

CABNET

0.475

+0.095

47,298,500

More active Stocks

F&N

31.98

+0.34

98,300

ATECH

3.62

+0.13

187,800

MPI

39.82

+0.12

12,900

UTDPLT

23.80

+0.10

31,600

ALLIANZ

21.98

+0.10

2,900

CABNET

0.475

+0.095

47,298,500

SHL

2.63

+0.09

6,600

IDEAL

3.90

+0.09

1,000

HLFG

17.18

+0.08

30,100

1.22

+0.07

62,080,700

More gainer Stocks

NESTLE

122.70

-1.30

54,500

DLADY

36.08

-0.78

9,500

PETDAG

17.12

-0.26

234,100

AJI

15.48

-0.20

62,400

HSI-HWM

0.24

-0.17

1,008,000

SUNCON

3.79

-0.16

1,334,200

KESM

7.28

-0.14

52,100

KHIND

2.69

-0.13

1,700

HEIM

23.18

-0.12

83,000

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