[ASIAFLE] YoY TTM Result on 30-Jun-2011 [#1]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
TTM Result
Revenue	387,069	320,312	302,657	240,342	271,876	276,747	249,618	7.58%
YoY %	20.84%	5.83%	25.93%	-11.60%	-1.76%	10.87%	-	-
Horiz. %	155.06%	128.32%	121.25%	96.28%	108.92%	110.87%	100.00%	-
PBT	75,082	57,259	60,973	55,076	65,943	77,751	54,568	5.46%
YoY %	31.13%	-6.09%	10.71%	-16.48%	-15.19%	42.48%	-	-
Horiz. %	137.59%	104.93%	111.74%	100.93%	120.85%	142.48%	100.00%	-
Tax	-16,276	-12,119	-10,706	-7,160	-8,194	-7,242	-2,607	35.67%
YoY %	-34.30%	-13.20%	-49.53%	12.62%	-13.15%	-177.79%	-	-
Horiz. %	624.32%	464.86%	410.66%	274.65%	314.31%	277.79%	100.00%	-
NP	58,806	45,140	50,267	47,916	57,749	70,509	51,961	2.08%
YoY %	30.27%	-10.20%	4.91%	-17.03%	-18.10%	35.70%	-	-
Horiz. %	113.17%	86.87%	96.74%	92.22%	111.14%	135.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	58,898	44,667	50,267	47,916	57,749	70,509	51,961	2.10%
YoY %	31.86%	-11.14%	4.91%	-17.03%	-18.10%	35.70%	-	-
Horiz. %	113.35%	85.96%	96.74%	92.22%	111.14%	135.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.68%	21.17%	17.56%	13.00%	12.43%	9.31%	4.78%	-
YoY %	2.41%	20.56%	35.08%	4.59%	33.51%	94.77%	-	-
Horiz. %	453.56%	442.89%	367.36%	271.97%	260.04%	194.77%	100.00%	-
Total Cost	328,263	275,172	252,390	192,426	214,127	206,238	197,657	8.81%
YoY %	19.29%	9.03%	31.16%	-10.13%	3.83%	4.34%	-	-
Horiz. %	166.08%	139.22%	127.69%	97.35%	108.33%	104.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	352,576	405,226	384,701	361,077	329,982	297,745	247,330	6.08%
YoY %	-12.99%	5.34%	6.54%	9.42%	10.83%	20.38%	-	-
Horiz. %	142.55%	163.84%	155.54%	145.99%	133.42%	120.38%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	26,115	23,733	24,837	14,367	31,991	28,423	23,805	1.55%
YoY %	10.04%	-4.44%	72.88%	-55.09%	12.55%	19.40%	-	-
Horiz. %	109.70%	99.70%	104.34%	60.35%	134.39%	119.40%	100.00%	-
Div Payout %	44.34%	53.14%	49.41%	29.98%	55.40%	40.31%	45.81%	-
YoY %	-16.56%	7.55%	64.81%	-45.88%	37.43%	-12.01%	-	-
Horiz. %	96.79%	116.00%	107.86%	65.44%	120.93%	87.99%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	352,576	405,226	384,701	361,077	329,982	297,745	247,330	6.08%
YoY %	-12.99%	5.34%	6.54%	9.42%	10.83%	20.38%	-	-
Horiz. %	142.55%	163.84%	155.54%	145.99%	133.42%	120.38%	100.00%	-
NOSH	117,525	115,851	115,644	115,356	114,585	113,982	113,433	0.59%
YoY %	1.44%	0.18%	0.25%	0.67%	0.53%	0.48%	-	-
Horiz. %	103.61%	102.13%	101.95%	101.70%	101.02%	100.48%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	15.19%	14.09%	16.61%	19.94%	21.24%	25.48%	20.82%	-
YoY %	7.81%	-15.17%	-16.70%	-6.12%	-16.64%	22.38%	-	-
Horiz. %	72.96%	67.68%	79.78%	95.77%	102.02%	122.38%	100.00%	-
ROE	16.71%	11.02%	13.07%	13.27%	17.50%	23.68%	21.01%	-
YoY %	51.63%	-15.68%	-1.51%	-24.17%	-26.10%	12.71%	-	-
Horiz. %	79.53%	52.45%	62.21%	63.16%	83.29%	112.71%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	329.35	276.48	261.71	208.35	237.27	242.80	220.06	6.94%
YoY %	19.12%	5.64%	25.61%	-12.19%	-2.28%	10.33%	-	-
Horiz. %	149.66%	125.64%	118.93%	94.68%	107.82%	110.33%	100.00%	-
EPS	50.12	38.56	43.47	41.54	50.40	61.86	45.81	1.50%
YoY %	29.98%	-11.30%	4.65%	-17.58%	-18.53%	35.04%	-	-
Horiz. %	109.41%	84.17%	94.89%	90.68%	110.02%	135.04%	100.00%	-
DPS	22.50	20.50	21.50	12.50	28.00	25.00	20.99	1.16%
YoY %	9.76%	-4.65%	72.00%	-55.36%	12.00%	19.10%	-	-
Horiz. %	107.19%	97.67%	102.43%	59.55%	133.40%	119.10%	100.00%	-
NAPS	3.00	3.4978	3.3266	3.1301	2.8798	2.6122	2.1804	5.45%
YoY %	-14.23%	5.15%	6.28%	8.69%	10.24%	19.80%	-	-
Horiz. %	137.59%	160.42%	152.57%	143.56%	132.08%	119.80%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 115,356
RPS	197.90	163.77	154.75	122.88	139.01	141.50	127.63	7.58%
YoY %	20.84%	5.83%	25.94%	-11.60%	-1.76%	10.87%	-	-
Horiz. %	155.06%	128.32%	121.25%	96.28%	108.92%	110.87%	100.00%	-
EPS	30.11	22.84	25.70	24.50	29.53	36.05	26.57	2.10%
YoY %	31.83%	-11.13%	4.90%	-17.03%	-18.09%	35.68%	-	-
Horiz. %	113.32%	85.96%	96.73%	92.21%	111.14%	135.68%	100.00%	-
DPS	13.35	12.13	12.70	7.35	16.36	14.53	12.17	1.55%
YoY %	10.06%	-4.49%	72.79%	-55.07%	12.59%	19.39%	-	-
Horiz. %	109.70%	99.67%	104.35%	60.39%	134.43%	119.39%	100.00%	-
NAPS	1.8027	2.0719	1.9669	1.8461	1.6872	1.5223	1.2646	6.08%
YoY %	-12.99%	5.34%	6.54%	9.42%	10.83%	20.38%	-	-
Horiz. %	142.55%	163.84%	155.54%	145.98%	133.42%	120.38%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	7.00	3.45	3.50	3.97	4.60	5.15	5.10	-
P/RPS	2.13	1.25	1.34	1.91	1.94	2.12	2.32	-1.41%
YoY %	70.40%	-6.72%	-29.84%	-1.55%	-8.49%	-8.62%	-	-
Horiz. %	91.81%	53.88%	57.76%	82.33%	83.62%	91.38%	100.00%	-
P/EPS	13.97	8.95	8.05	9.56	9.13	8.33	11.13	3.85%
YoY %	56.09%	11.18%	-15.79%	4.71%	9.60%	-25.16%	-	-
Horiz. %	125.52%	80.41%	72.33%	85.89%	82.03%	74.84%	100.00%	-
EY	7.16	11.18	12.42	10.46	10.96	12.01	8.98	-3.70%
YoY %	-35.96%	-9.98%	18.74%	-4.56%	-8.74%	33.74%	-	-
Horiz. %	79.73%	124.50%	138.31%	116.48%	122.05%	133.74%	100.00%	-
DY	3.21	5.94	6.14	3.15	6.09	4.85	4.12	-4.07%
YoY %	-45.96%	-3.26%	94.92%	-48.28%	25.57%	17.72%	-	-
Horiz. %	77.91%	144.17%	149.03%	76.46%	147.82%	117.72%	100.00%	-
P/NAPS	2.33	0.99	1.05	1.27	1.60	1.97	2.34	-0.07%
YoY %	135.35%	-5.71%	-17.32%	-20.63%	-18.78%	-15.81%	-	-
Horiz. %	99.57%	42.31%	44.87%	54.27%	68.38%	84.19%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	29/08/14	30/08/13	30/08/12	25/08/11	30/08/10	28/08/09	29/08/08	-
Price	7.31	3.64	3.63	3.70	4.23	5.10	4.78	-
P/RPS	2.22	1.32	1.39	1.78	1.78	2.10	2.17	0.38%
YoY %	68.18%	-5.04%	-21.91%	0.00%	-15.24%	-3.23%	-	-
Horiz. %	102.30%	60.83%	64.06%	82.03%	82.03%	96.77%	100.00%	-
P/EPS	14.59	9.44	8.35	8.91	8.39	8.24	10.43	5.75%
YoY %	54.56%	13.05%	-6.29%	6.20%	1.82%	-21.00%	-	-
Horiz. %	139.88%	90.51%	80.06%	85.43%	80.44%	79.00%	100.00%	-
EY	6.86	10.59	11.97	11.23	11.91	12.13	9.58	-5.41%
YoY %	-35.22%	-11.53%	6.59%	-5.71%	-1.81%	26.62%	-	-
Horiz. %	71.61%	110.54%	124.95%	117.22%	124.32%	126.62%	100.00%	-
DY	3.08	5.63	5.92	3.38	6.62	4.90	4.39	-5.73%
YoY %	-45.29%	-4.90%	75.15%	-48.94%	35.10%	11.62%	-	-
Horiz. %	70.16%	128.25%	134.85%	76.99%	150.80%	111.62%	100.00%	-
P/NAPS	2.44	1.04	1.09	1.18	1.47	1.95	2.19	1.81%
YoY %	134.62%	-4.59%	-7.63%	-19.73%	-24.62%	-10.96%	-	-
Horiz. %	111.42%	47.49%	49.77%	53.88%	67.12%	89.04%	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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

971

HLIND

HONG LEONG INDUSTRIES BHD

961

GENTING

GENTING BHD

533

YTLPOWR

YTL POWER INTERNATIONAL BHD

528

JCY

JCY INTERNATIONAL BERHAD

487

ARMADA

BUMI ARMADA BERHAD

487

DNEX

DAGANG NEXCHANGE BERHAD

453

TSH

TSH RESOURCES BHD

422

MAYBANK

MALAYAN BANKING BHD

399

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

INIX-OR

0.02

0.00

141,839,900

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

EDUSPEC-OR

0.005

0.00

75,002,700

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