[SUCCESS] YoY TTM Result on 30-Jun-2013 [#2]

	31/12/17	31/12/16	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	358,489	387,746	364,112	299,548	285,267	234,076	188,595	8.92%
YoY %	-7.55%	6.49%	21.55%	5.01%	21.87%	24.12%	-	-
Horiz. %	190.08%	205.60%	193.07%	158.83%	151.26%	124.12%	100.00%	-
PBT	45,064	52,996	49,006	42,742	36,928	34,370	34,323	3.69%
YoY %	-14.97%	8.14%	14.66%	15.74%	7.44%	0.14%	-	-
Horiz. %	131.29%	154.40%	142.78%	124.53%	107.59%	100.14%	100.00%	-
Tax	-9,619	-16,566	-13,213	-10,344	-8,941	-8,409	-8,322	1.94%
YoY %	41.94%	-25.38%	-27.74%	-15.69%	-6.33%	-1.05%	-	-
Horiz. %	115.59%	199.06%	158.77%	124.30%	107.44%	101.05%	100.00%	-
NP	35,445	36,430	35,793	32,398	27,987	25,961	26,001	4.21%
YoY %	-2.70%	1.78%	10.48%	15.76%	7.80%	-0.15%	-	-
Horiz. %	136.32%	140.11%	137.66%	124.60%	107.64%	99.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,601	35,298	31,759	28,946	24,858	23,932	24,843	3.68%
YoY %	-7.64%	11.14%	9.72%	16.45%	3.87%	-3.67%	-	-
Horiz. %	131.23%	142.08%	127.84%	116.52%	100.06%	96.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.35%	31.26%	26.96%	24.20%	24.21%	24.47%	24.25%	-
YoY %	-31.70%	15.95%	11.40%	-0.04%	-1.06%	0.91%	-	-
Horiz. %	88.04%	128.91%	111.18%	99.79%	99.84%	100.91%	100.00%	-
Total Cost	323,044	351,316	328,319	267,150	257,280	208,115	162,594	9.57%
YoY %	-8.05%	7.00%	22.90%	3.84%	23.62%	28.00%	-	-
Horiz. %	198.68%	216.07%	201.93%	164.30%	158.23%	128.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	351,800	228,780	232,233	203,232	175,710	154,663	138,783	13.18%
YoY %	53.77%	-1.49%	14.27%	15.66%	13.61%	11.44%	-	-
Horiz. %	253.49%	164.85%	167.34%	146.44%	126.61%	111.44%	100.00%	-

	31/12/17	31/12/16	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	5,839	5,719	8,126	6,886	3,445	1,128	4,151	4.64%
YoY %	2.10%	-29.62%	18.01%	99.88%	205.41%	-72.83%	-	-
Horiz. %	140.66%	137.77%	195.76%	165.89%	82.99%	27.17%	100.00%	-
Div Payout %	17.91%	16.20%	25.59%	23.79%	13.86%	4.72%	16.71%	-
YoY %	10.56%	-36.69%	7.57%	71.65%	193.64%	-71.75%	-	-
Horiz. %	107.18%	96.95%	153.14%	142.37%	82.94%	28.25%	100.00%	-

	31/12/17	31/12/16	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	351,800	228,780	232,233	203,232	175,710	154,663	138,783	13.18%
YoY %	53.77%	-1.49%	14.27%	15.66%	13.61%	11.44%	-	-
Horiz. %	253.49%	164.85%	167.34%	146.44%	126.61%	111.44%	100.00%	-
NOSH	248,498	114,390	116,700	114,820	114,843	112,892	118,618	10.34%
YoY %	117.24%	-1.98%	1.64%	-0.02%	1.73%	-4.83%	-	-
Horiz. %	209.49%	96.44%	98.38%	96.80%	96.82%	95.17%	100.00%	-

	31/12/17	31/12/16	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	9.89%	9.40%	9.83%	10.82%	9.81%	11.09%	13.79%	-
YoY %	5.21%	-4.37%	-9.15%	10.30%	-11.54%	-19.58%	-	-
Horiz. %	71.72%	68.17%	71.28%	78.46%	71.14%	80.42%	100.00%	-
ROE	9.27%	15.43%	13.68%	14.24%	14.15%	15.47%	17.90%	-
YoY %	-39.92%	12.79%	-3.93%	0.64%	-8.53%	-13.58%	-	-
Horiz. %	51.79%	86.20%	76.42%	79.55%	79.05%	86.42%	100.00%	-

	31/12/17	31/12/16	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	147.76	338.97	312.01	260.88	248.40	207.34	158.99	-0.97%
YoY %	-56.41%	8.64%	19.60%	5.02%	19.80%	30.41%	-	-
Horiz. %	92.94%	213.20%	196.25%	164.09%	156.24%	130.41%	100.00%	-
EPS	13.44	30.86	27.21	25.21	21.65	21.20	20.94	-5.73%
YoY %	-56.45%	13.41%	7.93%	16.44%	2.12%	1.24%	-	-
Horiz. %	64.18%	147.37%	129.94%	120.39%	103.39%	101.24%	100.00%	-
DPS	2.41	5.00	7.00	6.00	3.00	1.00	3.50	-4.84%
YoY %	-51.80%	-28.57%	16.67%	100.00%	200.00%	-71.43%	-	-
Horiz. %	68.86%	142.86%	200.00%	171.43%	85.71%	28.57%	100.00%	-
NAPS	1.45	2.00	1.99	1.77	1.53	1.37	1.17	2.89%
YoY %	-27.50%	0.50%	12.43%	15.69%	11.68%	17.09%	-	-
Horiz. %	123.93%	170.94%	170.09%	151.28%	130.77%	117.09%	100.00%	-

	31/12/17	31/12/16	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 114,820
RPS	141.95	153.54	144.18	118.61	112.96	92.69	74.68	8.92%
YoY %	-7.55%	6.49%	21.56%	5.00%	21.87%	24.12%	-	-
Horiz. %	190.08%	205.60%	193.06%	158.82%	151.26%	124.12%	100.00%	-
EPS	12.91	13.98	12.58	11.46	9.84	9.48	9.84	3.68%
YoY %	-7.65%	11.13%	9.77%	16.46%	3.80%	-3.66%	-	-
Horiz. %	131.20%	142.07%	127.85%	116.46%	100.00%	96.34%	100.00%	-
DPS	2.31	2.26	3.22	2.73	1.36	0.45	1.64	4.66%
YoY %	2.21%	-29.81%	17.95%	100.74%	202.22%	-72.56%	-	-
Horiz. %	140.85%	137.80%	196.34%	166.46%	82.93%	27.44%	100.00%	-
NAPS	1.393	0.9059	0.9196	0.8047	0.6958	0.6124	0.5495	13.18%
YoY %	53.77%	-1.49%	14.28%	15.65%	13.62%	11.45%	-	-
Horiz. %	253.50%	164.86%	167.35%	146.44%	126.62%	111.45%	100.00%	-

	31/12/17	31/12/16	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	30/12/16	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	1.20	2.02	1.60	1.11	0.94	1.04	1.15	-
P/RPS	0.81	0.60	0.51	0.43	0.38	0.50	0.72	1.58%
YoY %	35.00%	17.65%	18.60%	13.16%	-24.00%	-30.56%	-	-
Horiz. %	112.50%	83.33%	70.83%	59.72%	52.78%	69.44%	100.00%	-
P/EPS	8.93	6.55	5.88	4.40	4.34	4.91	5.49	6.69%
YoY %	36.34%	11.39%	33.64%	1.38%	-11.61%	-10.56%	-	-
Horiz. %	162.66%	119.31%	107.10%	80.15%	79.05%	89.44%	100.00%	-
EY	11.20	15.28	17.01	22.71	23.03	20.38	18.21	-6.26%
YoY %	-26.70%	-10.17%	-25.10%	-1.39%	13.00%	11.92%	-	-
Horiz. %	61.50%	83.91%	93.41%	124.71%	126.47%	111.92%	100.00%	-
DY	2.01	2.48	4.38	5.41	3.19	0.96	3.04	-5.36%
YoY %	-18.95%	-43.38%	-19.04%	69.59%	232.29%	-68.42%	-	-
Horiz. %	66.12%	81.58%	144.08%	177.96%	104.93%	31.58%	100.00%	-
P/NAPS	0.83	1.01	0.80	0.63	0.61	0.76	0.98	-2.18%
YoY %	-17.82%	26.25%	26.98%	3.28%	-19.74%	-22.45%	-	-
Horiz. %	84.69%	103.06%	81.63%	64.29%	62.24%	77.55%	100.00%	-

	31/12/17	31/12/16	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	28/02/18	23/02/17	25/08/14	26/08/13	27/08/12	22/08/11	23/08/10	-
Price	1.05	2.89	1.75	1.14	1.08	0.985	1.18	-
P/RPS	0.71	0.85	0.56	0.44	0.43	0.48	0.74	-0.54%
YoY %	-16.47%	51.79%	27.27%	2.33%	-10.42%	-35.14%	-	-
Horiz. %	95.95%	114.86%	75.68%	59.46%	58.11%	64.86%	100.00%	-
P/EPS	7.81	9.37	6.43	4.52	4.99	4.65	5.63	4.45%
YoY %	-16.65%	45.72%	42.26%	-9.42%	7.31%	-17.41%	-	-
Horiz. %	138.72%	166.43%	114.21%	80.28%	88.63%	82.59%	100.00%	-
EY	12.80	10.68	15.55	22.11	20.04	21.52	17.75	-4.26%
YoY %	19.85%	-31.32%	-29.67%	10.33%	-6.88%	21.24%	-	-
Horiz. %	72.11%	60.17%	87.61%	124.56%	112.90%	121.24%	100.00%	-
DY	2.29	1.73	4.00	5.26	2.78	1.02	2.97	-3.40%
YoY %	32.37%	-56.75%	-23.95%	89.21%	172.55%	-65.66%	-	-
Horiz. %	77.10%	58.25%	134.68%	177.10%	93.60%	34.34%	100.00%	-
P/NAPS	0.72	1.45	0.88	0.64	0.71	0.72	1.01	-4.40%
YoY %	-50.34%	64.77%	37.50%	-9.86%	-1.39%	-28.71%	-	-
Horiz. %	71.29%	143.56%	87.13%	63.37%	70.30%	71.29%	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

Moomoo MY

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 10 May 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 >

TASCO

TASCO BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

427

MPI

MALAYSIAN PACIFIC INDUSTRIES

413

PTRANS

PERAK TRANSIT BERHAD

405

GENTING

GENTING BHD

184

VSTECS

VSTECS BERHAD

147

YTLPOWR

YTL POWER INTERNATIONAL BHD

144

MYEG

MY E.G. SERVICES BHD

132

PBBANK

PUBLIC BANK BHD

129

GENM

GENTING MALAYSIA BERHAD

126

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

HSI-HS2

0.06

-0.035

64,799,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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