[SUCCESS] YoY TTM Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
TTM Result
Revenue	302,459	301,402	245,514	193,126	187,381	187,090	123,372	16.10%
YoY %	0.35%	22.76%	27.13%	3.07%	0.16%	51.65%	-	-
Horiz. %	245.16%	244.30%	199.00%	156.54%	151.88%	151.65%	100.00%	-
PBT	43,727	39,185	36,537	33,062	32,514	34,589	23,395	10.97%
YoY %	11.59%	7.25%	10.51%	1.69%	-6.00%	47.85%	-	-
Horiz. %	186.91%	167.49%	156.17%	141.32%	138.98%	147.85%	100.00%	-
Tax	-11,383	-8,839	-8,982	-7,953	-7,206	-8,803	-5,455	13.03%
YoY %	-28.78%	1.59%	-12.94%	-10.37%	18.14%	-61.37%	-	-
Horiz. %	208.67%	162.03%	164.66%	145.79%	132.10%	161.37%	100.00%	-
NP	32,344	30,346	27,555	25,109	25,308	25,786	17,940	10.31%
YoY %	6.58%	10.13%	9.74%	-0.79%	-1.85%	43.73%	-	-
Horiz. %	180.29%	169.15%	153.60%	139.96%	141.07%	143.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,020	26,599	25,371	23,863	24,597	23,778	16,171	10.22%
YoY %	9.10%	4.84%	6.32%	-2.98%	3.44%	47.04%	-	-
Horiz. %	179.46%	164.49%	156.89%	147.57%	152.11%	147.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.03%	22.56%	24.58%	24.05%	22.16%	25.45%	23.32%	-
YoY %	15.38%	-8.22%	2.20%	8.53%	-12.93%	9.13%	-	-
Horiz. %	111.62%	96.74%	105.40%	103.13%	95.03%	109.13%	100.00%	-
Total Cost	270,115	271,056	217,959	168,017	162,073	161,304	105,432	16.95%
YoY %	-0.35%	24.36%	29.72%	3.67%	0.48%	52.99%	-	-
Horiz. %	256.20%	257.09%	206.73%	159.36%	153.72%	152.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	211,191	183,544	161,309	142,675	126,513	105,663	85,521	16.24%
YoY %	15.06%	13.78%	13.06%	12.77%	19.73%	23.55%	-	-
Horiz. %	246.95%	214.62%	188.62%	166.83%	147.93%	123.55%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	6,906	3,445	1,128	4,151	-	3,600	2,948	15.22%
YoY %	100.46%	205.41%	-72.83%	0.00%	-	22.12%	-	-
Horiz. %	234.26%	116.86%	38.26%	140.81%	-	122.12%	100.00%	-
Div Payout %	23.80%	12.95%	4.45%	17.40%	-	15.14%	18.23%	-
YoY %	83.78%	191.01%	-74.43%	0.00%	-	-16.95%	-	-
Horiz. %	130.55%	71.04%	24.41%	95.45%	-	83.05%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	211,191	183,544	161,309	142,675	126,513	105,663	85,521	16.24%
YoY %	15.06%	13.78%	13.06%	12.77%	19.73%	23.55%	-	-
Horiz. %	246.95%	214.62%	188.62%	166.83%	147.93%	123.55%	100.00%	-
NOSH	115,405	114,715	113,597	116,946	119,352	120,071	118,780	-0.47%
YoY %	0.60%	0.98%	-2.86%	-2.02%	-0.60%	1.09%	-	-
Horiz. %	97.16%	96.58%	95.64%	98.46%	100.48%	101.09%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	10.69%	10.07%	11.22%	13.00%	13.51%	13.78%	14.54%	-
YoY %	6.16%	-10.25%	-13.69%	-3.77%	-1.96%	-5.23%	-	-
Horiz. %	73.52%	69.26%	77.17%	89.41%	92.92%	94.77%	100.00%	-
ROE	13.74%	14.49%	15.73%	16.73%	19.44%	22.50%	18.91%	-
YoY %	-5.18%	-7.88%	-5.98%	-13.94%	-13.60%	18.98%	-	-
Horiz. %	72.66%	76.63%	83.18%	88.47%	102.80%	118.98%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	262.08	262.74	216.13	165.14	157.00	155.82	103.87	16.66%
YoY %	-0.25%	21.57%	30.88%	5.18%	0.76%	50.01%	-	-
Horiz. %	252.32%	252.95%	208.08%	158.99%	151.15%	150.01%	100.00%	-
EPS	25.15	23.19	22.33	20.40	20.61	19.80	13.61	10.76%
YoY %	8.45%	3.85%	9.46%	-1.02%	4.09%	45.48%	-	-
Horiz. %	184.79%	170.39%	164.07%	149.89%	151.43%	145.48%	100.00%	-
DPS	5.98	3.00	1.00	3.55	0.00	3.00	2.48	15.78%
YoY %	99.33%	200.00%	-71.83%	0.00%	0.00%	20.97%	-	-
Horiz. %	241.13%	120.97%	40.32%	143.15%	0.00%	120.97%	100.00%	-
NAPS	1.83	1.60	1.42	1.22	1.06	0.88	0.72	16.80%
YoY %	14.38%	12.68%	16.39%	15.09%	20.45%	22.22%	-	-
Horiz. %	254.17%	222.22%	197.22%	169.44%	147.22%	122.22%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 116,946
RPS	119.59	119.17	97.08	76.36	74.09	73.98	48.78	16.10%
YoY %	0.35%	22.75%	27.13%	3.06%	0.15%	51.66%	-	-
Horiz. %	245.16%	244.30%	199.02%	156.54%	151.89%	151.66%	100.00%	-
EPS	11.47	10.52	10.03	9.44	9.73	9.40	6.39	10.23%
YoY %	9.03%	4.89%	6.25%	-2.98%	3.51%	47.10%	-	-
Horiz. %	179.50%	164.63%	156.96%	147.73%	152.27%	147.10%	100.00%	-
DPS	2.73	1.36	0.45	1.64	0.00	1.42	1.17	15.15%
YoY %	100.74%	202.22%	-72.56%	0.00%	0.00%	21.37%	-	-
Horiz. %	233.33%	116.24%	38.46%	140.17%	0.00%	121.37%	100.00%	-
NAPS	0.835	0.7257	0.6378	0.5641	0.5002	0.4178	0.3382	16.24%
YoY %	15.06%	13.78%	13.07%	12.77%	19.72%	23.54%	-	-
Horiz. %	246.90%	214.58%	188.59%	166.79%	147.90%	123.54%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	1.19	1.03	0.90	1.13	1.01	0.86	0.95	-
P/RPS	0.45	0.39	0.42	0.68	0.64	0.55	0.91	-11.06%
YoY %	15.38%	-7.14%	-38.24%	6.25%	16.36%	-39.56%	-	-
Horiz. %	49.45%	42.86%	46.15%	74.73%	70.33%	60.44%	100.00%	-
P/EPS	4.73	4.44	4.03	5.54	4.90	4.34	6.98	-6.27%
YoY %	6.53%	10.17%	-27.26%	13.06%	12.90%	-37.82%	-	-
Horiz. %	67.77%	63.61%	57.74%	79.37%	70.20%	62.18%	100.00%	-
EY	21.13	22.51	24.82	18.06	20.40	23.03	14.33	6.68%
YoY %	-6.13%	-9.31%	37.43%	-11.47%	-11.42%	60.71%	-	-
Horiz. %	147.45%	157.08%	173.20%	126.03%	142.36%	160.71%	100.00%	-
DY	5.03	2.91	1.11	3.14	0.00	3.49	2.61	11.54%
YoY %	72.85%	162.16%	-64.65%	0.00%	0.00%	33.72%	-	-
Horiz. %	192.72%	111.49%	42.53%	120.31%	0.00%	133.72%	100.00%	-
P/NAPS	0.65	0.64	0.63	0.93	0.95	0.98	1.32	-11.12%
YoY %	1.56%	1.59%	-32.26%	-2.11%	-3.06%	-25.76%	-	-
Horiz. %	49.24%	48.48%	47.73%	70.45%	71.97%	74.24%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	25/11/13	26/11/12	21/11/11	22/11/10	23/11/09	17/11/08	29/11/07	-
Price	1.22	1.04	0.87	1.15	1.17	0.66	0.83	-
P/RPS	0.47	0.40	0.40	0.70	0.75	0.42	0.80	-8.47%
YoY %	17.50%	0.00%	-42.86%	-6.67%	78.57%	-47.50%	-	-
Horiz. %	58.75%	50.00%	50.00%	87.50%	93.75%	52.50%	100.00%	-
P/EPS	4.85	4.49	3.90	5.64	5.68	3.33	6.10	-3.74%
YoY %	8.02%	15.13%	-30.85%	-0.70%	70.57%	-45.41%	-	-
Horiz. %	79.51%	73.61%	63.93%	92.46%	93.11%	54.59%	100.00%	-
EY	20.61	22.30	25.67	17.74	17.61	30.00	16.40	3.87%
YoY %	-7.58%	-13.13%	44.70%	0.74%	-41.30%	82.93%	-	-
Horiz. %	125.67%	135.98%	156.52%	108.17%	107.38%	182.93%	100.00%	-
DY	4.91	2.88	1.15	3.09	0.00	4.55	2.99	8.60%
YoY %	70.49%	150.43%	-62.78%	0.00%	0.00%	52.17%	-	-
Horiz. %	164.21%	96.32%	38.46%	103.34%	0.00%	152.17%	100.00%	-
P/NAPS	0.67	0.65	0.61	0.94	1.10	0.75	1.15	-8.60%
YoY %	3.08%	6.56%	-35.11%	-14.55%	46.67%	-34.78%	-	-
Horiz. %	58.26%	56.52%	53.04%	81.74%	95.65%	65.22%	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 - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:30:00

EMA 5

5 Mins

SELL

2024-07-03 16:25:00

ADX

5 Mins

SELL

2024-07-03 16:00:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-07-03 16:00:00

TURTLE SYSTEM 55

30 Mins

SELL

2024-07-03 15:40:00

ADX

5 Mins

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

911

SALCON

SALCON BHD

882

MPI

MALAYSIAN PACIFIC INDUSTRIES

870

HLIND

HONG LEONG INDUSTRIES BHD

766

YTLPOWR

YTL POWER INTERNATIONAL BHD

700

WCT

WCT HOLDINGS BERHAD

574

GENTING

GENTING BHD

557

JCY

JCY INTERNATIONAL BERHAD

540

PBBANK

PUBLIC BANK BHD

520

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

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