[SUCCESS] YoY TTM Result on 30-Sep-2013 [#3]

	31/03/17	31/03/16	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
TTM Result
Revenue	382,765	391,013	373,061	302,459	301,402	245,514	193,126	11.09%
YoY %	-2.11%	4.81%	23.34%	0.35%	22.76%	27.13%	-	-
Horiz. %	198.19%	202.47%	193.17%	156.61%	156.06%	127.13%	100.00%	-
PBT	54,200	47,707	48,922	43,727	39,185	36,537	33,062	7.89%
YoY %	13.61%	-2.48%	11.88%	11.59%	7.25%	10.51%	-	-
Horiz. %	163.93%	144.30%	147.97%	132.26%	118.52%	110.51%	100.00%	-
Tax	-16,746	-16,607	-13,926	-11,383	-8,839	-8,982	-7,953	12.12%
YoY %	-0.84%	-19.25%	-22.34%	-28.78%	1.59%	-12.94%	-	-
Horiz. %	210.56%	208.81%	175.10%	143.13%	111.14%	112.94%	100.00%	-
NP	37,454	31,100	34,996	32,344	30,346	27,555	25,109	6.34%
YoY %	20.43%	-11.13%	8.20%	6.58%	10.13%	9.74%	-	-
Horiz. %	149.17%	123.86%	139.38%	128.81%	120.86%	109.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,162	32,271	30,747	29,020	26,599	25,371	23,863	6.59%
YoY %	12.06%	4.96%	5.95%	9.10%	4.84%	6.32%	-	-
Horiz. %	151.54%	135.23%	128.85%	121.61%	111.47%	106.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.90%	34.81%	28.47%	26.03%	22.56%	24.58%	24.05%	-
YoY %	-11.23%	22.27%	9.37%	15.38%	-8.22%	2.20%	-	-
Horiz. %	128.48%	144.74%	118.38%	108.23%	93.80%	102.20%	100.00%	-
Total Cost	345,311	359,913	338,065	270,115	271,056	217,959	168,017	11.71%
YoY %	-4.06%	6.46%	25.16%	-0.35%	24.36%	29.72%	-	-
Horiz. %	205.52%	214.21%	201.21%	160.77%	161.33%	129.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	229,704	269,685	240,429	211,191	183,544	161,309	142,675	7.59%
YoY %	-14.83%	12.17%	13.84%	15.06%	13.78%	13.06%	-	-
Horiz. %	161.00%	189.02%	168.52%	148.02%	128.64%	113.06%	100.00%	-

	31/03/17	31/03/16	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	5,719	4,651	4,664	6,906	3,445	1,128	4,151	5.05%
YoY %	22.96%	-0.28%	-32.46%	100.46%	205.41%	-72.83%	-	-
Horiz. %	137.77%	112.05%	112.36%	166.37%	82.99%	27.17%	100.00%	-
Div Payout %	15.82%	14.41%	15.17%	23.80%	12.95%	4.45%	17.40%	-
YoY %	9.78%	-5.01%	-36.26%	83.78%	191.01%	-74.43%	-	-
Horiz. %	90.92%	82.82%	87.18%	136.78%	74.43%	25.57%	100.00%	-

	31/03/17	31/03/16	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	229,704	269,685	240,429	211,191	183,544	161,309	142,675	7.59%
YoY %	-14.83%	12.17%	13.84%	15.06%	13.78%	13.06%	-	-
Horiz. %	161.00%	189.02%	168.52%	148.02%	128.64%	113.06%	100.00%	-
NOSH	114,852	115,744	116,713	115,405	114,715	113,597	116,946	-0.27%
YoY %	-0.77%	-0.83%	1.13%	0.60%	0.98%	-2.86%	-	-
Horiz. %	98.21%	98.97%	99.80%	98.68%	98.09%	97.14%	100.00%	-

	31/03/17	31/03/16	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	9.79%	7.95%	9.38%	10.69%	10.07%	11.22%	13.00%	-
YoY %	23.14%	-15.25%	-12.25%	6.16%	-10.25%	-13.69%	-	-
Horiz. %	75.31%	61.15%	72.15%	82.23%	77.46%	86.31%	100.00%	-
ROE	15.74%	11.97%	12.79%	13.74%	14.49%	15.73%	16.73%	-
YoY %	31.50%	-6.41%	-6.91%	-5.18%	-7.88%	-5.98%	-	-
Horiz. %	94.08%	71.55%	76.45%	82.13%	86.61%	94.02%	100.00%	-

	31/03/17	31/03/16	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	333.27	337.82	319.64	262.08	262.74	216.13	165.14	11.39%
YoY %	-1.35%	5.69%	21.96%	-0.25%	21.57%	30.88%	-	-
Horiz. %	201.81%	204.57%	193.56%	158.70%	159.10%	130.88%	100.00%	-
EPS	31.49	27.88	26.34	25.15	23.19	22.33	20.40	6.90%
YoY %	12.95%	5.85%	4.73%	8.45%	3.85%	9.46%	-	-
Horiz. %	154.36%	136.67%	129.12%	123.28%	113.68%	109.46%	100.00%	-
DPS	5.00	4.00	4.00	5.98	3.00	1.00	3.55	5.40%
YoY %	25.00%	0.00%	-33.11%	99.33%	200.00%	-71.83%	-	-
Horiz. %	140.85%	112.68%	112.68%	168.45%	84.51%	28.17%	100.00%	-
NAPS	2.00	2.33	2.06	1.83	1.60	1.42	1.22	7.89%
YoY %	-14.16%	13.11%	12.57%	14.38%	12.68%	16.39%	-	-
Horiz. %	163.93%	190.98%	168.85%	150.00%	131.15%	116.39%	100.00%	-

	31/03/17	31/03/16	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 115,405
RPS	151.56	154.83	147.72	119.77	119.35	97.22	76.47	11.09%
YoY %	-2.11%	4.81%	23.34%	0.35%	22.76%	27.13%	-	-
Horiz. %	198.20%	202.47%	193.17%	156.62%	156.07%	127.13%	100.00%	-
EPS	14.32	12.78	12.17	11.49	10.53	10.05	9.45	6.59%
YoY %	12.05%	5.01%	5.92%	9.12%	4.78%	6.35%	-	-
Horiz. %	151.53%	135.24%	128.78%	121.59%	111.43%	106.35%	100.00%	-
DPS	2.26	1.84	1.85	2.73	1.36	0.45	1.64	5.05%
YoY %	22.83%	-0.54%	-32.23%	100.74%	202.22%	-72.56%	-	-
Horiz. %	137.80%	112.20%	112.80%	166.46%	82.93%	27.44%	100.00%	-
NAPS	0.9096	1.0679	0.952	0.8363	0.7268	0.6387	0.565	7.59%
YoY %	-14.82%	12.17%	13.83%	15.07%	13.79%	13.04%	-	-
Horiz. %	160.99%	189.01%	168.50%	148.02%	128.64%	113.04%	100.00%	-

	31/03/17	31/03/16	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	3.05	2.30	1.92	1.19	1.03	0.90	1.13	-
P/RPS	0.92	0.68	0.60	0.45	0.39	0.42	0.68	4.75%
YoY %	35.29%	13.33%	33.33%	15.38%	-7.14%	-38.24%	-	-
Horiz. %	135.29%	100.00%	88.24%	66.18%	57.35%	61.76%	100.00%	-
P/EPS	9.69	8.25	7.29	4.73	4.44	4.03	5.54	8.97%
YoY %	17.45%	13.17%	54.12%	6.53%	10.17%	-27.26%	-	-
Horiz. %	174.91%	148.92%	131.59%	85.38%	80.14%	72.74%	100.00%	-
EY	10.32	12.12	13.72	21.13	22.51	24.82	18.06	-8.24%
YoY %	-14.85%	-11.66%	-35.07%	-6.13%	-9.31%	37.43%	-	-
Horiz. %	57.14%	67.11%	75.97%	117.00%	124.64%	137.43%	100.00%	-
DY	1.64	1.74	2.08	5.03	2.91	1.11	3.14	-9.50%
YoY %	-5.75%	-16.35%	-58.65%	72.85%	162.16%	-64.65%	-	-
Horiz. %	52.23%	55.41%	66.24%	160.19%	92.68%	35.35%	100.00%	-
P/NAPS	1.53	0.99	0.93	0.65	0.64	0.63	0.93	7.95%
YoY %	54.55%	6.45%	43.08%	1.56%	1.59%	-32.26%	-	-
Horiz. %	164.52%	106.45%	100.00%	69.89%	68.82%	67.74%	100.00%	-

	31/03/17	31/03/16	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	29/05/17	27/05/16	27/11/14	25/11/13	26/11/12	21/11/11	22/11/10	-
Price	4.00	2.19	1.84	1.22	1.04	0.87	1.15	-
P/RPS	1.20	0.65	0.58	0.47	0.40	0.40	0.70	8.64%
YoY %	84.62%	12.07%	23.40%	17.50%	0.00%	-42.86%	-	-
Horiz. %	171.43%	92.86%	82.86%	67.14%	57.14%	57.14%	100.00%	-
P/EPS	12.70	7.85	6.98	4.85	4.49	3.90	5.64	13.29%
YoY %	61.78%	12.46%	43.92%	8.02%	15.13%	-30.85%	-	-
Horiz. %	225.18%	139.18%	123.76%	85.99%	79.61%	69.15%	100.00%	-
EY	7.87	12.73	14.32	20.61	22.30	25.67	17.74	-11.74%
YoY %	-38.18%	-11.10%	-30.52%	-7.58%	-13.13%	44.70%	-	-
Horiz. %	44.36%	71.76%	80.72%	116.18%	125.70%	144.70%	100.00%	-
DY	1.25	1.83	2.17	4.91	2.88	1.15	3.09	-12.98%
YoY %	-31.69%	-15.67%	-55.80%	70.49%	150.43%	-62.78%	-	-
Horiz. %	40.45%	59.22%	70.23%	158.90%	93.20%	37.22%	100.00%	-
P/NAPS	2.00	0.94	0.89	0.67	0.65	0.61	0.94	12.30%
YoY %	112.77%	5.62%	32.84%	3.08%	6.56%	-35.11%	-	-
Horiz. %	212.77%	100.00%	94.68%	71.28%	69.15%	64.89%	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

503

PTRANS

PERAK TRANSIT BERHAD

489

MPI

MALAYSIAN PACIFIC INDUSTRIES

487

GENTING

GENTING BHD

201

YTLPOWR

YTL POWER INTERNATIONAL BHD

175

GENM

GENTING MALAYSIA BERHAD

160

VSTECS

VSTECS BERHAD

150

MYEG

MY E.G. SERVICES BHD

145

DUFU

DUFU TECHNOLOGY CORP. BHD

139

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

INIX-OR

0.02

0.00

141,839,900

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

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