[FM] YoY TTM Result on 30-Jun-2010 [#4]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
TTM Result
Revenue	364,808	327,101	295,488	265,501	229,424	221,999	188,079	11.66%
YoY %	11.53%	10.70%	11.29%	15.73%	3.34%	18.03%	-	-
Horiz. %	193.97%	173.92%	157.11%	141.16%	121.98%	118.03%	100.00%	-
PBT	30,224	28,030	24,002	21,805	19,333	16,518	13,691	14.09%
YoY %	7.83%	16.78%	10.08%	12.79%	17.04%	20.65%	-	-
Horiz. %	220.76%	204.73%	175.31%	159.27%	141.21%	120.65%	100.00%	-
Tax	-5,451	-6,076	-4,241	-4,724	-4,285	-3,129	-2,979	10.58%
YoY %	10.29%	-43.27%	10.22%	-10.25%	-36.94%	-5.04%	-	-
Horiz. %	182.98%	203.96%	142.36%	158.58%	143.84%	105.04%	100.00%	-
NP	24,773	21,954	19,761	17,081	15,048	13,389	10,712	14.98%
YoY %	12.84%	11.10%	15.69%	13.51%	12.39%	24.99%	-	-
Horiz. %	231.26%	204.95%	184.48%	159.46%	140.48%	124.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,566	20,872	19,712	16,438	13,564	12,167	9,688	15.11%
YoY %	8.12%	5.88%	19.92%	21.19%	11.48%	25.59%	-	-
Horiz. %	232.93%	215.44%	203.47%	169.67%	140.01%	125.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.04%	21.68%	17.67%	21.66%	22.16%	18.94%	21.76%	-
YoY %	-16.79%	22.69%	-18.42%	-2.26%	17.00%	-12.96%	-	-
Horiz. %	82.90%	99.63%	81.20%	99.54%	101.84%	87.04%	100.00%	-
Total Cost	340,035	305,147	275,727	248,420	214,376	208,610	177,367	11.44%
YoY %	11.43%	10.67%	10.99%	15.88%	2.76%	17.61%	-	-
Horiz. %	191.71%	172.04%	155.46%	140.06%	120.87%	117.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	144,807	128,083	110,823	94,960	83,984	74,183	65,668	14.07%
YoY %	13.06%	15.57%	16.70%	13.07%	13.21%	12.97%	-	-
Horiz. %	220.51%	195.05%	168.76%	144.61%	127.89%	112.97%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	7,316	6,485	6,086	6,083	5,480	5,479	3,409	13.55%
YoY %	12.81%	6.56%	0.05%	11.00%	0.02%	60.72%	-	-
Horiz. %	214.61%	190.23%	178.53%	178.44%	160.75%	160.72%	100.00%	-
Div Payout %	32.42%	31.07%	30.88%	37.01%	40.40%	45.03%	35.20%	-
YoY %	4.35%	0.62%	-16.56%	-8.39%	-10.28%	27.93%	-	-
Horiz. %	92.10%	88.27%	87.73%	105.14%	114.77%	127.93%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	144,807	128,083	110,823	94,960	83,984	74,183	65,668	14.07%
YoY %	13.06%	15.57%	16.70%	13.07%	13.21%	12.97%	-	-
Horiz. %	220.51%	195.05%	168.76%	144.61%	127.89%	112.97%	100.00%	-
NOSH	162,705	162,131	121,784	121,744	121,716	121,611	85,284	11.35%
YoY %	0.35%	33.13%	0.03%	0.02%	0.09%	42.60%	-	-
Horiz. %	190.78%	190.11%	142.80%	142.75%	142.72%	142.60%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	6.79%	6.71%	6.69%	6.43%	6.56%	6.03%	5.70%	-
YoY %	1.19%	0.30%	4.04%	-1.98%	8.79%	5.79%	-	-
Horiz. %	119.12%	117.72%	117.37%	112.81%	115.09%	105.79%	100.00%	-
ROE	15.58%	16.30%	17.79%	17.31%	16.15%	16.40%	14.75%	-
YoY %	-4.42%	-8.38%	2.77%	7.18%	-1.52%	11.19%	-	-
Horiz. %	105.63%	110.51%	120.61%	117.36%	109.49%	111.19%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	224.21	201.75	242.63	218.08	188.49	182.55	220.53	0.27%
YoY %	11.13%	-16.85%	11.26%	15.70%	3.25%	-17.22%	-	-
Horiz. %	101.67%	91.48%	110.02%	98.89%	85.47%	82.78%	100.00%	-
EPS	13.87	12.87	16.19	13.50	11.14	10.00	11.36	3.37%
YoY %	7.77%	-20.51%	19.93%	21.18%	11.40%	-11.97%	-	-
Horiz. %	122.10%	113.29%	142.52%	118.84%	98.06%	88.03%	100.00%	-
DPS	4.50	4.00	5.00	5.00	4.50	4.51	4.00	1.98%
YoY %	12.50%	-20.00%	0.00%	11.11%	-0.22%	12.75%	-	-
Horiz. %	112.50%	100.00%	125.00%	125.00%	112.50%	112.75%	100.00%	-
NAPS	0.89	0.79	0.91	0.78	0.69	0.61	0.77	2.44%
YoY %	12.66%	-13.19%	16.67%	13.04%	13.11%	-20.78%	-	-
Horiz. %	115.58%	102.60%	118.18%	101.30%	89.61%	79.22%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 121,744
RPS	65.33	58.57	52.91	47.54	41.08	39.75	33.68	11.66%
YoY %	11.54%	10.70%	11.30%	15.73%	3.35%	18.02%	-	-
Horiz. %	193.97%	173.90%	157.10%	141.15%	121.97%	118.02%	100.00%	-
EPS	4.04	3.74	3.53	2.94	2.43	2.18	1.73	15.16%
YoY %	8.02%	5.95%	20.07%	20.99%	11.47%	26.01%	-	-
Horiz. %	233.53%	216.18%	204.05%	169.94%	140.46%	126.01%	100.00%	-
DPS	1.31	1.16	1.09	1.09	0.98	0.98	0.61	13.57%
YoY %	12.93%	6.42%	0.00%	11.22%	0.00%	60.66%	-	-
Horiz. %	214.75%	190.16%	178.69%	178.69%	160.66%	160.66%	100.00%	-
NAPS	0.2593	0.2294	0.1985	0.17	0.1504	0.1328	0.1176	14.07%
YoY %	13.03%	15.57%	16.76%	13.03%	13.25%	12.93%	-	-
Horiz. %	220.49%	195.07%	168.79%	144.56%	127.89%	112.93%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	1.41	0.93	0.92	0.67	0.52	0.63	1.17	-
P/RPS	0.63	0.46	0.38	0.31	0.28	0.35	0.53	2.91%
YoY %	36.96%	21.05%	22.58%	10.71%	-20.00%	-33.96%	-	-
Horiz. %	118.87%	86.79%	71.70%	58.49%	52.83%	66.04%	100.00%	-
P/EPS	10.17	7.22	5.68	4.96	4.67	6.30	10.30	-0.21%
YoY %	40.86%	27.11%	14.52%	6.21%	-25.87%	-38.83%	-	-
Horiz. %	98.74%	70.10%	55.15%	48.16%	45.34%	61.17%	100.00%	-
EY	9.84	13.84	17.59	20.15	21.43	15.88	9.71	0.22%
YoY %	-28.90%	-21.32%	-12.70%	-5.97%	34.95%	63.54%	-	-
Horiz. %	101.34%	142.53%	181.15%	207.52%	220.70%	163.54%	100.00%	-
DY	3.19	4.30	5.43	7.46	8.65	7.15	3.42	-1.15%
YoY %	-25.81%	-20.81%	-27.21%	-13.76%	20.98%	109.06%	-	-
Horiz. %	93.27%	125.73%	158.77%	218.13%	252.92%	209.06%	100.00%	-
P/NAPS	1.58	1.18	1.01	0.86	0.75	1.03	1.52	0.64%
YoY %	33.90%	16.83%	17.44%	14.67%	-27.18%	-32.24%	-	-
Horiz. %	103.95%	77.63%	66.45%	56.58%	49.34%	67.76%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	28/08/12	24/08/11	25/08/10	28/08/09	26/08/08	29/08/07	-
Price	1.46	0.91	0.86	0.77	0.49	0.61	0.88	-
P/RPS	0.65	0.45	0.35	0.35	0.26	0.33	0.40	8.42%
YoY %	44.44%	28.57%	0.00%	34.62%	-21.21%	-17.50%	-	-
Horiz. %	162.50%	112.50%	87.50%	87.50%	65.00%	82.50%	100.00%	-
P/EPS	10.53	7.07	5.31	5.70	4.40	6.10	7.75	5.23%
YoY %	48.94%	33.15%	-6.84%	29.55%	-27.87%	-21.29%	-	-
Horiz. %	135.87%	91.23%	68.52%	73.55%	56.77%	78.71%	100.00%	-
EY	9.50	14.15	18.82	17.54	22.74	16.40	12.91	-4.97%
YoY %	-32.86%	-24.81%	7.30%	-22.87%	38.66%	27.03%	-	-
Horiz. %	73.59%	109.60%	145.78%	135.86%	176.14%	127.03%	100.00%	-
DY	3.08	4.40	5.81	6.49	9.18	7.39	4.55	-6.29%
YoY %	-30.00%	-24.27%	-10.48%	-29.30%	24.22%	62.42%	-	-
Horiz. %	67.69%	96.70%	127.69%	142.64%	201.76%	162.42%	100.00%	-
P/NAPS	1.64	1.15	0.95	0.99	0.71	1.00	1.14	6.24%
YoY %	42.61%	21.05%	-4.04%	39.44%	-29.00%	-12.28%	-	-
Horiz. %	143.86%	100.88%	83.33%	86.84%	62.28%	87.72%	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 - 28 June 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

928

HLIND

HONG LEONG INDUSTRIES BHD

904

JCY

JCY INTERNATIONAL BERHAD

398

GENTING

GENTING BHD

350

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

343

YTLPOWR

YTL POWER INTERNATIONAL BHD

288

UCHITEC

UCHI TECHNOLOGIES BHD

277

MAYBANK

MALAYAN BANKING BHD

241

DNEX

DAGANG NEXCHANGE BERHAD

235

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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