[MATRIX] QoQ Cumulative Quarter Result on 30-Jun-2016 [#1]

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Cumulative Result
Revenue	774,978	619,077	421,077	196,227	912,225	700,948	559,414	24.24%
YoY %	25.18%	47.02%	114.59%	-78.49%	30.14%	25.30%	-	-
Horiz. %	138.53%	110.67%	75.27%	35.08%	163.07%	125.30%	100.00%	-
PBT	260,312	206,184	133,256	70,439	357,307	286,471	236,942	6.46%
YoY %	26.25%	54.73%	89.18%	-80.29%	24.73%	20.90%	-	-
Horiz. %	109.86%	87.02%	56.24%	29.73%	150.80%	120.90%	100.00%	-
Tax	-75,034	-57,345	-34,865	-18,515	-96,115	-73,248	-60,558	15.34%
YoY %	-30.85%	-64.48%	-88.31%	80.74%	-31.22%	-20.96%	-	-
Horiz. %	123.90%	94.69%	57.57%	30.57%	158.72%	120.96%	100.00%	-
NP	185,278	148,839	98,391	51,924	261,192	213,223	176,384	3.33%
YoY %	24.48%	51.27%	89.49%	-80.12%	22.50%	20.89%	-	-
Horiz. %	105.04%	84.38%	55.78%	29.44%	148.08%	120.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	185,278	148,839	98,391	51,924	261,192	213,223	176,384	3.33%
YoY %	24.48%	51.27%	89.49%	-80.12%	22.50%	20.89%	-	-
Horiz. %	105.04%	84.38%	55.78%	29.44%	148.08%	120.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.82%	27.81%	26.16%	26.29%	26.90%	25.57%	25.56%	-
YoY %	3.63%	6.31%	-0.49%	-2.27%	5.20%	0.04%	-	-
Horiz. %	112.75%	108.80%	102.35%	102.86%	105.24%	100.04%	100.00%	-
Total Cost	589,700	470,238	322,686	144,303	651,033	487,725	383,030	33.29%
YoY %	25.40%	45.73%	123.62%	-77.83%	33.48%	27.33%	-	-
Horiz. %	153.96%	122.77%	84.25%	37.67%	169.97%	127.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,013,105	994,153	949,982	914,313	804,061	750,785	710,368	26.67%
YoY %	1.91%	4.65%	3.90%	13.71%	7.10%	5.69%	-	-
Horiz. %	142.62%	139.95%	133.73%	128.71%	113.19%	105.69%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	78,259	56,808	36,755	18,342	99,355	75,078	54,364	27.46%
YoY %	37.76%	54.56%	100.39%	-81.54%	32.34%	38.10%	-	-
Horiz. %	143.95%	104.50%	67.61%	33.74%	182.76%	138.10%	100.00%	-
Div Payout %	42.24%	38.17%	37.36%	35.33%	38.04%	35.21%	30.82%	-
YoY %	10.66%	2.17%	5.75%	-7.12%	8.04%	14.24%	-	-
Horiz. %	137.05%	123.85%	121.22%	114.63%	123.43%	114.24%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	1,013,105	994,153	949,982	914,313	804,061	750,785	710,368	26.67%
YoY %	1.91%	4.65%	3.90%	13.71%	7.10%	5.69%	-	-
Horiz. %	142.62%	139.95%	133.73%	128.71%	113.19%	105.69%	100.00%	-
NOSH	569,160	568,087	565,465	564,391	557,779	500,523	483,243	11.51%
YoY %	0.19%	0.46%	0.19%	1.19%	11.44%	3.58%	-	-
Horiz. %	117.78%	117.56%	117.01%	116.79%	115.42%	103.58%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	23.91%	24.04%	23.37%	26.46%	28.63%	30.42%	31.53%	-
YoY %	-0.54%	2.87%	-11.68%	-7.58%	-5.88%	-3.52%	-	-
Horiz. %	75.83%	76.24%	74.12%	83.92%	90.80%	96.48%	100.00%	-
ROE	18.29%	14.97%	10.36%	5.68%	32.48%	28.40%	24.83%	-
YoY %	22.18%	44.50%	82.39%	-82.51%	14.37%	14.38%	-	-
Horiz. %	73.66%	60.29%	41.72%	22.88%	130.81%	114.38%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	136.16	108.98	74.47	34.77	178.12	140.04	115.76	11.41%
YoY %	24.94%	46.34%	114.18%	-80.48%	27.19%	20.97%	-	-
Horiz. %	117.62%	94.14%	64.33%	30.04%	153.87%	120.97%	100.00%	-
EPS	28.67	26.20	17.40	9.20	51.00	42.60	36.50	-14.85%
YoY %	9.43%	50.57%	89.13%	-81.96%	19.72%	16.71%	-	-
Horiz. %	78.55%	71.78%	47.67%	25.21%	139.73%	116.71%	100.00%	-
DPS	13.75	10.00	6.50	3.25	19.40	15.00	11.25	14.30%
YoY %	37.50%	53.85%	100.00%	-83.25%	29.33%	33.33%	-	-
Horiz. %	122.22%	88.89%	57.78%	28.89%	172.44%	133.33%	100.00%	-
NAPS	1.78	1.75	1.68	1.62	1.57	1.50	1.47	13.59%
YoY %	1.71%	4.17%	3.70%	3.18%	4.67%	2.04%	-	-
Horiz. %	121.09%	119.05%	114.29%	110.20%	106.80%	102.04%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 564,391
RPS	61.93	49.47	33.65	15.68	72.90	56.02	44.70	24.25%
YoY %	25.19%	47.01%	114.60%	-78.49%	30.13%	25.32%	-	-
Horiz. %	138.55%	110.67%	75.28%	35.08%	163.09%	125.32%	100.00%	-
EPS	14.81	11.89	7.86	4.15	20.87	17.04	14.10	3.32%
YoY %	24.56%	51.27%	89.40%	-80.11%	22.48%	20.85%	-	-
Horiz. %	105.04%	84.33%	55.74%	29.43%	148.01%	120.85%	100.00%	-
DPS	6.25	4.54	2.94	1.47	7.94	6.00	4.34	27.49%
YoY %	37.67%	54.42%	100.00%	-81.49%	32.33%	38.25%	-	-
Horiz. %	144.01%	104.61%	67.74%	33.87%	182.95%	138.25%	100.00%	-
NAPS	0.8096	0.7945	0.7592	0.7307	0.6426	0.60	0.5677	26.67%
YoY %	1.90%	4.65%	3.90%	13.71%	7.10%	5.69%	-	-
Horiz. %	142.61%	139.95%	133.73%	128.71%	113.19%	105.69%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	2.54	2.42	2.60	2.48	2.48	2.49	2.29	-
P/RPS	1.87	2.22	3.49	7.13	1.39	1.78	1.98	-3.73%
YoY %	-15.77%	-36.39%	-51.05%	412.95%	-21.91%	-10.10%	-	-
Horiz. %	94.44%	112.12%	176.26%	360.10%	70.20%	89.90%	100.00%	-
P/EPS	7.80	9.24	14.94	26.96	4.86	5.85	6.27	15.65%
YoY %	-15.58%	-38.15%	-44.58%	454.73%	-16.92%	-6.70%	-	-
Horiz. %	124.40%	147.37%	238.28%	429.98%	77.51%	93.30%	100.00%	-
EY	12.82	10.83	6.69	3.71	20.56	17.11	15.94	-13.50%
YoY %	18.37%	61.88%	80.32%	-81.96%	20.16%	7.34%	-	-
Horiz. %	80.43%	67.94%	41.97%	23.27%	128.98%	107.34%	100.00%	-
DY	5.41	4.13	2.50	1.31	7.82	6.02	4.91	6.67%
YoY %	30.99%	65.20%	90.84%	-83.25%	29.90%	22.61%	-	-
Horiz. %	110.18%	84.11%	50.92%	26.68%	159.27%	122.61%	100.00%	-
P/NAPS	1.43	1.38	1.55	1.53	1.58	1.66	1.56	-5.63%
YoY %	3.62%	-10.97%	1.31%	-3.16%	-4.82%	6.41%	-	-
Horiz. %	91.67%	88.46%	99.36%	98.08%	101.28%	106.41%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	16/05/17	23/02/17	15/11/16	25/08/16	19/05/16	24/02/16	17/11/15	-
Price	2.68	2.50	2.48	2.50	2.57	2.37	2.44	-
P/RPS	1.97	2.29	3.33	7.19	1.44	1.69	2.11	-4.46%
YoY %	-13.97%	-31.23%	-53.69%	399.31%	-14.79%	-19.91%	-	-
Horiz. %	93.36%	108.53%	157.82%	340.76%	68.25%	80.09%	100.00%	-
P/EPS	8.23	9.54	14.25	27.17	5.04	5.56	6.68	14.91%
YoY %	-13.73%	-33.05%	-47.55%	439.09%	-9.35%	-16.77%	-	-
Horiz. %	123.20%	142.81%	213.32%	406.74%	75.45%	83.23%	100.00%	-
EY	12.15	10.48	7.02	3.68	19.84	17.97	14.96	-12.94%
YoY %	15.94%	49.29%	90.76%	-81.45%	10.41%	20.12%	-	-
Horiz. %	81.22%	70.05%	46.93%	24.60%	132.62%	120.12%	100.00%	-
DY	5.13	4.00	2.62	1.30	7.55	6.33	4.61	7.37%
YoY %	28.25%	52.67%	101.54%	-82.78%	19.27%	37.31%	-	-
Horiz. %	111.28%	86.77%	56.83%	28.20%	163.77%	137.31%	100.00%	-
P/NAPS	1.51	1.43	1.48	1.54	1.64	1.58	1.66	-6.11%
YoY %	5.59%	-3.38%	-3.90%	-6.10%	3.80%	-4.82%	-	-
Horiz. %	90.96%	86.14%	89.16%	92.77%	98.80%	95.18%	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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

938

HLIND

HONG LEONG INDUSTRIES BHD

919

GENTING

GENTING BHD

352

MAYBANK

MALAYAN BANKING BHD

296

JCY

JCY INTERNATIONAL BERHAD

289

SAPNRG

SAPURA ENERGY BERHAD

241

GENM

GENTING MALAYSIA BERHAD

234

YTLPOWR

YTL POWER INTERNATIONAL BHD

226

OCK

OCK GROUP BERHAD

225

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