[AIM] QoQ TTM Result on 30-Sep-2007 [#3]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	53,135	53,333	50,880	47,846	47,122	44,220	43,161	14.88%
YoY %	-0.37%	4.82%	6.34%	1.54%	6.56%	2.45%	-	-
Horiz. %	123.11%	123.57%	117.88%	110.85%	109.18%	102.45%	100.00%	-
PBT	9,278	9,404	9,379	8,975	9,437	9,915	10,193	-6.08%
YoY %	-1.34%	0.27%	4.50%	-4.90%	-4.82%	-2.73%	-	-
Horiz. %	91.02%	92.26%	92.01%	88.05%	92.58%	97.27%	100.00%	-
Tax	-1,129	-1,108	-1,091	-699	-975	-1,027	-1,166	-2.12%
YoY %	-1.90%	-1.56%	-56.08%	28.31%	5.06%	11.92%	-	-
Horiz. %	96.83%	95.03%	93.57%	59.95%	83.62%	88.08%	100.00%	-
NP	8,149	8,296	8,288	8,276	8,462	8,888	9,027	-6.60%
YoY %	-1.77%	0.10%	0.14%	-2.20%	-4.79%	-1.54%	-	-
Horiz. %	90.27%	91.90%	91.81%	91.68%	93.74%	98.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,981	8,103	8,058	8,142	8,353	8,814	8,991	-7.64%
YoY %	-1.51%	0.56%	-1.03%	-2.53%	-5.23%	-1.97%	-	-
Horiz. %	88.77%	90.12%	89.62%	90.56%	92.90%	98.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.17%	11.78%	11.63%	7.79%	10.33%	10.36%	11.44%	-
YoY %	3.31%	1.29%	49.29%	-24.59%	-0.29%	-9.44%	-	-
Horiz. %	106.38%	102.97%	101.66%	68.09%	90.30%	90.56%	100.00%	-
Total Cost	44,986	45,037	42,592	39,570	38,660	35,332	34,134	20.22%
YoY %	-0.11%	5.74%	7.64%	2.35%	9.42%	3.51%	-	-
Horiz. %	131.79%	131.94%	124.78%	115.93%	113.26%	103.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	46,484	44,971	43,264	41,942	38,689	40,350	40,199	10.17%
YoY %	3.36%	3.95%	3.15%	8.41%	-4.12%	0.38%	-	-
Horiz. %	115.63%	111.87%	107.62%	104.34%	96.24%	100.38%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	4,644	1,545	3,873	5,420	5,420	7,736	5,408	-9.66%
YoY %	200.58%	-60.11%	-28.54%	0.00%	-29.94%	43.05%	-	-
Horiz. %	85.87%	28.57%	71.62%	100.22%	100.22%	143.05%	100.00%	-
Div Payout %	58.19%	19.07%	48.06%	66.57%	64.89%	87.78%	60.16%	-
YoY %	205.14%	-60.32%	-27.81%	2.59%	-26.08%	45.91%	-	-
Horiz. %	96.73%	31.70%	79.89%	110.65%	107.86%	145.91%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	46,484	44,971	43,264	41,942	38,689	40,350	40,199	10.17%
YoY %	3.36%	3.95%	3.15%	8.41%	-4.12%	0.38%	-	-
Horiz. %	115.63%	111.87%	107.62%	104.34%	96.24%	100.38%	100.00%	-
NOSH	154,947	155,075	154,516	155,343	154,757	155,193	154,615	0.14%
YoY %	-0.08%	0.36%	-0.53%	0.38%	-0.28%	0.37%	-	-
Horiz. %	100.21%	100.30%	99.94%	100.47%	100.09%	100.37%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	15.34%	15.56%	16.29%	17.30%	17.96%	20.10%	20.91%	-
YoY %	-1.41%	-4.48%	-5.84%	-3.67%	-10.65%	-3.87%	-	-
Horiz. %	73.36%	74.41%	77.91%	82.74%	85.89%	96.13%	100.00%	-
ROE	17.17%	18.02%	18.62%	19.41%	21.59%	21.84%	22.37%	-
YoY %	-4.72%	-3.22%	-4.07%	-10.10%	-1.14%	-2.37%	-	-
Horiz. %	76.75%	80.55%	83.24%	86.77%	96.51%	97.63%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	34.29	34.39	32.93	30.80	30.45	28.49	27.92	14.69%
YoY %	-0.29%	4.43%	6.92%	1.15%	6.88%	2.04%	-	-
Horiz. %	122.82%	123.17%	117.94%	110.32%	109.06%	102.04%	100.00%	-
EPS	5.15	5.23	5.21	5.24	5.40	5.68	5.82	-7.83%
YoY %	-1.53%	0.38%	-0.57%	-2.96%	-4.93%	-2.41%	-	-
Horiz. %	88.49%	89.86%	89.52%	90.03%	92.78%	97.59%	100.00%	-
DPS	3.00	1.00	2.50	3.50	3.50	5.00	3.50	-9.77%
YoY %	200.00%	-60.00%	-28.57%	0.00%	-30.00%	42.86%	-	-
Horiz. %	85.71%	28.57%	71.43%	100.00%	100.00%	142.86%	100.00%	-
NAPS	0.30	0.29	0.28	0.27	0.25	0.26	0.26	10.01%
YoY %	3.45%	3.57%	3.70%	8.00%	-3.85%	0.00%	-	-
Horiz. %	115.38%	111.54%	107.69%	103.85%	96.15%	100.00%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 155,343
RPS	13.62	13.67	13.04	12.26	12.08	11.33	11.06	14.90%
YoY %	-0.37%	4.83%	6.36%	1.49%	6.62%	2.44%	-	-
Horiz. %	123.15%	123.60%	117.90%	110.85%	109.22%	102.44%	100.00%	-
EPS	2.05	2.08	2.07	2.09	2.14	2.26	2.30	-7.39%
YoY %	-1.44%	0.48%	-0.96%	-2.34%	-5.31%	-1.74%	-	-
Horiz. %	89.13%	90.43%	90.00%	90.87%	93.04%	98.26%	100.00%	-
DPS	1.19	0.40	0.99	1.39	1.39	1.98	1.39	-9.84%
YoY %	197.50%	-59.60%	-28.78%	0.00%	-29.80%	42.45%	-	-
Horiz. %	85.61%	28.78%	71.22%	100.00%	100.00%	142.45%	100.00%	-
NAPS	0.1191	0.1152	0.1109	0.1075	0.0991	0.1034	0.103	10.17%
YoY %	3.39%	3.88%	3.16%	8.48%	-4.16%	0.39%	-	-
Horiz. %	115.63%	111.84%	107.67%	104.37%	96.21%	100.39%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	0.25	0.17	0.18	0.34	0.34	0.35	0.42	-
P/RPS	0.73	0.49	0.55	1.10	1.12	1.23	1.50	-38.15%
YoY %	48.98%	-10.91%	-50.00%	-1.79%	-8.94%	-18.00%	-	-
Horiz. %	48.67%	32.67%	36.67%	73.33%	74.67%	82.00%	100.00%	-
P/EPS	4.85	3.25	3.45	6.49	6.30	6.16	7.22	-23.31%
YoY %	49.23%	-5.80%	-46.84%	3.02%	2.27%	-14.68%	-	-
Horiz. %	67.17%	45.01%	47.78%	89.89%	87.26%	85.32%	100.00%	-
EY	20.60	30.74	28.97	15.42	15.87	16.23	13.85	30.33%
YoY %	-32.99%	6.11%	87.87%	-2.84%	-2.22%	17.18%	-	-
Horiz. %	148.74%	221.95%	209.17%	111.34%	114.58%	117.18%	100.00%	-
DY	12.00	5.88	13.89	10.29	10.29	14.29	8.33	27.58%
YoY %	104.08%	-57.67%	34.99%	0.00%	-27.99%	71.55%	-	-
Horiz. %	144.06%	70.59%	166.75%	123.53%	123.53%	171.55%	100.00%	-
P/NAPS	0.83	0.59	0.64	1.26	1.36	1.35	1.62	-35.99%
YoY %	40.68%	-7.81%	-49.21%	-7.35%	0.74%	-16.67%	-	-
Horiz. %	51.23%	36.42%	39.51%	77.78%	83.95%	83.33%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/08	28/05/08	28/02/08	20/11/07	10/08/07	07/05/07	15/02/07	-
Price	0.22	0.19	0.18	0.31	0.30	0.39	0.40	-
P/RPS	0.64	0.55	0.55	1.01	0.99	1.37	1.43	-41.51%
YoY %	16.36%	0.00%	-45.54%	2.02%	-27.74%	-4.20%	-	-
Horiz. %	44.76%	38.46%	38.46%	70.63%	69.23%	95.80%	100.00%	-
P/EPS	4.27	3.64	3.45	5.91	5.56	6.87	6.88	-27.26%
YoY %	17.31%	5.51%	-41.62%	6.29%	-19.07%	-0.15%	-	-
Horiz. %	62.06%	52.91%	50.15%	85.90%	80.81%	99.85%	100.00%	-
EY	23.41	27.50	28.97	16.91	17.99	14.56	14.54	37.40%
YoY %	-14.87%	-5.07%	71.32%	-6.00%	23.56%	0.14%	-	-
Horiz. %	161.00%	189.13%	199.24%	116.30%	123.73%	100.14%	100.00%	-
DY	13.64	5.26	13.89	11.29	11.67	12.82	8.75	34.47%
YoY %	159.32%	-62.13%	23.03%	-3.26%	-8.97%	46.51%	-	-
Horiz. %	155.89%	60.11%	158.74%	129.03%	133.37%	146.51%	100.00%	-
P/NAPS	0.73	0.66	0.64	1.15	1.20	1.50	1.54	-39.23%
YoY %	10.61%	3.12%	-44.35%	-4.17%	-20.00%	-2.60%	-	-
Horiz. %	47.40%	42.86%	41.56%	74.68%	77.92%	97.40%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos

0:17

New IPO: O&G healthcare service provider, Metro Healthcare Berhad aims to list on the Ace Market!

MQ Trader 1025 views | 7 d ago

0:17

New IPO: Life Water Berhad, a manufacturer of drinking water and carbonated beverages, aims to list on the Main Market!

MQ Trader 1595 views | 8 d ago

0:43

M & A Value Partners IPO Equity Fund

MQ Trader 9494 views | 3 mo ago

0:30

MQ Market Updates - 5 November 2024

MQ Trader 30 views | 1 d ago

MQ Trading Signals

2024-11-06 16:50:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-11-06 16:50:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-11-06 16:50:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-11-06 16:30:00

TURTLE SYSTEM 20

30 Mins

BUY

2024-11-06 16:00:00

TURTLE SYSTEM 20

Hourly

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 >

PCHEM

PETRONAS CHEMICALS GROUP BHD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

967

GENTING

GENTING BHD

568

MYEG

MY E.G. SERVICES BHD

557

TOPGLOV

TOP GLOVE CORPORATION BHD

544

GENETEC

GENETEC TECHNOLOGY BERHAD

534

MAYBANK

MALAYAN BANKING BHD

533

YTL

YTL CORPORATION BHD

522

CEB

CAPE EMS BERHAD

510

BAUTO

BERMAZ AUTO BERHAD

505

Daily Stocks

3REN

0.395

+0.115

181,040,700

INIX-OR

0.02

0.00

141,839,900

GENETEC

0.95

+0.26

105,748,600

CEB

0.365

+0.005

91,878,900

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CYV

0.18

-0.07

73,898,500

HSI-CYC

0.18

-0.055

73,083,000

HSI-CXY

0.05

-0.03

62,695,400

TOPGLOV

1.16

+0.08

56,355,700

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

MPI

26.36

+0.80

715,900

UTDPLT

28.00

+0.68

487,600

FRONTKN

4.18

+0.44

3,869,400

HLFG

18.80

+0.40

367,300

PIE

5.47

+0.39

363,800

PENTA

4.00

+0.32

3,684,000

TENAGA

14.38

+0.30

7,393,200

GENETEC

0.95

+0.26

105,748,600

GAMUDA

8.95

+0.26

5,322,700

AJI

14.86

+0.26

9,600

More gainer Stocks

BLDPLNT

10.68

-0.32

1,000

F&N

30.74

-0.24

254,500

ORIENT

6.61

-0.23

1,225,800

INARI-C3B

0.08

-0.22

50,000

SP500-H51

0.735

-0.175

82,500

HSI-CY9

0.79

-0.155

36,000

UNISEM

3.03

-0.15

1,388,900

HSI-CXI

0.685

-0.14

7,561,100

NIKKEI-HF

0.28

-0.135

606,800

HSI-CWAC

0.86

-0.13

22,000

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