[TM] QoQ TTM Result on 31-Mar-2021 [#1]

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
TTM Result
Revenue	11,529,024	11,377,273	11,263,771	11,092,852	10,840,308	10,873,087	11,035,764	2.94%
YoY %	1.33%	1.01%	1.54%	2.33%	-0.30%	-1.47%	-	-
Horiz. %	104.47%	103.09%	102.07%	100.52%	98.23%	98.53%	100.00%	-
PBT	1,246,865	1,411,664	1,473,379	1,525,472	1,278,591	958,583	845,701	29.44%
YoY %	-11.67%	-4.19%	-3.41%	19.31%	33.38%	13.35%	-	-
Horiz. %	147.44%	166.92%	174.22%	180.38%	151.19%	113.35%	100.00%	-
Tax	-368,938	-341,643	-353,533	-346,720	-282,559	-289,270	-260,506	26.03%
YoY %	-7.99%	3.36%	-1.96%	-22.71%	2.32%	-11.04%	-	-
Horiz. %	141.62%	131.15%	135.71%	133.09%	108.47%	111.04%	100.00%	-
NP	877,927	1,070,021	1,119,846	1,178,752	996,032	669,313	585,195	30.95%
YoY %	-17.95%	-4.45%	-5.00%	18.34%	48.81%	14.37%	-	-
Horiz. %	150.02%	182.85%	191.36%	201.43%	170.21%	114.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	895,210	1,074,706	1,132,896	1,189,047	1,016,105	705,576	637,481	25.32%
YoY %	-16.70%	-5.14%	-4.72%	17.02%	44.01%	10.68%	-	-
Horiz. %	140.43%	168.59%	177.71%	186.52%	159.39%	110.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.59%	24.20%	23.99%	22.73%	22.10%	30.18%	30.80%	-
YoY %	22.27%	0.88%	5.54%	2.85%	-26.77%	-2.01%	-	-
Horiz. %	96.07%	78.57%	77.89%	73.80%	71.75%	97.99%	100.00%	-
Total Cost	10,651,097	10,307,252	10,143,925	9,914,100	9,844,276	10,203,774	10,450,569	1.27%
YoY %	3.34%	1.61%	2.32%	0.71%	-3.52%	-2.36%	-	-
Horiz. %	101.92%	98.63%	97.07%	94.87%	94.20%	97.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,502,495	7,416,454	7,396,831	7,170,786	7,124,637	6,868,029	7,426,113	0.68%
YoY %	1.16%	0.27%	3.15%	0.65%	3.74%	-7.52%	-	-
Horiz. %	101.03%	99.87%	99.61%	96.56%	95.94%	92.48%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Dividend
Div	490,581	547,182	547,182	539,096	539,096	635,472	635,472	-15.80%
YoY %	-10.34%	0.00%	1.50%	0.00%	-15.17%	0.00%	-	-
Horiz. %	77.20%	86.11%	86.11%	84.83%	84.83%	100.00%	100.00%	-
Div Payout %	54.80%	50.91%	48.30%	45.34%	53.06%	90.06%	99.68%	-
YoY %	7.64%	5.40%	6.53%	-14.55%	-41.08%	-9.65%	-	-
Horiz. %	54.98%	51.07%	48.46%	45.49%	53.23%	90.35%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Equity
Net Worth	7,502,495	7,416,454	7,396,831	7,170,786	7,124,637	6,868,029	7,426,113	0.68%
YoY %	1.16%	0.27%	3.15%	0.65%	3.74%	-7.52%	-	-
Horiz. %	101.03%	99.87%	99.61%	96.56%	95.94%	92.48%	100.00%	-
NOSH	3,773,700	3,773,700	3,773,700	3,773,700	3,773,642	3,773,579	3,765,777	0.13%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.21%	-	-
Horiz. %	100.21%	100.21%	100.21%	100.21%	100.21%	100.21%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Ratio Analysis
NP Margin	7.61%	9.40%	9.94%	10.63%	9.19%	6.16%	5.30%	-
YoY %	-19.04%	-5.43%	-6.49%	15.67%	49.19%	16.23%	-	-
Horiz. %	143.58%	177.36%	187.55%	200.57%	173.40%	116.23%	100.00%	-
ROE	11.93%	14.49%	15.32%	16.58%	14.26%	10.27%	8.58%	-
YoY %	-17.67%	-5.42%	-7.60%	16.27%	38.85%	19.70%	-	-
Horiz. %	139.04%	168.88%	178.55%	193.24%	166.20%	119.70%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Per Share
RPS	305.51	301.49	298.48	293.95	287.26	288.45	293.05	2.80%
YoY %	1.33%	1.01%	1.54%	2.33%	-0.41%	-1.57%	-	-
Horiz. %	104.25%	102.88%	101.85%	100.31%	98.02%	98.43%	100.00%	-
EPS	23.72	28.48	30.02	31.51	26.93	18.72	16.93	25.13%
YoY %	-16.71%	-5.13%	-4.73%	17.01%	43.86%	10.57%	-	-
Horiz. %	140.11%	168.22%	177.32%	186.12%	159.07%	110.57%	100.00%	-
DPS	13.00	14.50	14.50	14.30	14.30	16.80	16.80	-15.67%
YoY %	-10.34%	0.00%	1.40%	0.00%	-14.88%	0.00%	-	-
Horiz. %	77.38%	86.31%	86.31%	85.12%	85.12%	100.00%	100.00%	-
NAPS	1.9881	1.9653	1.9601	1.9002	1.888	1.822	1.972	0.54%
YoY %	1.16%	0.27%	3.15%	0.65%	3.62%	-7.61%	-	-
Horiz. %	100.82%	99.66%	99.40%	96.36%	95.74%	92.39%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Adjusted Per Share Value based on latest NOSH - 3,773,700
RPS	300.41	296.46	293.50	289.05	282.47	283.32	287.56	2.94%
YoY %	1.33%	1.01%	1.54%	2.33%	-0.30%	-1.47%	-	-
Horiz. %	104.47%	103.10%	102.07%	100.52%	98.23%	98.53%	100.00%	-
EPS	23.33	28.00	29.52	30.98	26.48	18.39	16.61	25.34%
YoY %	-16.68%	-5.15%	-4.71%	16.99%	43.99%	10.72%	-	-
Horiz. %	140.46%	168.57%	177.72%	186.51%	159.42%	110.72%	100.00%	-
DPS	12.78	14.26	14.26	14.05	14.05	16.56	16.56	-15.82%
YoY %	-10.38%	0.00%	1.49%	0.00%	-15.16%	0.00%	-	-
Horiz. %	77.17%	86.11%	86.11%	84.84%	84.84%	100.00%	100.00%	-
NAPS	1.9549	1.9325	1.9274	1.8685	1.8565	1.7896	1.935	0.68%
YoY %	1.16%	0.26%	3.15%	0.65%	3.74%	-7.51%	-	-
Horiz. %	101.03%	99.87%	99.61%	96.56%	95.94%	92.49%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	-
Price	5.50	5.70	6.07	6.13	5.41	4.13	4.15	-
P/RPS	1.80	1.89	2.03	2.09	1.88	1.43	1.42	17.07%
YoY %	-4.76%	-6.90%	-2.87%	11.17%	31.47%	0.70%	-	-
Horiz. %	126.76%	133.10%	142.96%	147.18%	132.39%	100.70%	100.00%	-
P/EPS	23.18	20.01	20.22	19.45	20.09	22.06	24.52	-3.66%
YoY %	15.84%	-1.04%	3.96%	-3.19%	-8.93%	-10.03%	-	-
Horiz. %	94.54%	81.61%	82.46%	79.32%	81.93%	89.97%	100.00%	-
EY	4.31	5.00	4.95	5.14	4.98	4.53	4.08	3.71%
YoY %	-13.80%	1.01%	-3.70%	3.21%	9.93%	11.03%	-	-
Horiz. %	105.64%	122.55%	121.32%	125.98%	122.06%	111.03%	100.00%	-
DY	2.36	2.54	2.39	2.33	2.64	4.07	4.05	-30.16%
YoY %	-7.09%	6.28%	2.58%	-11.74%	-35.14%	0.49%	-	-
Horiz. %	58.27%	62.72%	59.01%	57.53%	65.19%	100.49%	100.00%	-
P/NAPS	2.77	2.90	3.10	3.23	2.87	2.27	2.10	20.21%
YoY %	-4.48%	-6.45%	-4.02%	12.54%	26.43%	8.10%	-	-
Horiz. %	131.90%	138.10%	147.62%	153.81%	136.67%	108.10%	100.00%	-

	31/12/21	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	CAGR
Price Multiplier on Announcement Date
Date	25/02/22	25/11/21	27/08/21	27/05/21	24/02/21	25/11/20	27/08/20	-
Price	5.35	5.43	6.06	5.90	6.23	4.84	4.13	-
P/RPS	1.75	1.80	2.03	2.01	2.17	1.68	1.41	15.44%
YoY %	-2.78%	-11.33%	1.00%	-7.37%	29.17%	19.15%	-	-
Horiz. %	124.11%	127.66%	143.97%	142.55%	153.90%	119.15%	100.00%	-
P/EPS	22.55	19.07	20.19	18.72	23.14	25.86	24.40	-5.10%
YoY %	18.25%	-5.55%	7.85%	-19.10%	-10.52%	5.98%	-	-
Horiz. %	92.42%	78.16%	82.75%	76.72%	94.84%	105.98%	100.00%	-
EY	4.43	5.24	4.95	5.34	4.32	3.87	4.10	5.28%
YoY %	-15.46%	5.86%	-7.30%	23.61%	11.63%	-5.61%	-	-
Horiz. %	108.05%	127.80%	120.73%	130.24%	105.37%	94.39%	100.00%	-
DY	2.43	2.67	2.39	2.42	2.30	3.47	4.07	-29.02%
YoY %	-8.99%	11.72%	-1.24%	5.22%	-33.72%	-14.74%	-	-
Horiz. %	59.71%	65.60%	58.72%	59.46%	56.51%	85.26%	100.00%	-
P/NAPS	2.69	2.76	3.09	3.10	3.30	2.66	2.09	18.26%
YoY %	-2.54%	-10.68%	-0.32%	-6.06%	24.06%	27.27%	-	-
Horiz. %	128.71%	132.06%	147.85%	148.33%	157.89%	127.27%	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

989

HLIND

HONG LEONG INDUSTRIES BHD

945

GENTING

GENTING BHD

313

ARMADA

BUMI ARMADA BERHAD

277

JCY

JCY INTERNATIONAL BERHAD

269

YTLPOWR

YTL POWER INTERNATIONAL BHD

260

SALCON

SALCON BHD

257

SAPNRG

SAPURA ENERGY BERHAD

212

TSH

TSH RESOURCES BHD

191

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

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

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

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