[MATRIX] QoQ TTM 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
TTM Result
Revenue	780,423	830,354	773,888	670,405	594,616	700,948	710,439	6.45%
YoY %	-6.01%	7.30%	15.44%	12.75%	-15.17%	-1.34%	-	-
Horiz. %	109.85%	116.88%	108.93%	94.36%	83.70%	98.66%	100.00%	-
PBT	261,284	277,020	253,621	231,010	201,923	286,471	310,732	-10.90%
YoY %	-5.68%	9.23%	9.79%	14.40%	-29.51%	-7.81%	-	-
Horiz. %	84.09%	89.15%	81.62%	74.34%	64.98%	92.19%	100.00%	-
Tax	-73,461	-80,212	-70,422	-63,194	-56,180	-73,248	-77,823	-3.76%
YoY %	8.42%	-13.90%	-11.44%	-12.48%	23.30%	5.88%	-	-
Horiz. %	94.39%	103.07%	90.49%	81.20%	72.19%	94.12%	100.00%	-
NP	187,823	196,808	183,199	167,816	145,743	213,223	232,909	-13.35%
YoY %	-4.57%	7.43%	9.17%	15.15%	-31.65%	-8.45%	-	-
Horiz. %	80.64%	84.50%	78.66%	72.05%	62.58%	91.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	187,823	196,808	183,199	167,816	145,743	213,223	232,909	-13.35%
YoY %	-4.57%	7.43%	9.17%	15.15%	-31.65%	-8.45%	-	-
Horiz. %	80.64%	84.50%	78.66%	72.05%	62.58%	91.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.12%	28.96%	27.77%	27.36%	27.82%	25.57%	25.05%	-
YoY %	-2.90%	4.29%	1.50%	-1.65%	8.80%	2.08%	-	-
Horiz. %	112.26%	115.61%	110.86%	109.22%	111.06%	102.08%	100.00%	-
Total Cost	592,600	633,546	590,689	502,589	448,873	487,725	477,530	15.46%
YoY %	-6.46%	7.26%	17.53%	11.97%	-7.97%	2.13%	-	-
Horiz. %	124.10%	132.67%	123.70%	105.25%	94.00%	102.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,026,196	1,003,227	952,006	914,313	875,713	824,753	774,465	20.61%
YoY %	2.29%	5.38%	4.12%	4.41%	6.18%	6.49%	-	-
Horiz. %	132.50%	129.54%	122.92%	118.06%	113.07%	106.49%	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	78,322	81,366	81,920	81,943	79,674	74,602	83,613	-4.26%
YoY %	-3.74%	-0.68%	-0.03%	2.85%	6.80%	-10.78%	-	-
Horiz. %	93.67%	97.31%	97.98%	98.00%	95.29%	89.22%	100.00%	-
Div Payout %	41.70%	41.34%	44.72%	48.83%	54.67%	34.99%	35.90%	-
YoY %	0.87%	-7.56%	-8.42%	-10.68%	56.24%	-2.53%	-	-
Horiz. %	116.16%	115.15%	124.57%	136.02%	152.28%	97.47%	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	1,026,196	1,003,227	952,006	914,313	875,713	824,753	774,465	20.61%
YoY %	2.29%	5.38%	4.12%	4.41%	6.18%	6.49%	-	-
Horiz. %	132.50%	129.54%	122.92%	118.06%	113.07%	106.49%	100.00%	-
NOSH	573,294	573,272	566,670	564,391	557,779	549,835	526,847	5.78%
YoY %	0.00%	1.17%	0.40%	1.19%	1.44%	4.36%	-	-
Horiz. %	108.82%	108.81%	107.56%	107.13%	105.87%	104.36%	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	24.07%	23.70%	23.67%	25.03%	24.51%	30.42%	32.78%	-
YoY %	1.56%	0.13%	-5.43%	2.12%	-19.43%	-7.20%	-	-
Horiz. %	73.43%	72.30%	72.21%	76.36%	74.77%	92.80%	100.00%	-
ROE	18.30%	19.62%	19.24%	18.35%	16.64%	25.85%	30.07%	-
YoY %	-6.73%	1.98%	4.85%	10.28%	-35.63%	-14.03%	-	-
Horiz. %	60.86%	65.25%	63.98%	61.02%	55.34%	85.97%	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	136.13	144.84	136.57	118.78	106.60	127.48	134.85	0.63%
YoY %	-6.01%	6.06%	14.98%	11.43%	-16.38%	-5.47%	-	-
Horiz. %	100.95%	107.41%	101.28%	88.08%	79.05%	94.53%	100.00%	-
EPS	32.76	34.33	32.33	29.73	26.13	38.78	44.21	-18.09%
YoY %	-4.57%	6.19%	8.75%	13.78%	-32.62%	-12.28%	-	-
Horiz. %	74.10%	77.65%	73.13%	67.25%	59.10%	87.72%	100.00%	-
DPS	13.75	14.19	14.46	14.52	14.28	13.57	15.87	-9.10%
YoY %	-3.10%	-1.87%	-0.41%	1.68%	5.23%	-14.49%	-	-
Horiz. %	86.64%	89.41%	91.12%	91.49%	89.98%	85.51%	100.00%	-
NAPS	1.79	1.75	1.68	1.62	1.57	1.50	1.47	14.01%
YoY %	2.29%	4.17%	3.70%	3.18%	4.67%	2.04%	-	-
Horiz. %	121.77%	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	62.37	66.36	61.84	53.57	47.52	56.02	56.77	6.46%
YoY %	-6.01%	7.31%	15.44%	12.73%	-15.17%	-1.32%	-	-
Horiz. %	109.86%	116.89%	108.93%	94.36%	83.71%	98.68%	100.00%	-
EPS	15.01	15.73	14.64	13.41	11.65	17.04	18.61	-13.34%
YoY %	-4.58%	7.45%	9.17%	15.11%	-31.63%	-8.44%	-	-
Horiz. %	80.66%	84.52%	78.67%	72.06%	62.60%	91.56%	100.00%	-
DPS	6.26	6.50	6.55	6.55	6.37	5.96	6.68	-4.23%
YoY %	-3.69%	-0.76%	0.00%	2.83%	6.88%	-10.78%	-	-
Horiz. %	93.71%	97.31%	98.05%	98.05%	95.36%	89.22%	100.00%	-
NAPS	0.8201	0.8017	0.7608	0.7307	0.6998	0.6591	0.6189	20.62%
YoY %	2.30%	5.38%	4.12%	4.42%	6.18%	6.50%	-	-
Horiz. %	132.51%	129.54%	122.93%	118.06%	113.07%	106.50%	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	1.67	1.90	2.09	2.33	1.95	1.70	6.55%
YoY %	11.98%	-12.11%	-9.09%	-10.30%	19.49%	14.71%	-	-
Horiz. %	110.00%	98.24%	111.76%	122.94%	137.06%	114.71%	100.00%	-
P/EPS	7.75	7.05	8.04	8.34	9.49	6.42	5.18	30.78%
YoY %	9.93%	-12.31%	-3.60%	-12.12%	47.82%	23.94%	-	-
Horiz. %	149.61%	136.10%	155.21%	161.00%	183.20%	123.94%	100.00%	-
EY	12.90	14.19	12.43	11.99	10.54	15.57	19.30	-23.53%
YoY %	-9.09%	14.16%	3.67%	13.76%	-32.31%	-19.33%	-	-
Horiz. %	66.84%	73.52%	64.40%	62.12%	54.61%	80.67%	100.00%	-
DY	5.41	5.87	5.56	5.85	5.76	5.45	6.93	-15.20%
YoY %	-7.84%	5.58%	-4.96%	1.56%	5.69%	-21.36%	-	-
Horiz. %	78.07%	84.70%	80.23%	84.42%	83.12%	78.64%	100.00%	-
P/NAPS	1.42	1.38	1.55	1.53	1.58	1.66	1.56	-6.07%
YoY %	2.90%	-10.97%	1.31%	-3.16%	-4.82%	6.41%	-	-
Horiz. %	91.03%	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	1.73	1.82	2.10	2.41	1.86	1.81	5.80%
YoY %	13.87%	-4.95%	-13.33%	-12.86%	29.57%	2.76%	-	-
Horiz. %	108.84%	95.58%	100.55%	116.02%	133.15%	102.76%	100.00%	-
P/EPS	8.18	7.28	7.67	8.41	9.84	6.11	5.52	29.94%
YoY %	12.36%	-5.08%	-8.80%	-14.53%	61.05%	10.69%	-	-
Horiz. %	148.19%	131.88%	138.95%	152.36%	178.26%	110.69%	100.00%	-
EY	12.22	13.73	13.04	11.89	10.17	16.36	18.12	-23.07%
YoY %	-11.00%	5.29%	9.67%	16.91%	-37.84%	-9.71%	-	-
Horiz. %	67.44%	75.77%	71.96%	65.62%	56.13%	90.29%	100.00%	-
DY	5.13	5.68	5.83	5.81	5.56	5.72	6.50	-14.58%
YoY %	-9.68%	-2.57%	0.34%	4.50%	-2.80%	-12.00%	-	-
Horiz. %	78.92%	87.38%	89.69%	89.38%	85.54%	88.00%	100.00%	-
P/NAPS	1.50	1.43	1.48	1.54	1.64	1.58	1.66	-6.52%
YoY %	4.90%	-3.38%	-3.90%	-6.10%	3.80%	-4.82%	-	-
Horiz. %	90.36%	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

950

HLIND

HONG LEONG INDUSTRIES BHD

932

GENTING

GENTING BHD

359

MAYBANK

MALAYAN BANKING BHD

282

JCY

JCY INTERNATIONAL BERHAD

274

SAPNRG

SAPURA ENERGY BERHAD

229

YTLPOWR

YTL POWER INTERNATIONAL BHD

223

GENM

GENTING MALAYSIA BERHAD

222

OCK

OCK GROUP BERHAD

214

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