[TONGHER] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Annualized Quarter Result
Revenue	569,744	599,085	594,976	602,558	635,312	562,440	549,992	2.37%
YoY %	-4.90%	0.69%	-1.26%	-5.16%	12.96%	2.26%	-	-
Horiz. %	103.59%	108.93%	108.18%	109.56%	115.51%	102.26%	100.00%	-
PBT	88,316	11,721	24,197	36,508	57,420	50,955	62,589	25.77%
YoY %	653.49%	-51.56%	-33.72%	-36.42%	12.69%	-18.59%	-	-
Horiz. %	141.10%	18.73%	38.66%	58.33%	91.74%	81.41%	100.00%	-
Tax	-12,448	-9,093	-9,108	-11,848	-13,004	-9,092	-12,106	1.87%
YoY %	-36.90%	0.16%	23.13%	8.89%	-43.03%	24.90%	-	-
Horiz. %	102.83%	75.11%	75.24%	97.87%	107.42%	75.10%	100.00%	-
NP	75,868	2,628	15,089	24,660	44,416	41,863	50,482	31.17%
YoY %	2,786.91%	-82.58%	-38.81%	-44.48%	6.10%	-17.07%	-	-
Horiz. %	150.29%	5.21%	29.89%	48.85%	87.98%	82.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	65,936	-3,109	9,925	16,288	29,372	30,206	35,810	50.17%
YoY %	2,220.81%	-131.32%	-39.07%	-44.55%	-2.76%	-15.65%	-	-
Horiz. %	184.13%	-8.68%	27.72%	45.48%	82.02%	84.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.09%	77.58%	37.64%	32.45%	22.65%	17.84%	19.34%	-
YoY %	-81.84%	106.11%	15.99%	43.27%	26.96%	-7.76%	-	-
Horiz. %	72.85%	401.14%	194.62%	167.79%	117.11%	92.24%	100.00%	-
Total Cost	493,876	596,457	579,886	577,898	590,896	520,577	499,509	-0.75%
YoY %	-17.20%	2.86%	0.34%	-2.20%	13.51%	4.22%	-	-
Horiz. %	98.87%	119.41%	116.09%	115.69%	118.30%	104.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	349,395	352,437	365,272	352,275	358,934	342,592	332,407	3.37%
YoY %	-0.86%	-3.51%	3.69%	-1.86%	4.77%	3.06%	-	-
Horiz. %	105.11%	106.03%	109.89%	105.98%	107.98%	103.06%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	49,913	7,552	10,076	15,151	30,332	7,585	18,537	93.42%
YoY %	560.92%	-25.05%	-33.50%	-50.05%	299.89%	-59.08%	-	-
Horiz. %	269.26%	40.74%	54.36%	81.73%	163.63%	40.92%	100.00%	-
Div Payout %	75.70%	0.00%	101.52%	93.02%	103.27%	25.11%	51.76%	-
YoY %	0.00%	0.00%	9.14%	-9.93%	311.27%	-51.49%	-	-
Horiz. %	146.25%	0.00%	196.14%	179.71%	199.52%	48.51%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	349,395	352,437	365,272	352,275	358,934	342,592	332,407	3.37%
YoY %	-0.86%	-3.51%	3.69%	-1.86%	4.77%	3.06%	-	-
Horiz. %	105.11%	106.03%	109.89%	105.98%	107.98%	103.06%	100.00%	-
NOSH	124,784	125,870	125,956	126,263	126,385	126,417	126,390	-0.84%
YoY %	-0.86%	-0.07%	-0.24%	-0.10%	-0.03%	0.02%	-	-
Horiz. %	98.73%	99.59%	99.66%	99.90%	100.00%	100.02%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	13.32%	0.44%	2.54%	4.09%	6.99%	7.44%	9.18%	-
YoY %	2,927.27%	-82.68%	-37.90%	-41.49%	-6.05%	-18.95%	-	-
Horiz. %	145.10%	4.79%	27.67%	44.55%	76.14%	81.05%	100.00%	-
ROE	18.87%	-0.88%	2.72%	4.62%	8.18%	8.82%	10.77%	-
YoY %	2,244.32%	-132.35%	-41.13%	-43.52%	-7.26%	-18.11%	-	-
Horiz. %	175.21%	-8.17%	25.26%	42.90%	75.95%	81.89%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	456.58	475.95	472.37	477.22	502.68	444.91	435.15	3.25%
YoY %	-4.07%	0.76%	-1.02%	-5.06%	12.98%	2.24%	-	-
Horiz. %	104.92%	109.38%	108.55%	109.67%	115.52%	102.24%	100.00%	-
EPS	52.84	-2.47	7.88	12.90	23.24	23.89	28.33	51.46%
YoY %	2,239.27%	-131.35%	-38.91%	-44.49%	-2.72%	-15.67%	-	-
Horiz. %	186.52%	-8.72%	27.82%	45.53%	82.03%	84.33%	100.00%	-
DPS	40.00	6.00	8.00	12.00	24.00	6.00	14.67	95.05%
YoY %	566.67%	-25.00%	-33.33%	-50.00%	300.00%	-59.10%	-	-
Horiz. %	272.67%	40.90%	54.53%	81.80%	163.60%	40.90%	100.00%	-
NAPS	2.80	2.80	2.90	2.79	2.84	2.71	2.63	4.26%
YoY %	0.00%	-3.45%	3.94%	-1.76%	4.80%	3.04%	-	-
Horiz. %	106.46%	106.46%	110.27%	106.08%	107.98%	103.04%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 127,142
RPS	361.90	380.54	377.93	382.75	403.55	357.26	349.36	2.37%
YoY %	-4.90%	0.69%	-1.26%	-5.15%	12.96%	2.26%	-	-
Horiz. %	103.59%	108.92%	108.18%	109.56%	115.51%	102.26%	100.00%	-
EPS	41.88	-1.97	6.30	10.35	18.66	19.19	22.75	50.14%
YoY %	2,225.89%	-131.27%	-39.13%	-44.53%	-2.76%	-15.65%	-	-
Horiz. %	184.09%	-8.66%	27.69%	45.49%	82.02%	84.35%	100.00%	-
DPS	31.71	4.80	6.40	9.62	19.27	4.82	11.77	93.50%
YoY %	560.62%	-25.00%	-33.47%	-50.08%	299.79%	-59.05%	-	-
Horiz. %	269.41%	40.78%	54.38%	81.73%	163.72%	40.95%	100.00%	-
NAPS	2.2194	2.2387	2.3202	2.2377	2.28	2.1762	2.1115	3.37%
YoY %	-0.86%	-3.51%	3.69%	-1.86%	4.77%	3.06%	-	-
Horiz. %	105.11%	106.02%	109.88%	105.98%	107.98%	103.06%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	1.95	2.02	1.73	1.92	2.08	2.02	2.20	-
P/RPS	0.43	0.42	0.37	0.40	0.41	0.45	0.51	-10.74%
YoY %	2.38%	13.51%	-7.50%	-2.44%	-8.89%	-11.76%	-	-
Horiz. %	84.31%	82.35%	72.55%	78.43%	80.39%	88.24%	100.00%	-
P/EPS	3.69	-81.78	21.95	14.88	8.95	8.45	7.76	-39.05%
YoY %	104.51%	-472.57%	47.51%	66.26%	5.92%	8.89%	-	-
Horiz. %	47.55%	-1,053.87%	282.86%	191.75%	115.34%	108.89%	100.00%	-
EY	27.10	-1.22	4.55	6.72	11.17	11.83	12.88	64.12%
YoY %	2,321.31%	-126.81%	-32.29%	-39.84%	-5.58%	-8.15%	-	-
Horiz. %	210.40%	-9.47%	35.33%	52.17%	86.72%	91.85%	100.00%	-
DY	20.51	2.97	4.62	6.25	11.54	2.97	6.67	111.31%
YoY %	590.57%	-35.71%	-26.08%	-45.84%	288.55%	-55.47%	-	-
Horiz. %	307.50%	44.53%	69.27%	93.70%	173.01%	44.53%	100.00%	-
P/NAPS	0.70	0.72	0.60	0.69	0.73	0.75	0.84	-11.43%
YoY %	-2.78%	20.00%	-13.04%	-5.48%	-2.67%	-10.71%	-	-
Horiz. %	83.33%	85.71%	71.43%	82.14%	86.90%	89.29%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	27/05/16	29/02/16	26/11/15	27/08/15	29/05/15	25/02/15	27/11/14	-
Price	2.05	1.97	1.96	2.00	2.10	2.25	2.16	-
P/RPS	0.45	0.41	0.41	0.42	0.42	0.51	0.50	-6.77%
YoY %	9.76%	0.00%	-2.38%	0.00%	-17.65%	2.00%	-	-
Horiz. %	90.00%	82.00%	82.00%	84.00%	84.00%	102.00%	100.00%	-
P/EPS	3.88	-79.76	24.87	15.50	9.04	9.42	7.62	-36.20%
YoY %	104.86%	-420.71%	60.45%	71.46%	-4.03%	23.62%	-	-
Horiz. %	50.92%	-1,046.72%	326.38%	203.41%	118.64%	123.62%	100.00%	-
EY	25.78	-1.25	4.02	6.45	11.07	10.62	13.12	56.81%
YoY %	2,162.40%	-131.09%	-37.67%	-41.73%	4.24%	-19.05%	-	-
Horiz. %	196.49%	-9.53%	30.64%	49.16%	84.38%	80.95%	100.00%	-
DY	19.51	3.05	4.08	6.00	11.43	2.67	6.79	101.98%
YoY %	539.67%	-25.25%	-32.00%	-47.51%	328.09%	-60.68%	-	-
Horiz. %	287.33%	44.92%	60.09%	88.37%	168.34%	39.32%	100.00%	-
P/NAPS	0.73	0.70	0.68	0.72	0.74	0.83	0.82	-7.45%
YoY %	4.29%	2.94%	-5.56%	-2.70%	-10.84%	1.22%	-	-
Horiz. %	89.02%	85.37%	82.93%	87.80%	90.24%	101.22%	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 - 24 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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

759

HLIND

HONG LEONG INDUSTRIES BHD

727

MPI

MALAYSIAN PACIFIC INDUSTRIES

717

DNEX

DAGANG NEXCHANGE BERHAD

608

YTLPOWR

YTL POWER INTERNATIONAL BHD

548

NOTION

NOTION VTEC BHD

547

GENTING

GENTING BHD

545

HEXCAP

HEXTAR CAPITAL BERHAD

493

PBBANK

PUBLIC BANK BHD

473

Daily Stocks

HSI-CXF

0.11

-0.015

373,497,100

HSI-HUZ

0.205

0.00

294,139,400

HSI-HU8

0.08

0.00

183,921,000

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

135,281,100

HSI-CXV

0.14

-0.005

85,475,000

AHB-WC

0.065

0.00

78,200,000

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

VELESTO

0.26

+0.01

48,495,700

More active Stocks

DLADY

36.50

+0.68

7,500

KLK

20.86

+0.42

909,200

TENAGA

13.98

+0.26

5,714,600

HLFG

17.20

+0.14

118,400

HEIM

23.20

+0.14

56,900

F&N

31.78

+0.12

31,600

HARTA

3.28

+0.11

1,901,900

ALLIANZ

22.12

+0.10

9,600

MAHSING

1.76

+0.09

21,465,700

KIMLUN

1.37

+0.09

508,300

More gainer Stocks

NESTLE

122.20

-0.80

7,000

PETGAS

17.94

-0.40

328,800

MPI

38.52

-0.30

84,400

AJI

15.10

-0.24

101,200

AXIATA-C1B

0.035

-0.225

1,380,000

KESM

7.20

-0.21

29,100

ECOWLD-C26

0.01

-0.20

100

KGB

3.32

-0.18

2,364,800

UNISEM

4.02

-0.18

774,900

MCEHLDG

1.71

-0.17

1,602,600

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