[TONGHER] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Annualized Quarter Result
Revenue	531,802	534,276	519,999	527,602	514,226	527,784	484,398	6.44%
YoY %	-0.46%	2.75%	-1.44%	2.60%	-2.57%	8.96%	-	-
Horiz. %	109.79%	110.30%	107.35%	108.92%	106.16%	108.96%	100.00%	-
PBT	62,018	58,920	30,841	39,132	41,094	38,604	29,257	65.24%
YoY %	5.26%	91.04%	-21.19%	-4.77%	6.45%	31.95%	-	-
Horiz. %	211.98%	201.39%	105.41%	133.75%	140.46%	131.95%	100.00%	-
Tax	-12,022	-12,048	-6,111	-9,172	-7,408	-7,092	-4,717	86.90%
YoY %	0.22%	-97.15%	33.37%	-23.81%	-4.46%	-50.35%	-	-
Horiz. %	254.87%	255.42%	129.55%	194.45%	157.05%	150.35%	100.00%	-
NP	49,996	46,872	24,730	29,960	33,686	31,512	24,540	60.91%
YoY %	6.66%	89.53%	-17.46%	-11.06%	6.90%	28.41%	-	-
Horiz. %	203.73%	191.00%	100.77%	122.09%	137.27%	128.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,178	33,652	17,596	19,849	22,452	21,004	14,654	82.96%
YoY %	7.51%	91.25%	-11.35%	-11.59%	6.89%	43.33%	-	-
Horiz. %	246.88%	229.64%	120.08%	135.45%	153.21%	143.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.38%	20.45%	19.81%	23.44%	18.03%	18.37%	16.12%	-
YoY %	-5.23%	3.23%	-15.49%	30.01%	-1.85%	13.96%	-	-
Horiz. %	120.22%	126.86%	122.89%	145.41%	111.85%	113.96%	100.00%	-
Total Cost	481,806	487,404	495,269	497,642	480,540	496,272	459,858	3.16%
YoY %	-1.15%	-1.59%	-0.48%	3.56%	-3.17%	7.92%	-	-
Horiz. %	104.77%	105.99%	107.70%	108.22%	104.50%	107.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	328,661	328,929	319,914	318,736	310,990	312,529	305,436	5.02%
YoY %	-0.08%	2.82%	0.37%	2.49%	-0.49%	2.32%	-	-
Horiz. %	107.60%	107.69%	104.74%	104.35%	101.82%	102.32%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	12,640	25,302	5,057	6,745	10,113	20,244	27,882	-41.07%
YoY %	-50.04%	400.34%	-25.03%	-33.30%	-50.04%	-27.39%	-	-
Horiz. %	45.33%	90.75%	18.14%	24.19%	36.27%	72.61%	100.00%	-
Div Payout %	34.94%	75.19%	28.74%	33.98%	45.05%	96.39%	190.27%	-
YoY %	-53.53%	161.62%	-15.42%	-24.57%	-53.26%	-49.34%	-	-
Horiz. %	18.36%	39.52%	15.10%	17.86%	23.68%	50.66%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
Net Worth	328,661	328,929	319,914	318,736	310,990	312,529	305,436	5.02%
YoY %	-0.08%	2.82%	0.37%	2.49%	-0.49%	2.32%	-	-
Horiz. %	107.60%	107.69%	104.74%	104.35%	101.82%	102.32%	100.00%	-
NOSH	126,408	126,511	126,448	126,482	126,418	126,530	126,737	-0.17%
YoY %	-0.08%	0.05%	-0.03%	0.05%	-0.09%	-0.16%	-	-
Horiz. %	99.74%	99.82%	99.77%	99.80%	99.75%	99.84%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	9.40%	8.77%	4.76%	5.68%	6.55%	5.97%	5.07%	-
YoY %	7.18%	84.24%	-16.20%	-13.28%	9.72%	17.75%	-	-
Horiz. %	185.40%	172.98%	93.89%	112.03%	129.19%	117.75%	100.00%	-
ROE	11.01%	10.23%	5.50%	6.23%	7.22%	6.72%	4.80%	-
YoY %	7.62%	86.00%	-11.72%	-13.71%	7.44%	40.00%	-	-
Horiz. %	229.38%	213.12%	114.58%	129.79%	150.42%	140.00%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	420.70	422.31	411.23	417.13	406.76	417.12	382.21	6.62%
YoY %	-0.38%	2.69%	-1.41%	2.55%	-2.48%	9.13%	-	-
Horiz. %	110.07%	110.49%	107.59%	109.14%	106.42%	109.13%	100.00%	-
EPS	28.62	26.60	13.91	15.69	17.76	16.60	11.56	83.31%
YoY %	7.59%	91.23%	-11.34%	-11.66%	6.99%	43.60%	-	-
Horiz. %	247.58%	230.10%	120.33%	135.73%	153.63%	143.60%	100.00%	-
DPS	10.00	20.00	4.00	5.33	8.00	16.00	22.00	-40.96%
YoY %	-50.00%	400.00%	-24.95%	-33.38%	-50.00%	-27.27%	-	-
Horiz. %	45.45%	90.91%	18.18%	24.23%	36.36%	72.73%	100.00%	-
NAPS	2.60	2.60	2.53	2.52	2.46	2.47	2.41	5.20%
YoY %	0.00%	2.77%	0.40%	2.44%	-0.40%	2.49%	-	-
Horiz. %	107.88%	107.88%	104.98%	104.56%	102.07%	102.49%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 126,678
RPS	337.80	339.37	330.30	335.13	326.64	335.25	307.69	6.44%
YoY %	-0.46%	2.75%	-1.44%	2.60%	-2.57%	8.96%	-	-
Horiz. %	109.79%	110.30%	107.35%	108.92%	106.16%	108.96%	100.00%	-
EPS	22.98	21.38	11.18	12.61	14.26	13.34	9.31	82.94%
YoY %	7.48%	91.23%	-11.34%	-11.57%	6.90%	43.29%	-	-
Horiz. %	246.83%	229.65%	120.09%	135.45%	153.17%	143.29%	100.00%	-
DPS	8.03	16.07	3.21	4.28	6.42	12.86	17.71	-41.06%
YoY %	-50.03%	400.62%	-25.00%	-33.33%	-50.08%	-27.39%	-	-
Horiz. %	45.34%	90.74%	18.13%	24.17%	36.25%	72.61%	100.00%	-
NAPS	2.0877	2.0894	2.0321	2.0246	1.9754	1.9852	1.9401	5.02%
YoY %	-0.08%	2.82%	0.37%	2.49%	-0.49%	2.32%	-	-
Horiz. %	107.61%	107.70%	104.74%	104.36%	101.82%	102.32%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	-
Price	1.94	1.76	1.74	1.72	1.64	1.70	1.77	-
P/RPS	0.46	0.42	0.42	0.41	0.40	0.41	0.46	0.00%
YoY %	9.52%	0.00%	2.44%	2.50%	-2.44%	-10.87%	-	-
Horiz. %	100.00%	91.30%	91.30%	89.13%	86.96%	89.13%	100.00%	-
P/EPS	6.78	6.62	12.50	10.96	9.23	10.24	15.31	-41.98%
YoY %	2.42%	-47.04%	14.05%	18.74%	-9.86%	-33.12%	-	-
Horiz. %	44.28%	43.24%	81.65%	71.59%	60.29%	66.88%	100.00%	-
EY	14.75	15.11	8.00	9.12	10.83	9.76	6.53	72.41%
YoY %	-2.38%	88.88%	-12.28%	-15.79%	10.96%	49.46%	-	-
Horiz. %	225.88%	231.39%	122.51%	139.66%	165.85%	149.46%	100.00%	-
DY	5.15	11.36	2.30	3.10	4.88	9.41	12.43	-44.51%
YoY %	-54.67%	393.91%	-25.81%	-36.48%	-48.14%	-24.30%	-	-
Horiz. %	41.43%	91.39%	18.50%	24.94%	39.26%	75.70%	100.00%	-
P/NAPS	0.75	0.68	0.69	0.68	0.67	0.69	0.73	1.82%
YoY %	10.29%	-1.45%	1.47%	1.49%	-2.90%	-5.48%	-	-
Horiz. %	102.74%	93.15%	94.52%	93.15%	91.78%	94.52%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	28/08/14	29/05/14	27/02/14	27/11/13	28/08/13	23/05/13	27/02/13	-
Price	2.00	2.11	1.70	1.80	1.63	1.88	1.75	-
P/RPS	0.48	0.50	0.41	0.43	0.40	0.45	0.46	2.88%
YoY %	-4.00%	21.95%	-4.65%	7.50%	-11.11%	-2.17%	-	-
Horiz. %	104.35%	108.70%	89.13%	93.48%	86.96%	97.83%	100.00%	-
P/EPS	6.99	7.93	12.22	11.47	9.18	11.33	15.14	-40.34%
YoY %	-11.85%	-35.11%	6.54%	24.95%	-18.98%	-25.17%	-	-
Horiz. %	46.17%	52.38%	80.71%	75.76%	60.63%	74.83%	100.00%	-
EY	14.31	12.61	8.19	8.72	10.90	8.83	6.61	67.58%
YoY %	13.48%	53.97%	-6.08%	-20.00%	23.44%	33.59%	-	-
Horiz. %	216.49%	190.77%	123.90%	131.92%	164.90%	133.59%	100.00%	-
DY	5.00	9.48	2.35	2.96	4.91	8.51	12.57	-46.00%
YoY %	-47.26%	303.40%	-20.61%	-39.71%	-42.30%	-32.30%	-	-
Horiz. %	39.78%	75.42%	18.70%	23.55%	39.06%	67.70%	100.00%	-
P/NAPS	0.77	0.81	0.67	0.71	0.66	0.76	0.73	3.63%
YoY %	-4.94%	20.90%	-5.63%	7.58%	-13.16%	4.11%	-	-
Horiz. %	105.48%	110.96%	91.78%	97.26%	90.41%	104.11%	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

New IPO: BWYS GROUP BERHAD

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

651

HLIND

HONG LEONG INDUSTRIES BHD

623

YTLPOWR

YTL POWER INTERNATIONAL BHD

602

MPI

MALAYSIAN PACIFIC INDUSTRIES

601

NOTION

NOTION VTEC BHD

571

DNEX

DAGANG NEXCHANGE BERHAD

529

SNS

SNS NETWORK TECHNOLOGY BERHAD

416

GENTING

GENTING BHD

378

HEXCAP

HEXTAR CAPITAL BERHAD

371

Daily Stocks

HSI-HUZ

0.19

-0.005

252,158,500

INGENIEU

0.065

0.00

222,007,800

HSI-CXV

0.145

0.00

164,917,200

HSI-CXF

0.115

-0.005

146,450,700

HSI-HU8

0.075

0.00

128,579,400

AHB-WC

0.065

0.00

67,966,500

JCY

0.74

+0.045

60,502,200

SBH

0.315

+0.03

42,710,800

TECHNAX

0.375

0.00

41,233,700

SNS

0.765

+0.045

39,324,800

More active Stocks

DLADY

36.42

+0.40

3,800

MPI

38.88

+0.28

69,600

PANAMY

20.26

+0.26

4,000

VSTECS

4.22

+0.22

1,382,900

AJI

15.38

+0.18

107,000

NOTION-WD

1.93

+0.15

2,121,700

ECOWLD-C26

0.16

+0.15

20,000

HLFG

17.34

+0.14

54,200

NOTION

2.19

+0.13

18,763,600

PETGAS

18.16

+0.12

105,600

More gainer Stocks

NESTLE

121.30

-1.20

16,000

KLK

20.62

-0.36

285,900

KESM

6.90

-0.28

70,400

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

3,831,200

PETDAG

17.10

-0.10

235,000

YTLPOWR-C39

0.83

-0.095

10,000

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