[TONGHER] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Annualized Quarter Result
Revenue	645,944	627,356	573,426	558,846	551,338	569,744	599,085	5.15%
YoY %	2.96%	9.40%	2.61%	1.36%	-3.23%	-4.90%	-	-
Horiz. %	107.82%	104.72%	95.72%	93.28%	92.03%	95.10%	100.00%	-
PBT	89,032	110,420	66,400	62,501	69,040	88,316	11,721	286.89%
YoY %	-19.37%	66.30%	6.24%	-9.47%	-21.83%	653.49%	-	-
Horiz. %	759.59%	942.07%	566.50%	533.24%	589.03%	753.49%	100.00%	-
Tax	-18,850	-21,420	-11,215	-10,570	-9,596	-12,448	-9,093	62.65%
YoY %	12.00%	-90.99%	-6.10%	-10.15%	22.91%	-36.90%	-	-
Horiz. %	207.30%	235.57%	123.34%	116.24%	105.53%	136.90%	100.00%	-
NP	70,182	89,000	55,185	51,930	59,444	75,868	2,628	795.23%
YoY %	-21.14%	61.28%	6.27%	-12.64%	-21.65%	2,786.91%	-	-
Horiz. %	2,670.55%	3,386.61%	2,099.89%	1,976.03%	2,261.95%	2,886.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	61,350	77,824	45,231	40,492	48,560	65,936	-3,109	-
YoY %	-21.17%	72.06%	11.70%	-16.61%	-26.35%	2,220.81%	-	-
Horiz. %	-1,973.30%	-2,503.18%	-1,454.84%	-1,302.41%	-1,561.92%	-2,120.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.17%	19.40%	16.89%	16.91%	13.90%	14.09%	77.58%	-
YoY %	9.12%	14.86%	-0.12%	21.65%	-1.35%	-81.84%	-	-
Horiz. %	27.29%	25.01%	21.77%	21.80%	17.92%	18.16%	100.00%	-
Total Cost	575,762	538,356	518,241	506,916	491,894	493,876	596,457	-2.32%
YoY %	6.95%	3.88%	2.23%	3.05%	-0.40%	-17.20%	-	-
Horiz. %	96.53%	90.26%	86.89%	84.99%	82.47%	82.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	434,538	456,188	367,396	355,448	346,857	349,395	352,437	14.99%
YoY %	-4.75%	24.17%	3.36%	2.48%	-0.73%	-0.86%	-	-
Horiz. %	123.30%	129.44%	104.24%	100.85%	98.42%	99.14%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	61,856	123,712	13,121	16,629	24,953	49,913	7,552	306.85%
YoY %	-50.00%	842.85%	-21.10%	-33.36%	-50.01%	560.92%	-	-
Horiz. %	819.07%	1,638.14%	173.74%	220.19%	330.42%	660.92%	100.00%	-
Div Payout %	100.82%	158.96%	29.01%	41.07%	51.39%	75.70%	0.00%	-
YoY %	-36.58%	447.95%	-29.36%	-20.08%	-32.11%	0.00%	-	-
Horiz. %	133.18%	209.99%	38.32%	54.25%	67.89%	100.00%	-	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	434,538	456,188	367,396	355,448	346,857	349,395	352,437	14.99%
YoY %	-4.75%	24.17%	3.36%	2.48%	-0.73%	-0.86%	-	-
Horiz. %	123.30%	129.44%	104.24%	100.85%	98.42%	99.14%	100.00%	-
NOSH	157,430	157,430	157,430	124,718	124,768	124,784	125,870	16.10%
YoY %	0.00%	0.00%	26.23%	-0.04%	-0.01%	-0.86%	-	-
Horiz. %	125.07%	125.07%	125.07%	99.08%	99.12%	99.14%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	10.87%	14.19%	9.62%	9.29%	10.78%	13.32%	0.44%	-
YoY %	-23.40%	47.51%	3.55%	-13.82%	-19.07%	2,927.27%	-	-
Horiz. %	2,470.45%	3,225.00%	2,186.36%	2,111.36%	2,450.00%	3,027.27%	100.00%	-
ROE	14.12%	17.06%	12.31%	11.39%	14.00%	18.87%	-0.88%	-
YoY %	-17.23%	38.59%	8.08%	-18.64%	-25.81%	2,244.32%	-	-
Horiz. %	-1,604.55%	-1,938.64%	-1,398.86%	-1,294.32%	-1,590.91%	-2,144.32%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	417.71	405.69	437.02	448.09	441.89	456.58	475.95	-8.34%
YoY %	2.96%	-7.17%	-2.47%	1.40%	-3.22%	-4.07%	-	-
Horiz. %	87.76%	85.24%	91.82%	94.15%	92.84%	95.93%	100.00%	-
EPS	39.68	50.32	34.47	32.47	38.92	52.84	-2.47	-
YoY %	-21.14%	45.98%	6.16%	-16.57%	-26.34%	2,239.27%	-	-
Horiz. %	-1,606.48%	-2,037.25%	-1,395.55%	-1,314.57%	-1,575.71%	-2,139.27%	100.00%	-
DPS	40.00	80.00	10.00	13.33	20.00	40.00	6.00	254.62%
YoY %	-50.00%	700.00%	-24.98%	-33.35%	-50.00%	566.67%	-	-
Horiz. %	666.67%	1,333.33%	166.67%	222.17%	333.33%	666.67%	100.00%	-
NAPS	2.81	2.95	2.80	2.85	2.78	2.80	2.80	0.23%
YoY %	-4.75%	5.36%	-1.75%	2.52%	-0.71%	0.00%	-	-
Horiz. %	100.36%	105.36%	100.00%	101.79%	99.29%	100.00%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 124,774
RPS	410.31	398.50	364.24	354.98	350.21	361.90	380.54	5.15%
YoY %	2.96%	9.41%	2.61%	1.36%	-3.23%	-4.90%	-	-
Horiz. %	107.82%	104.72%	95.72%	93.28%	92.03%	95.10%	100.00%	-
EPS	38.97	49.43	28.73	25.72	30.85	41.88	-1.97	-
YoY %	-21.16%	72.05%	11.70%	-16.63%	-26.34%	2,225.89%	-	-
Horiz. %	-1,978.17%	-2,509.14%	-1,458.38%	-1,305.58%	-1,565.99%	-2,125.89%	100.00%	-
DPS	39.29	78.58	8.33	10.56	15.85	31.71	4.80	306.67%
YoY %	-50.00%	843.34%	-21.12%	-33.38%	-50.02%	560.62%	-	-
Horiz. %	818.54%	1,637.08%	173.54%	220.00%	330.21%	660.62%	100.00%	-
NAPS	2.7602	2.8977	2.3337	2.2578	2.2032	2.2194	2.2387	14.99%
YoY %	-4.75%	24.17%	3.36%	2.48%	-0.73%	-0.86%	-	-
Horiz. %	123.29%	129.44%	104.24%	100.85%	98.41%	99.14%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	3.38	3.11	2.04	2.03	1.90	1.95	2.02	-
P/RPS	0.81	0.77	0.47	0.45	0.43	0.43	0.42	54.99%
YoY %	5.19%	63.83%	4.44%	4.65%	0.00%	2.38%	-	-
Horiz. %	192.86%	183.33%	111.90%	107.14%	102.38%	102.38%	100.00%	-
P/EPS	8.52	6.18	5.92	6.25	4.88	3.69	-81.78	-
YoY %	37.86%	4.39%	-5.28%	28.07%	32.25%	104.51%	-	-
Horiz. %	-10.42%	-7.56%	-7.24%	-7.64%	-5.97%	-4.51%	100.00%	-
EY	11.74	16.18	16.90	15.99	20.48	27.10	-1.22	-
YoY %	-27.44%	-4.26%	5.69%	-21.92%	-24.43%	2,321.31%	-	-
Horiz. %	-962.30%	-1,326.23%	-1,385.25%	-1,310.66%	-1,678.69%	-2,221.31%	100.00%	-
DY	11.83	25.72	4.90	6.57	10.53	20.51	2.97	151.48%
YoY %	-54.00%	424.90%	-25.42%	-37.61%	-48.66%	590.57%	-	-
Horiz. %	398.32%	865.99%	164.98%	221.21%	354.55%	690.57%	100.00%	-
P/NAPS	1.20	1.05	0.73	0.71	0.68	0.70	0.72	40.61%
YoY %	14.29%	43.84%	2.82%	4.41%	-2.86%	-2.78%	-	-
Horiz. %	166.67%	145.83%	101.39%	98.61%	94.44%	97.22%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	29/08/17	25/05/17	28/02/17	28/11/16	29/08/16	27/05/16	29/02/16	-
Price	3.59	3.67	2.16	2.04	2.00	2.05	1.97	-
P/RPS	0.86	0.90	0.49	0.46	0.45	0.45	0.41	63.93%
YoY %	-4.44%	83.67%	6.52%	2.22%	0.00%	9.76%	-	-
Horiz. %	209.76%	219.51%	119.51%	112.20%	109.76%	109.76%	100.00%	-
P/EPS	9.05	7.29	6.27	6.28	5.14	3.88	-79.76	-
YoY %	24.14%	16.27%	-0.16%	22.18%	32.47%	104.86%	-	-
Horiz. %	-11.35%	-9.14%	-7.86%	-7.87%	-6.44%	-4.86%	100.00%	-
EY	11.05	13.71	15.96	15.92	19.46	25.78	-1.25	-
YoY %	-19.40%	-14.10%	0.25%	-18.19%	-24.52%	2,162.40%	-	-
Horiz. %	-884.00%	-1,096.80%	-1,276.80%	-1,273.60%	-1,556.80%	-2,062.40%	100.00%	-
DY	11.14	21.80	4.63	6.54	10.00	19.51	3.05	137.35%
YoY %	-48.90%	370.84%	-29.20%	-34.60%	-48.74%	539.67%	-	-
Horiz. %	365.25%	714.75%	151.80%	214.43%	327.87%	639.67%	100.00%	-
P/NAPS	1.28	1.24	0.77	0.72	0.72	0.73	0.70	49.58%
YoY %	3.23%	61.04%	6.94%	0.00%	-1.37%	4.29%	-	-
Horiz. %	182.86%	177.14%	110.00%	102.86%	102.86%	104.29%	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 - 14 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 >

LBS

LBS BINA GROUP BHD

1000

PTRANS

PERAK TRANSIT BERHAD

283

MPI

MALAYSIAN PACIFIC INDUSTRIES

282

HLIND

HONG LEONG INDUSTRIES BHD

274

JCY

JCY INTERNATIONAL BERHAD

208

PBBANK

PUBLIC BANK BHD

133

GENTING

GENTING BHD

124

YTLPOWR

YTL POWER INTERNATIONAL BHD

100

GENM

GENTING MALAYSIA BERHAD

100

INARI

INARI AMERTRON BERHAD

100

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

HUBLINE

0.065

+0.005

65,800,800

0.27

+0.055

62,232,900

EURO

0.10

+0.005

59,622,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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