[TONGHER] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Annualized Quarter Result
Revenue	266,170	222,818	190,468	200,464	199,252	208,232	218,716	13.97%
YoY %	19.46%	16.98%	-4.99%	0.61%	-4.31%	-4.79%	-	-
Horiz. %	121.70%	101.88%	87.08%	91.65%	91.10%	95.21%	100.00%	-
PBT	67,441	44,120	29,044	35,357	42,348	49,596	55,888	13.33%
YoY %	52.86%	51.91%	-17.86%	-16.51%	-14.61%	-11.26%	-	-
Horiz. %	120.67%	78.94%	51.97%	63.26%	75.77%	88.74%	100.00%	-
Tax	-15,965	-10,868	-8,344	-5,711	-12,012	-13,754	-15,300	2.87%
YoY %	-46.90%	-30.25%	-46.10%	52.46%	12.67%	10.10%	-	-
Horiz. %	104.35%	71.03%	54.54%	37.33%	78.51%	89.90%	100.00%	-
NP	51,476	33,252	20,700	29,646	30,336	35,842	40,588	17.14%
YoY %	54.81%	60.64%	-30.18%	-2.27%	-15.36%	-11.69%	-	-
Horiz. %	126.83%	81.93%	51.00%	73.04%	74.74%	88.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,224	32,410	20,700	29,676	30,369	35,880	40,588	13.71%
YoY %	51.88%	56.57%	-30.25%	-2.28%	-15.36%	-11.60%	-	-
Horiz. %	121.28%	79.85%	51.00%	73.12%	74.82%	88.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.67%	24.63%	28.73%	16.15%	28.36%	27.73%	27.38%	-
YoY %	-3.90%	-14.27%	77.89%	-43.05%	2.27%	1.28%	-	-
Horiz. %	86.45%	89.96%	104.93%	58.98%	103.58%	101.28%	100.00%	-
Total Cost	214,694	189,566	169,768	170,818	168,916	172,390	178,128	13.24%
YoY %	13.26%	11.66%	-0.61%	1.13%	-2.02%	-3.22%	-	-
Horiz. %	120.53%	106.42%	95.31%	95.90%	94.83%	96.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	208,921	197,891	193,109	185,917	167,786	180,486	180,972	10.03%
YoY %	5.57%	2.48%	3.87%	10.81%	-7.04%	-0.27%	-	-
Horiz. %	115.44%	109.35%	106.71%	102.73%	92.71%	99.73%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	27,176	135	-	18,507	20,134	200	-	-
YoY %	20,030.37%	0.00%	-	-8.08%	9,967.00%	0.00%	-	-
Horiz. %	13,588.00%	67.50%	-	9,253.50%	10,067.00%	100.00%	-	-
Div Payout %	55.21%	0.42%	-	62.37%	66.30%	0.56%	-	-
YoY %	13,045.24%	0.00%	-	-5.93%	11,739.29%	0.00%	-	-
Horiz. %	9,858.93%	75.00%	-	11,137.50%	11,839.29%	100.00%	-	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	208,921	197,891	193,109	185,917	167,786	180,486	180,972	10.03%
YoY %	5.57%	2.48%	3.87%	10.81%	-7.04%	-0.27%	-	-
Horiz. %	115.44%	109.35%	106.71%	102.73%	92.71%	99.73%	100.00%	-
NOSH	84,927	84,931	84,697	84,125	83,893	83,558	83,014	1.52%
YoY %	-0.00%	0.28%	0.68%	0.28%	0.40%	0.66%	-	-
Horiz. %	102.30%	102.31%	102.03%	101.34%	101.06%	100.66%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	19.34%	14.92%	10.87%	14.79%	15.22%	17.21%	18.56%	-
YoY %	29.62%	37.26%	-26.50%	-2.83%	-11.56%	-7.27%	-	-
Horiz. %	104.20%	80.39%	58.57%	79.69%	82.00%	92.73%	100.00%	-
ROE	23.56%	16.38%	10.72%	15.96%	18.10%	19.88%	22.43%	-
YoY %	43.83%	52.80%	-32.83%	-11.82%	-8.95%	-11.37%	-	-
Horiz. %	105.04%	73.03%	47.79%	71.15%	80.70%	88.63%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	313.41	262.35	224.88	238.29	237.51	249.21	263.47	12.25%
YoY %	19.46%	16.66%	-5.63%	0.33%	-4.69%	-5.41%	-	-
Horiz. %	118.95%	99.57%	85.35%	90.44%	90.15%	94.59%	100.00%	-
EPS	57.96	38.16	24.44	35.28	36.20	42.94	48.96	11.89%
YoY %	51.89%	56.14%	-30.73%	-2.54%	-15.70%	-12.30%	-	-
Horiz. %	118.38%	77.94%	49.92%	72.06%	73.94%	87.70%	100.00%	-
DPS	32.00	0.16	0.00	22.00	24.00	0.24	0.00	-
YoY %	19,900.00%	0.00%	0.00%	-8.33%	9,900.00%	0.00%	-	-
Horiz. %	13,333.33%	66.67%	0.00%	9,166.67%	10,000.00%	100.00%	-	-
NAPS	2.46	2.33	2.28	2.21	2.00	2.16	2.18	8.38%
YoY %	5.58%	2.19%	3.17%	10.50%	-7.41%	-0.92%	-	-
Horiz. %	112.84%	106.88%	104.59%	101.38%	91.74%	99.08%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 84,792
RPS	169.07	141.53	120.99	127.34	126.57	132.27	138.93	13.97%
YoY %	19.46%	16.98%	-4.99%	0.61%	-4.31%	-4.79%	-	-
Horiz. %	121.69%	101.87%	87.09%	91.66%	91.10%	95.21%	100.00%	-
EPS	31.27	20.59	13.15	18.85	19.29	22.79	25.78	13.72%
YoY %	51.87%	56.58%	-30.24%	-2.28%	-15.36%	-11.60%	-	-
Horiz. %	121.30%	79.87%	51.01%	73.12%	74.83%	88.40%	100.00%	-
DPS	17.26	0.09	0.00	11.76	12.79	0.13	0.00	-
YoY %	19,077.78%	0.00%	0.00%	-8.05%	9,738.46%	0.00%	-	-
Horiz. %	13,276.92%	69.23%	0.00%	9,046.15%	9,838.46%	100.00%	-	-
NAPS	1.3271	1.257	1.2266	1.181	1.0658	1.1465	1.1495	10.04%
YoY %	5.58%	2.48%	3.86%	10.81%	-7.04%	-0.26%	-	-
Horiz. %	115.45%	109.35%	106.71%	102.74%	92.72%	99.74%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	3.36	2.86	2.82	2.39	3.30	3.66	3.78	-
P/RPS	1.07	1.09	1.25	1.00	1.39	1.47	1.43	-17.56%
YoY %	-1.83%	-12.80%	25.00%	-28.06%	-5.44%	2.80%	-	-
Horiz. %	74.83%	76.22%	87.41%	69.93%	97.20%	102.80%	100.00%	-
P/EPS	5.80	7.49	11.54	6.78	9.12	8.52	7.73	-17.41%
YoY %	-22.56%	-35.10%	70.21%	-25.66%	7.04%	10.22%	-	-
Horiz. %	75.03%	96.90%	149.29%	87.71%	117.98%	110.22%	100.00%	-
EY	17.25	13.34	8.67	14.76	10.97	11.73	12.93	21.16%
YoY %	29.31%	53.86%	-41.26%	34.55%	-6.48%	-9.28%	-	-
Horiz. %	133.41%	103.17%	67.05%	114.15%	84.84%	90.72%	100.00%	-
DY	9.52	0.06	0.00	9.21	7.27	0.07	0.00	-
YoY %	15,766.67%	0.00%	0.00%	26.69%	10,285.71%	0.00%	-	-
Horiz. %	13,600.00%	85.71%	0.00%	13,157.14%	10,385.71%	100.00%	-	-
P/NAPS	1.37	1.23	1.24	1.08	1.65	1.69	1.73	-14.39%
YoY %	11.38%	-0.81%	14.81%	-34.55%	-2.37%	-2.31%	-	-
Horiz. %	79.19%	71.10%	71.68%	62.43%	95.38%	97.69%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	28/11/06	25/08/06	13/06/06	27/02/06	29/11/05	29/08/05	20/05/05	-
Price	3.72	3.08	2.68	2.34	3.14	3.22	3.66	-
P/RPS	1.19	1.17	1.19	0.98	1.32	1.29	1.39	-9.82%
YoY %	1.71%	-1.68%	21.43%	-25.76%	2.33%	-7.19%	-	-
Horiz. %	85.61%	84.17%	85.61%	70.50%	94.96%	92.81%	100.00%	-
P/EPS	6.42	8.07	10.97	6.63	8.67	7.50	7.49	-9.75%
YoY %	-20.45%	-26.44%	65.46%	-23.53%	15.60%	0.13%	-	-
Horiz. %	85.71%	107.74%	146.46%	88.52%	115.75%	100.13%	100.00%	-
EY	15.58	12.39	9.12	15.08	11.53	13.34	13.36	10.78%
YoY %	25.75%	35.86%	-39.52%	30.79%	-13.57%	-0.15%	-	-
Horiz. %	116.62%	92.74%	68.26%	112.87%	86.30%	99.85%	100.00%	-
DY	8.60	0.05	0.00	9.40	7.64	0.07	0.00	-
YoY %	17,100.00%	0.00%	0.00%	23.04%	10,814.29%	0.00%	-	-
Horiz. %	12,285.71%	71.43%	0.00%	13,428.57%	10,914.29%	100.00%	-	-
P/NAPS	1.51	1.32	1.18	1.06	1.57	1.49	1.68	-6.85%
YoY %	14.39%	11.86%	11.32%	-32.48%	5.37%	-11.31%	-	-
Horiz. %	89.88%	78.57%	70.24%	63.10%	93.45%	88.69%	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 - 28 June 2024

MQ Trader

MQ Trading Signals

2024-07-01 09:20:00

EMA 5

10 Mins

SELL

2024-07-01 09:20:00

ADX

10 Mins

SELL

2024-07-01 09:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-07-01 09:00:00

ADX

30 Mins

SELL

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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

900

HLIND

HONG LEONG INDUSTRIES BHD

890

JCY

JCY INTERNATIONAL BERHAD

557

GENTING

GENTING BHD

406

YTLPOWR

YTL POWER INTERNATIONAL BHD

392

NOTION

NOTION VTEC BHD

346

DNEX

DAGANG NEXCHANGE BERHAD

328

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

294

MYEG

MY E.G. SERVICES BHD

275

Daily Stocks

AHB-WC

0.075

0.00

70,798,000

INGENIEU

0.055

+0.005

54,865,900

NOVAMSC

0.23

+0.015

44,546,100

EATECH

0.36

+0.02

41,147,500

SNS

0.775

+0.02

35,752,800

HIAPTEK

0.44

+0.015

32,957,900

MAXLAND-WB

0.03

+0.025

32,588,400

TCS

0.175

+0.015

30,853,100

MYEG

1.00

-0.02

28,931,000

YGL

0.27

+0.025

27,643,800

More active Stocks

NESTLE

122.40

+0.90

78,200

AJI

15.72

+0.22

116,400

BIPORT

6.50

+0.20

1,000

UTDPLT

24.68

+0.18

55,000

HUMEIND

3.52

+0.17

1,193,600

HEIM

22.20

+0.16

84,600

YTL

3.58

+0.13

4,145,200

CANONE

3.13

+0.13

22,100

KSENG

6.20

+0.12

321,500

HLBANK

19.32

+0.12

76,300

More gainer Stocks

NIKKEI-HD

0.925

-0.265

160,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.12

-0.18

7,062,000

KHIND

2.65

-0.13

4,000

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

APB

1.66

-0.08

461,700

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