[TONGHER] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Annualized Quarter Result
Revenue	527,602	514,226	527,784	484,398	507,022	536,358	591,804	-7.36%
YoY %	2.60%	-2.57%	8.96%	-4.46%	-5.47%	-9.37%	-	-
Horiz. %	89.15%	86.89%	89.18%	81.85%	85.67%	90.63%	100.00%	-
PBT	39,132	41,094	38,604	29,257	30,793	38,220	45,124	-9.05%
YoY %	-4.77%	6.45%	31.95%	-4.99%	-19.43%	-15.30%	-	-
Horiz. %	86.72%	91.07%	85.55%	64.84%	68.24%	84.70%	100.00%	-
Tax	-9,172	-7,408	-7,092	-4,717	-6,321	-5,704	-6,892	20.96%
YoY %	-23.81%	-4.46%	-50.35%	25.38%	-10.82%	17.24%	-	-
Horiz. %	133.08%	107.49%	102.90%	68.44%	91.72%	82.76%	100.00%	-
NP	29,960	33,686	31,512	24,540	24,472	32,516	38,232	-14.98%
YoY %	-11.06%	6.90%	28.41%	0.28%	-24.74%	-14.95%	-	-
Horiz. %	78.36%	88.11%	82.42%	64.19%	64.01%	85.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,849	22,452	21,004	14,654	14,824	20,846	26,672	-17.86%
YoY %	-11.59%	6.89%	43.33%	-1.15%	-28.89%	-21.84%	-	-
Horiz. %	74.42%	84.18%	78.75%	54.94%	55.58%	78.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.44%	18.03%	18.37%	16.12%	20.53%	14.92%	15.27%	-
YoY %	30.01%	-1.85%	13.96%	-21.48%	37.60%	-2.29%	-	-
Horiz. %	153.50%	118.07%	120.30%	105.57%	134.45%	97.71%	100.00%	-
Total Cost	497,642	480,540	496,272	459,858	482,550	503,842	553,572	-6.84%
YoY %	3.56%	-3.17%	7.92%	-4.70%	-4.23%	-8.98%	-	-
Horiz. %	89.90%	86.81%	89.65%	83.07%	87.17%	91.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	318,736	310,990	312,529	305,436	300,452	303,053	324,526	-1.19%
YoY %	2.49%	-0.49%	2.32%	1.66%	-0.86%	-6.62%	-	-
Horiz. %	98.22%	95.83%	96.30%	94.12%	92.58%	93.38%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	6,745	10,113	20,244	27,882	37,186	55,792	111,555	-84.56%
YoY %	-33.30%	-50.04%	-27.39%	-25.02%	-33.35%	-49.99%	-	-
Horiz. %	6.05%	9.07%	18.15%	24.99%	33.33%	50.01%	100.00%	-
Div Payout %	33.98%	45.05%	96.39%	190.27%	250.86%	267.64%	418.25%	-
YoY %	-24.57%	-53.26%	-49.34%	-24.15%	-6.27%	-36.01%	-	-
Horiz. %	8.12%	10.77%	23.05%	45.49%	59.98%	63.99%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
Net Worth	318,736	310,990	312,529	305,436	300,452	303,053	324,526	-1.19%
YoY %	2.49%	-0.49%	2.32%	1.66%	-0.86%	-6.62%	-	-
Horiz. %	98.22%	95.83%	96.30%	94.12%	92.58%	93.38%	100.00%	-
NOSH	126,482	126,418	126,530	126,737	126,773	126,800	126,768	-0.15%
YoY %	0.05%	-0.09%	-0.16%	-0.03%	-0.02%	0.03%	-	-
Horiz. %	99.77%	99.72%	99.81%	99.98%	100.00%	100.03%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	5.68%	6.55%	5.97%	5.07%	4.83%	6.06%	6.46%	-
YoY %	-13.28%	9.72%	17.75%	4.97%	-20.30%	-6.19%	-	-
Horiz. %	87.93%	101.39%	92.41%	78.48%	74.77%	93.81%	100.00%	-
ROE	6.23%	7.22%	6.72%	4.80%	4.93%	6.88%	8.22%	-
YoY %	-13.71%	7.44%	40.00%	-2.64%	-28.34%	-16.30%	-	-
Horiz. %	75.79%	87.83%	81.75%	58.39%	59.98%	83.70%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	417.13	406.76	417.12	382.21	399.95	422.99	466.84	-7.22%
YoY %	2.55%	-2.48%	9.13%	-4.44%	-5.45%	-9.39%	-	-
Horiz. %	89.35%	87.13%	89.35%	81.87%	85.67%	90.61%	100.00%	-
EPS	15.69	17.76	16.60	11.56	11.69	16.44	21.04	-17.75%
YoY %	-11.66%	6.99%	43.60%	-1.11%	-28.89%	-21.86%	-	-
Horiz. %	74.57%	84.41%	78.90%	54.94%	55.56%	78.14%	100.00%	-
DPS	5.33	8.00	16.00	22.00	29.33	44.00	88.00	-84.55%
YoY %	-33.38%	-50.00%	-27.27%	-24.99%	-33.34%	-50.00%	-	-
Horiz. %	6.06%	9.09%	18.18%	25.00%	33.33%	50.00%	100.00%	-
NAPS	2.52	2.46	2.47	2.41	2.37	2.39	2.56	-1.04%
YoY %	2.44%	-0.40%	2.49%	1.69%	-0.84%	-6.64%	-	-
Horiz. %	98.44%	96.09%	96.48%	94.14%	92.58%	93.36%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 126,633
RPS	335.13	326.64	335.25	307.69	322.06	340.70	375.92	-7.36%
YoY %	2.60%	-2.57%	8.96%	-4.46%	-5.47%	-9.37%	-	-
Horiz. %	89.15%	86.89%	89.18%	81.85%	85.67%	90.63%	100.00%	-
EPS	12.61	14.26	13.34	9.31	9.42	13.24	16.94	-17.84%
YoY %	-11.57%	6.90%	43.29%	-1.17%	-28.85%	-21.84%	-	-
Horiz. %	74.44%	84.18%	78.75%	54.96%	55.61%	78.16%	100.00%	-
DPS	4.28	6.42	12.86	17.71	23.62	35.44	70.86	-84.57%
YoY %	-33.33%	-50.08%	-27.39%	-25.02%	-33.35%	-49.99%	-	-
Horiz. %	6.04%	9.06%	18.15%	24.99%	33.33%	50.01%	100.00%	-
NAPS	2.0246	1.9754	1.9852	1.9401	1.9085	1.925	2.0614	-1.19%
YoY %	2.49%	-0.49%	2.32%	1.66%	-0.86%	-6.62%	-	-
Horiz. %	98.21%	95.83%	96.30%	94.12%	92.58%	93.38%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	-
Price	1.72	1.64	1.70	1.77	1.81	2.09	2.39	-
P/RPS	0.41	0.40	0.41	0.46	0.45	0.49	0.51	-13.52%
YoY %	2.50%	-2.44%	-10.87%	2.22%	-8.16%	-3.92%	-	-
Horiz. %	80.39%	78.43%	80.39%	90.20%	88.24%	96.08%	100.00%	-
P/EPS	10.96	9.23	10.24	15.31	15.48	12.71	11.36	-2.35%
YoY %	18.74%	-9.86%	-33.12%	-1.10%	21.79%	11.88%	-	-
Horiz. %	96.48%	81.25%	90.14%	134.77%	136.27%	111.88%	100.00%	-
EY	9.12	10.83	9.76	6.53	6.46	7.87	8.80	2.40%
YoY %	-15.79%	10.96%	49.46%	1.08%	-17.92%	-10.57%	-	-
Horiz. %	103.64%	123.07%	110.91%	74.20%	73.41%	89.43%	100.00%	-
DY	3.10	4.88	9.41	12.43	16.21	21.05	36.82	-80.76%
YoY %	-36.48%	-48.14%	-24.30%	-23.32%	-22.99%	-42.83%	-	-
Horiz. %	8.42%	13.25%	25.56%	33.76%	44.02%	57.17%	100.00%	-
P/NAPS	0.68	0.67	0.69	0.73	0.76	0.87	0.93	-18.82%
YoY %	1.49%	-2.90%	-5.48%	-3.95%	-12.64%	-6.45%	-	-
Horiz. %	73.12%	72.04%	74.19%	78.49%	81.72%	93.55%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	27/11/13	28/08/13	23/05/13	27/02/13	26/11/12	29/08/12	30/05/12	-
Price	1.80	1.63	1.88	1.75	1.85	1.91	2.43	-
P/RPS	0.43	0.40	0.45	0.46	0.46	0.45	0.52	-11.88%
YoY %	7.50%	-11.11%	-2.17%	0.00%	2.22%	-13.46%	-	-
Horiz. %	82.69%	76.92%	86.54%	88.46%	88.46%	86.54%	100.00%	-
P/EPS	11.47	9.18	11.33	15.14	15.82	11.62	11.55	-0.46%
YoY %	24.95%	-18.98%	-25.17%	-4.30%	36.14%	0.61%	-	-
Horiz. %	99.31%	79.48%	98.10%	131.08%	136.97%	100.61%	100.00%	-
EY	8.72	10.90	8.83	6.61	6.32	8.61	8.66	0.46%
YoY %	-20.00%	23.44%	33.59%	4.59%	-26.60%	-0.58%	-	-
Horiz. %	100.69%	125.87%	101.96%	76.33%	72.98%	99.42%	100.00%	-
DY	2.96	4.91	8.51	12.57	15.86	23.04	36.21	-81.13%
YoY %	-39.71%	-42.30%	-32.30%	-20.74%	-31.16%	-36.37%	-	-
Horiz. %	8.17%	13.56%	23.50%	34.71%	43.80%	63.63%	100.00%	-
P/NAPS	0.71	0.66	0.76	0.73	0.78	0.80	0.95	-17.63%
YoY %	7.58%	-13.16%	4.11%	-6.41%	-2.50%	-15.79%	-	-
Horiz. %	74.74%	69.47%	80.00%	76.84%	82.11%	84.21%	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

2024-06-26 15:20:00

EMA 5

10 Mins

BUY

2024-06-26 15:20:00

ADX

10 Mins

BUY

2024-06-26 15:20:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-06-26 15:00:00

ADX

30 Mins

BUY

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

629

YTLPOWR

YTL POWER INTERNATIONAL BHD

625

NOTION

NOTION VTEC BHD

616

HLIND

HONG LEONG INDUSTRIES BHD

600

MPI

MALAYSIAN PACIFIC INDUSTRIES

583

DNEX

DAGANG NEXCHANGE BERHAD

578

SNS

SNS NETWORK TECHNOLOGY BERHAD

419

GENTING

GENTING BHD

385

PBBANK

PUBLIC BANK BHD

383

Daily Stocks

HSI-HUZ

0.185

-0.01

304,453,800

HSI-HU8

0.075

0.00

266,032,600

INGENIEU

0.06

-0.005

224,842,500

HSI-CXV

0.14

-0.005

215,896,300

HSI-CXF

0.115

-0.005

152,072,100

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.065

0.00

99,578,500

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.735

+0.04

70,081,600

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

CHGP

2.67

+0.38

500,500

MPI

38.88

+0.28

92,900

PANAMY

20.26

+0.26

5,400

VSTECS

4.23

+0.23

2,094,800

HLFG

17.40

+0.20

144,400

YTLPOWR

4.83

+0.16

15,998,300

ECOWLD-C26

0.16

+0.15

22,100

GREATEC

5.13

+0.14

488,800

HEIM

23.34

+0.14

92,000

NOTION-WD

1.91

+0.13

2,520,000

More gainer Stocks

NESTLE

121.40

-1.10

60,800

KLK

20.68

-0.30

578,100

PENTA-C42

0.08

-0.26

200,000

KESM

6.94

-0.24

118,600

SUNCON-C16

0.115

-0.225

47,000

PMETAL-C1G

0.105

-0.145

1,050,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

4,031,200

YTLPOWR-C34

0.74

-0.10

20,000

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