[TONGHER] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Annualized Quarter Result
Revenue	558,846	551,338	569,744	599,085	594,976	602,558	635,312	-8.17%
YoY %	1.36%	-3.23%	-4.90%	0.69%	-1.26%	-5.16%	-	-
Horiz. %	87.96%	86.78%	89.68%	94.30%	93.65%	94.84%	100.00%	-
PBT	62,501	69,040	88,316	11,721	24,197	36,508	57,420	5.79%
YoY %	-9.47%	-21.83%	653.49%	-51.56%	-33.72%	-36.42%	-	-
Horiz. %	108.85%	120.24%	153.81%	20.41%	42.14%	63.58%	100.00%	-
Tax	-10,570	-9,596	-12,448	-9,093	-9,108	-11,848	-13,004	-12.87%
YoY %	-10.15%	22.91%	-36.90%	0.16%	23.13%	8.89%	-	-
Horiz. %	81.28%	73.79%	95.72%	69.92%	70.04%	91.11%	100.00%	-
NP	51,930	59,444	75,868	2,628	15,089	24,660	44,416	10.95%
YoY %	-12.64%	-21.65%	2,786.91%	-82.58%	-38.81%	-44.48%	-	-
Horiz. %	116.92%	133.83%	170.81%	5.92%	33.97%	55.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	40,492	48,560	65,936	-3,109	9,925	16,288	29,372	23.79%
YoY %	-16.61%	-26.35%	2,220.81%	-131.32%	-39.07%	-44.55%	-	-
Horiz. %	137.86%	165.33%	224.49%	-10.58%	33.79%	55.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.91%	13.90%	14.09%	77.58%	37.64%	32.45%	22.65%	-
YoY %	21.65%	-1.35%	-81.84%	106.11%	15.99%	43.27%	-	-
Horiz. %	74.66%	61.37%	62.21%	342.52%	166.18%	143.27%	100.00%	-
Total Cost	506,916	491,894	493,876	596,457	579,886	577,898	590,896	-9.68%
YoY %	3.05%	-0.40%	-17.20%	2.86%	0.34%	-2.20%	-	-
Horiz. %	85.79%	83.25%	83.58%	100.94%	98.14%	97.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	355,448	346,857	349,395	352,437	365,272	352,275	358,934	-0.64%
YoY %	2.48%	-0.73%	-0.86%	-3.51%	3.69%	-1.86%	-	-
Horiz. %	99.03%	96.64%	97.34%	98.19%	101.77%	98.14%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	16,629	24,953	49,913	7,552	10,076	15,151	30,332	-32.94%
YoY %	-33.36%	-50.01%	560.92%	-25.05%	-33.50%	-50.05%	-	-
Horiz. %	54.82%	82.27%	164.56%	24.90%	33.22%	49.95%	100.00%	-
Div Payout %	41.07%	51.39%	75.70%	0.00%	101.52%	93.02%	103.27%	-
YoY %	-20.08%	-32.11%	0.00%	0.00%	9.14%	-9.93%	-	-
Horiz. %	39.77%	49.76%	73.30%	0.00%	98.31%	90.07%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	355,448	346,857	349,395	352,437	365,272	352,275	358,934	-0.64%
YoY %	2.48%	-0.73%	-0.86%	-3.51%	3.69%	-1.86%	-	-
Horiz. %	99.03%	96.64%	97.34%	98.19%	101.77%	98.14%	100.00%	-
NOSH	124,718	124,768	124,784	125,870	125,956	126,263	126,385	-0.87%
YoY %	-0.04%	-0.01%	-0.86%	-0.07%	-0.24%	-0.10%	-	-
Horiz. %	98.68%	98.72%	98.73%	99.59%	99.66%	99.90%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	9.29%	10.78%	13.32%	0.44%	2.54%	4.09%	6.99%	-
YoY %	-13.82%	-19.07%	2,927.27%	-82.68%	-37.90%	-41.49%	-	-
Horiz. %	132.90%	154.22%	190.56%	6.29%	36.34%	58.51%	100.00%	-
ROE	11.39%	14.00%	18.87%	-0.88%	2.72%	4.62%	8.18%	-
YoY %	-18.64%	-25.81%	2,244.32%	-132.35%	-41.13%	-43.52%	-	-
Horiz. %	139.24%	171.15%	230.68%	-10.76%	33.25%	56.48%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	448.09	441.89	456.58	475.95	472.37	477.22	502.68	-7.35%
YoY %	1.40%	-3.22%	-4.07%	0.76%	-1.02%	-5.06%	-	-
Horiz. %	89.14%	87.91%	90.83%	94.68%	93.97%	94.94%	100.00%	-
EPS	32.47	38.92	52.84	-2.47	7.88	12.90	23.24	24.90%
YoY %	-16.57%	-26.34%	2,239.27%	-131.35%	-38.91%	-44.49%	-	-
Horiz. %	139.72%	167.47%	227.37%	-10.63%	33.91%	55.51%	100.00%	-
DPS	13.33	20.00	40.00	6.00	8.00	12.00	24.00	-32.35%
YoY %	-33.35%	-50.00%	566.67%	-25.00%	-33.33%	-50.00%	-	-
Horiz. %	55.54%	83.33%	166.67%	25.00%	33.33%	50.00%	100.00%	-
NAPS	2.85	2.78	2.80	2.80	2.90	2.79	2.84	0.23%
YoY %	2.52%	-0.71%	0.00%	-3.45%	3.94%	-1.76%	-	-
Horiz. %	100.35%	97.89%	98.59%	98.59%	102.11%	98.24%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 126,081
RPS	354.98	350.21	361.90	380.54	377.93	382.75	403.55	-8.17%
YoY %	1.36%	-3.23%	-4.90%	0.69%	-1.26%	-5.15%	-	-
Horiz. %	87.96%	86.78%	89.68%	94.30%	93.65%	94.85%	100.00%	-
EPS	25.72	30.85	41.88	-1.97	6.30	10.35	18.66	23.78%
YoY %	-16.63%	-26.34%	2,225.89%	-131.27%	-39.13%	-44.53%	-	-
Horiz. %	137.83%	165.33%	224.44%	-10.56%	33.76%	55.47%	100.00%	-
DPS	10.56	15.85	31.71	4.80	6.40	9.62	19.27	-32.96%
YoY %	-33.38%	-50.02%	560.62%	-25.00%	-33.47%	-50.08%	-	-
Horiz. %	54.80%	82.25%	164.56%	24.91%	33.21%	49.92%	100.00%	-
NAPS	2.2578	2.2032	2.2194	2.2387	2.3202	2.2377	2.28	-0.64%
YoY %	2.48%	-0.73%	-0.86%	-3.51%	3.69%	-1.86%	-	-
Horiz. %	99.03%	96.63%	97.34%	98.19%	101.76%	98.14%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	2.03	1.90	1.95	2.02	1.73	1.92	2.08	-
P/RPS	0.45	0.43	0.43	0.42	0.37	0.40	0.41	6.38%
YoY %	4.65%	0.00%	2.38%	13.51%	-7.50%	-2.44%	-	-
Horiz. %	109.76%	104.88%	104.88%	102.44%	90.24%	97.56%	100.00%	-
P/EPS	6.25	4.88	3.69	-81.78	21.95	14.88	8.95	-21.23%
YoY %	28.07%	32.25%	104.51%	-472.57%	47.51%	66.26%	-	-
Horiz. %	69.83%	54.53%	41.23%	-913.74%	245.25%	166.26%	100.00%	-
EY	15.99	20.48	27.10	-1.22	4.55	6.72	11.17	26.93%
YoY %	-21.92%	-24.43%	2,321.31%	-126.81%	-32.29%	-39.84%	-	-
Horiz. %	143.15%	183.35%	242.61%	-10.92%	40.73%	60.16%	100.00%	-
DY	6.57	10.53	20.51	2.97	4.62	6.25	11.54	-31.23%
YoY %	-37.61%	-48.66%	590.57%	-35.71%	-26.08%	-45.84%	-	-
Horiz. %	56.93%	91.25%	177.73%	25.74%	40.03%	54.16%	100.00%	-
P/NAPS	0.71	0.68	0.70	0.72	0.60	0.69	0.73	-1.82%
YoY %	4.41%	-2.86%	-2.78%	20.00%	-13.04%	-5.48%	-	-
Horiz. %	97.26%	93.15%	95.89%	98.63%	82.19%	94.52%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	28/11/16	29/08/16	27/05/16	29/02/16	26/11/15	27/08/15	29/05/15	-
Price	2.04	2.00	2.05	1.97	1.96	2.00	2.10	-
P/RPS	0.46	0.45	0.45	0.41	0.41	0.42	0.42	6.23%
YoY %	2.22%	0.00%	9.76%	0.00%	-2.38%	0.00%	-	-
Horiz. %	109.52%	107.14%	107.14%	97.62%	97.62%	100.00%	100.00%	-
P/EPS	6.28	5.14	3.88	-79.76	24.87	15.50	9.04	-21.50%
YoY %	22.18%	32.47%	104.86%	-420.71%	60.45%	71.46%	-	-
Horiz. %	69.47%	56.86%	42.92%	-882.30%	275.11%	171.46%	100.00%	-
EY	15.92	19.46	25.78	-1.25	4.02	6.45	11.07	27.32%
YoY %	-18.19%	-24.52%	2,162.40%	-131.09%	-37.67%	-41.73%	-	-
Horiz. %	143.81%	175.79%	232.88%	-11.29%	36.31%	58.27%	100.00%	-
DY	6.54	10.00	19.51	3.05	4.08	6.00	11.43	-31.00%
YoY %	-34.60%	-48.74%	539.67%	-25.25%	-32.00%	-47.51%	-	-
Horiz. %	57.22%	87.49%	170.69%	26.68%	35.70%	52.49%	100.00%	-
P/NAPS	0.72	0.72	0.73	0.70	0.68	0.72	0.74	-1.80%
YoY %	0.00%	-1.37%	4.29%	2.94%	-5.56%	-2.70%	-	-
Horiz. %	97.30%	97.30%	98.65%	94.59%	91.89%	97.30%	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

0.115

-0.01

373,397,100

HSI-HUZ

0.20

-0.005

292,900,100

HSI-HU8

0.08

0.00

183,904,500

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

135,270,100

HSI-CXV

0.14

-0.005

85,255,000

AHB-WC

0.065

0.00

75,400,000

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

VELESTO

0.26

+0.01

48,224,900

More active Stocks

DLADY

36.50

+0.68

6,300

KLK

20.84

+0.40

896,700

TENAGA

13.98

+0.26

5,626,400

HLFG

17.20

+0.14

115,000

HEIM

23.20

+0.14

56,900

F&N

31.80

+0.14

30,300

HARTA

3.27

+0.10

1,899,500

ALLIANZ

22.12

+0.10

6,600

MAHSING

1.76

+0.09

20,988,200

KIMLUN

1.37

+0.09

437,800

More gainer Stocks

NESTLE

122.20

-0.80

6,600

PETGAS

18.00

-0.34

315,400

AJI

15.10

-0.24

101,200

KESM

7.18

-0.23

20,300

AXIATA-C1B

0.035

-0.225

1,030,000

MPI

38.60

-0.22

79,800

ECOWLD-C26

0.01

-0.20

100

PETDAG

17.28

-0.18

185,500

MCEHLDG

1.71

-0.17

1,505,300

YTLPOWR-C36

0.92

-0.17

22,500

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