[TONGHER] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Annualized Quarter Result
Revenue	646,338	657,020	682,240	798,435	815,750	792,664	800,240	-13.26%
YoY %	-1.63%	-3.70%	-14.55%	-2.12%	2.91%	-0.95%	-	-
Horiz. %	80.77%	82.10%	85.25%	99.77%	101.94%	99.05%	100.00%	-
PBT	48,610	31,528	27,172	80,720	97,832	97,018	87,608	-32.45%
YoY %	54.18%	16.03%	-66.34%	-17.49%	0.84%	10.74%	-	-
Horiz. %	55.49%	35.99%	31.02%	92.14%	111.67%	110.74%	100.00%	-
Tax	-24,376	-6,154	-6,176	-14,754	-17,336	-17,872	-15,700	34.04%
YoY %	-296.10%	0.36%	58.14%	14.89%	3.00%	-13.83%	-	-
Horiz. %	155.26%	39.20%	39.34%	93.97%	110.42%	113.83%	100.00%	-
NP	24,234	25,374	20,996	65,966	80,496	79,146	71,908	-51.53%
YoY %	-4.49%	20.85%	-68.17%	-18.05%	1.71%	10.07%	-	-
Horiz. %	33.70%	35.29%	29.20%	91.74%	111.94%	110.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,772	22,362	18,340	60,948	74,372	71,692	66,124	-53.75%
YoY %	-7.11%	21.93%	-69.91%	-18.05%	3.74%	8.42%	-	-
Horiz. %	31.41%	33.82%	27.74%	92.17%	112.47%	108.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	50.15%	19.52%	22.73%	18.28%	17.72%	18.42%	17.92%	-
YoY %	156.92%	-14.12%	24.34%	3.16%	-3.80%	2.79%	-	-
Horiz. %	279.85%	108.93%	126.84%	102.01%	98.88%	102.79%	100.00%	-
Total Cost	622,104	631,646	661,244	732,469	735,254	713,518	728,332	-9.96%
YoY %	-1.51%	-4.48%	-9.72%	-0.38%	3.05%	-2.03%	-	-
Horiz. %	85.41%	86.73%	90.79%	100.57%	100.95%	97.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	467,750	460,269	461,814	454,212	463,482	434,128	446,623	3.12%
YoY %	1.63%	-0.33%	1.67%	-2.00%	6.76%	-2.80%	-	-
Horiz. %	104.73%	103.06%	103.40%	101.70%	103.77%	97.20%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	24,699	37,068	74,137	40,168	37,078	55,617	111,269	-63.30%
YoY %	-33.37%	-50.00%	84.57%	8.33%	-33.33%	-50.02%	-	-
Horiz. %	22.20%	33.31%	66.63%	36.10%	33.32%	49.98%	100.00%	-
Div Payout %	118.91%	165.77%	404.24%	65.91%	49.86%	77.58%	168.27%	-
YoY %	-28.27%	-58.99%	513.32%	32.19%	-35.73%	-53.90%	-	-
Horiz. %	70.67%	98.51%	240.23%	39.17%	29.63%	46.10%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	467,750	460,269	461,814	454,212	463,482	434,128	446,623	3.12%
YoY %	1.63%	-0.33%	1.67%	-2.00%	6.76%	-2.80%	-	-
Horiz. %	104.73%	103.06%	103.40%	101.70%	103.77%	97.20%	100.00%	-
NOSH	157,430	157,430	157,430	157,430	157,430	157,430	157,430	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	3.75%	3.86%	3.08%	8.26%	9.87%	9.98%	8.99%	-
YoY %	-2.85%	25.32%	-62.71%	-16.31%	-1.10%	11.01%	-	-
Horiz. %	41.71%	42.94%	34.26%	91.88%	109.79%	111.01%	100.00%	-
ROE	4.44%	4.86%	3.97%	13.42%	16.05%	16.51%	14.81%	-
YoY %	-8.64%	22.42%	-70.42%	-16.39%	-2.79%	11.48%	-	-
Horiz. %	29.98%	32.82%	26.81%	90.61%	108.37%	111.48%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	418.69	425.39	441.71	516.81	528.01	513.07	517.82	-13.19%
YoY %	-1.58%	-3.69%	-14.53%	-2.12%	2.91%	-0.92%	-	-
Horiz. %	80.86%	82.15%	85.30%	99.80%	101.97%	99.08%	100.00%	-
EPS	13.45	14.48	11.88	39.45	48.13	46.40	42.80	-53.74%
YoY %	-7.11%	21.89%	-69.89%	-18.03%	3.73%	8.41%	-	-
Horiz. %	31.43%	33.83%	27.76%	92.17%	112.45%	108.41%	100.00%	-
DPS	16.00	24.00	48.00	26.00	24.00	36.00	72.00	-63.27%
YoY %	-33.33%	-50.00%	84.62%	8.33%	-33.33%	-50.00%	-	-
Horiz. %	22.22%	33.33%	66.67%	36.11%	33.33%	50.00%	100.00%	-
NAPS	3.03	2.98	2.99	2.94	3.00	2.81	2.89	3.20%
YoY %	1.68%	-0.33%	1.70%	-2.00%	6.76%	-2.77%	-	-
Horiz. %	104.84%	103.11%	103.46%	101.73%	103.81%	97.23%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 157,430
RPS	410.56	417.34	433.36	507.17	518.17	503.50	508.31	-13.25%
YoY %	-1.62%	-3.70%	-14.55%	-2.12%	2.91%	-0.95%	-	-
Horiz. %	80.77%	82.10%	85.26%	99.78%	101.94%	99.05%	100.00%	-
EPS	13.19	14.20	11.65	38.71	47.24	45.54	42.00	-53.76%
YoY %	-7.11%	21.89%	-69.90%	-18.06%	3.73%	8.43%	-	-
Horiz. %	31.40%	33.81%	27.74%	92.17%	112.48%	108.43%	100.00%	-
DPS	15.69	23.55	47.09	25.52	23.55	35.33	70.68	-63.30%
YoY %	-33.38%	-49.99%	84.52%	8.37%	-33.34%	-50.01%	-	-
Horiz. %	22.20%	33.32%	66.62%	36.11%	33.32%	49.99%	100.00%	-
NAPS	2.9712	2.9236	2.9335	2.8852	2.9441	2.7576	2.837	3.12%
YoY %	1.63%	-0.34%	1.67%	-2.00%	6.76%	-2.80%	-	-
Horiz. %	104.73%	103.05%	103.40%	101.70%	103.78%	97.20%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	2.53	2.68	3.55	3.55	4.06	3.40	3.29	-
P/RPS	0.60	0.63	0.80	0.69	0.77	0.66	0.64	-4.20%
YoY %	-4.76%	-21.25%	15.94%	-10.39%	16.67%	3.12%	-	-
Horiz. %	93.75%	98.44%	125.00%	107.81%	120.31%	103.12%	100.00%	-
P/EPS	18.80	18.51	29.90	9.00	8.43	7.33	7.69	81.37%
YoY %	1.57%	-38.09%	232.22%	6.76%	15.01%	-4.68%	-	-
Horiz. %	244.47%	240.70%	388.82%	117.04%	109.62%	95.32%	100.00%	-
EY	5.32	5.40	3.34	11.11	11.86	13.65	13.01	-44.87%
YoY %	-1.48%	61.68%	-69.94%	-6.32%	-13.11%	4.92%	-	-
Horiz. %	40.89%	41.51%	25.67%	85.40%	91.16%	104.92%	100.00%	-
DY	6.32	8.96	13.52	7.32	5.91	10.59	21.88	-56.27%
YoY %	-29.46%	-33.73%	84.70%	23.86%	-44.19%	-51.60%	-	-
Horiz. %	28.88%	40.95%	61.79%	33.46%	27.01%	48.40%	100.00%	-
P/NAPS	0.83	0.90	1.19	1.21	1.35	1.21	1.14	-19.05%
YoY %	-7.78%	-24.37%	-1.65%	-10.37%	11.57%	6.14%	-	-
Horiz. %	72.81%	78.95%	104.39%	106.14%	118.42%	106.14%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	25/11/19	26/08/19	27/05/19	27/02/19	26/11/18	27/08/18	25/05/18	-
Price	2.49	2.55	3.36	4.03	3.90	3.58	3.60	-
P/RPS	0.59	0.60	0.76	0.78	0.74	0.70	0.70	-10.76%
YoY %	-1.67%	-21.05%	-2.56%	5.41%	5.71%	0.00%	-	-
Horiz. %	84.29%	85.71%	108.57%	111.43%	105.71%	100.00%	100.00%	-
P/EPS	18.51	17.61	28.30	10.22	8.10	7.71	8.41	69.12%
YoY %	5.11%	-37.77%	176.91%	26.17%	5.06%	-8.32%	-	-
Horiz. %	220.10%	209.39%	336.50%	121.52%	96.31%	91.68%	100.00%	-
EY	5.40	5.68	3.53	9.79	12.34	12.96	11.89	-40.88%
YoY %	-4.93%	60.91%	-63.94%	-20.66%	-4.78%	9.00%	-	-
Horiz. %	45.42%	47.77%	29.69%	82.34%	103.78%	109.00%	100.00%	-
DY	6.43	9.41	14.29	6.45	6.15	10.06	20.00	-53.03%
YoY %	-31.67%	-34.15%	121.55%	4.88%	-38.87%	-49.70%	-	-
Horiz. %	32.15%	47.05%	71.45%	32.25%	30.75%	50.30%	100.00%	-
P/NAPS	0.82	0.86	1.12	1.37	1.30	1.27	1.25	-24.48%
YoY %	-4.65%	-23.21%	-18.25%	5.38%	2.36%	1.60%	-	-
Horiz. %	65.60%	68.80%	89.60%	109.60%	104.00%	101.60%	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

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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

937

HLIND

HONG LEONG INDUSTRIES BHD

917

JCY

JCY INTERNATIONAL BERHAD

635

DNEX

DAGANG NEXCHANGE BERHAD

613

GENTING

GENTING BHD

588

YTLPOWR

YTL POWER INTERNATIONAL BHD

552

MAYBANK

MALAYAN BANKING BHD

491

MYEG

MY E.G. SERVICES BHD

482

SAPNRG

SAPURA ENERGY BERHAD

466

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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