[TONGHER] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Annualized Quarter Result
Revenue	564,338	586,330	685,716	646,725	646,338	657,020	682,240	-11.85%
YoY %	-3.75%	-14.49%	6.03%	0.06%	-1.63%	-3.70%	-	-
Horiz. %	82.72%	85.94%	100.51%	94.79%	94.74%	96.30%	100.00%	-
PBT	48,413	50,378	61,680	48,101	48,610	31,528	27,172	46.81%
YoY %	-3.90%	-18.32%	28.23%	-1.05%	54.18%	16.03%	-	-
Horiz. %	178.17%	185.40%	227.00%	177.02%	178.90%	116.03%	100.00%	-
Tax	-8,750	-8,064	-9,656	-24,054	-24,376	-6,154	-6,176	26.06%
YoY %	-8.51%	16.49%	59.86%	1.32%	-296.10%	0.36%	-	-
Horiz. %	141.68%	130.57%	156.35%	389.48%	394.69%	99.64%	100.00%	-
NP	39,662	42,314	52,024	24,047	24,234	25,374	20,996	52.63%
YoY %	-6.27%	-18.66%	116.34%	-0.77%	-4.49%	20.85%	-	-
Horiz. %	188.90%	201.53%	247.78%	114.53%	115.42%	120.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,473	39,134	47,228	19,765	20,772	22,362	18,340	52.13%
YoY %	-11.91%	-17.14%	138.95%	-4.85%	-7.11%	21.93%	-	-
Horiz. %	187.97%	213.38%	257.51%	107.77%	113.26%	121.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.07%	16.01%	15.65%	50.01%	50.15%	19.52%	22.73%	-
YoY %	12.87%	2.30%	-68.71%	-0.28%	156.92%	-14.12%	-	-
Horiz. %	79.50%	70.44%	68.85%	220.02%	220.63%	85.88%	100.00%	-
Total Cost	524,676	544,016	633,692	622,678	622,104	631,646	661,244	-14.25%
YoY %	-3.56%	-14.15%	1.77%	0.09%	-1.51%	-4.48%	-	-
Horiz. %	79.35%	82.27%	95.83%	94.17%	94.08%	95.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	471,330	492,824	472,866	472,102	467,750	460,269	461,814	1.36%
YoY %	-4.36%	4.22%	0.16%	0.93%	1.63%	-0.33%	-	-
Horiz. %	102.06%	106.71%	102.39%	102.23%	101.29%	99.67%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	20,470	30,705	61,411	18,513	24,699	37,068	74,137	-57.49%
YoY %	-33.33%	-50.00%	231.72%	-25.05%	-33.37%	-50.00%	-	-
Horiz. %	27.61%	41.42%	82.83%	24.97%	33.32%	50.00%	100.00%	-
Div Payout %	59.38%	78.46%	130.03%	93.67%	118.91%	165.77%	404.24%	-
YoY %	-24.32%	-39.66%	38.82%	-21.23%	-28.27%	-58.99%	-	-
Horiz. %	14.69%	19.41%	32.17%	23.17%	29.42%	41.01%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	471,330	492,824	472,866	472,102	467,750	460,269	461,814	1.36%
YoY %	-4.36%	4.22%	0.16%	0.93%	1.63%	-0.33%	-	-
Horiz. %	102.06%	106.71%	102.39%	102.23%	101.29%	99.67%	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%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	7.03%	7.22%	7.59%	3.72%	3.75%	3.86%	3.08%	-
YoY %	-2.63%	-4.87%	104.03%	-0.80%	-2.85%	25.32%	-	-
Horiz. %	228.25%	234.42%	246.43%	120.78%	121.75%	125.32%	100.00%	-
ROE	7.31%	7.94%	9.99%	4.19%	4.44%	4.86%	3.97%	-
YoY %	-7.93%	-20.52%	138.42%	-5.63%	-8.64%	22.42%	-	-
Horiz. %	184.13%	200.00%	251.64%	105.54%	111.84%	122.42%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	367.58	381.90	446.64	419.18	418.69	425.39	441.71	-11.49%
YoY %	-3.75%	-14.49%	6.55%	0.12%	-1.58%	-3.69%	-	-
Horiz. %	83.22%	86.46%	101.12%	94.90%	94.79%	96.31%	100.00%	-
EPS	22.45	25.48	30.76	12.81	13.45	14.48	11.88	52.67%
YoY %	-11.89%	-17.17%	140.12%	-4.76%	-7.11%	21.89%	-	-
Horiz. %	188.97%	214.48%	258.92%	107.83%	113.22%	121.89%	100.00%	-
DPS	13.33	20.00	40.00	12.00	16.00	24.00	48.00	-57.33%
YoY %	-33.35%	-50.00%	233.33%	-25.00%	-33.33%	-50.00%	-	-
Horiz. %	27.77%	41.67%	83.33%	25.00%	33.33%	50.00%	100.00%	-
NAPS	3.07	3.21	3.08	3.06	3.03	2.98	2.99	1.77%
YoY %	-4.36%	4.22%	0.65%	0.99%	1.68%	-0.33%	-	-
Horiz. %	102.68%	107.36%	103.01%	102.34%	101.34%	99.67%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 157,430
RPS	358.47	372.44	435.57	410.80	410.56	417.34	433.36	-11.85%
YoY %	-3.75%	-14.49%	6.03%	0.06%	-1.62%	-3.70%	-	-
Horiz. %	82.72%	85.94%	100.51%	94.79%	94.74%	96.30%	100.00%	-
EPS	21.90	24.86	30.00	12.55	13.19	14.20	11.65	52.14%
YoY %	-11.91%	-17.13%	139.04%	-4.85%	-7.11%	21.89%	-	-
Horiz. %	187.98%	213.39%	257.51%	107.73%	113.22%	121.89%	100.00%	-
DPS	13.00	19.50	39.01	11.76	15.69	23.55	47.09	-57.50%
YoY %	-33.33%	-50.01%	231.72%	-25.05%	-33.38%	-49.99%	-	-
Horiz. %	27.61%	41.41%	82.84%	24.97%	33.32%	50.01%	100.00%	-
NAPS	2.9939	3.1304	3.0037	2.9988	2.9712	2.9236	2.9335	1.36%
YoY %	-4.36%	4.22%	0.16%	0.93%	1.63%	-0.34%	-	-
Horiz. %	102.06%	106.71%	102.39%	102.23%	101.29%	99.66%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	2.07	2.07	1.49	2.28	2.53	2.68	3.55	-
P/RPS	0.56	0.54	0.33	0.54	0.60	0.63	0.80	-21.11%
YoY %	3.70%	63.64%	-38.89%	-10.00%	-4.76%	-21.25%	-	-
Horiz. %	70.00%	67.50%	41.25%	67.50%	75.00%	78.75%	100.00%	-
P/EPS	9.22	8.12	4.84	17.80	18.80	18.51	29.90	-54.25%
YoY %	13.55%	67.77%	-72.81%	-5.32%	1.57%	-38.09%	-	-
Horiz. %	30.84%	27.16%	16.19%	59.53%	62.88%	61.91%	100.00%	-
EY	10.85	12.31	20.65	5.62	5.32	5.40	3.34	118.87%
YoY %	-11.86%	-40.39%	267.44%	5.64%	-1.48%	61.68%	-	-
Horiz. %	324.85%	368.56%	618.26%	168.26%	159.28%	161.68%	100.00%	-
DY	6.44	9.66	26.85	5.26	6.32	8.96	13.52	-38.92%
YoY %	-33.33%	-64.02%	410.46%	-16.77%	-29.46%	-33.73%	-	-
Horiz. %	47.63%	71.45%	198.59%	38.91%	46.75%	66.27%	100.00%	-
P/NAPS	0.67	0.64	0.48	0.75	0.83	0.90	1.19	-31.74%
YoY %	4.69%	33.33%	-36.00%	-9.64%	-7.78%	-24.37%	-	-
Horiz. %	56.30%	53.78%	40.34%	63.03%	69.75%	75.63%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	23/11/20	28/08/20	29/05/20	24/02/20	25/11/19	26/08/19	27/05/19	-
Price	2.30	1.98	2.00	2.12	2.49	2.55	3.36	-
P/RPS	0.63	0.52	0.45	0.51	0.59	0.60	0.76	-11.72%
YoY %	21.15%	15.56%	-11.76%	-13.56%	-1.67%	-21.05%	-	-
Horiz. %	82.89%	68.42%	59.21%	67.11%	77.63%	78.95%	100.00%	-
P/EPS	10.24	7.77	6.50	16.55	18.51	17.61	28.30	-49.12%
YoY %	31.79%	19.54%	-60.73%	-10.59%	5.11%	-37.77%	-	-
Horiz. %	36.18%	27.46%	22.97%	58.48%	65.41%	62.23%	100.00%	-
EY	9.76	12.87	15.38	6.04	5.40	5.68	3.53	96.62%
YoY %	-24.16%	-16.32%	154.64%	11.85%	-4.93%	60.91%	-	-
Horiz. %	276.49%	364.59%	435.69%	171.10%	152.97%	160.91%	100.00%	-
DY	5.80	10.10	20.00	5.66	6.43	9.41	14.29	-45.09%
YoY %	-42.57%	-49.50%	253.36%	-11.98%	-31.67%	-34.15%	-	-
Horiz. %	40.59%	70.68%	139.96%	39.61%	45.00%	65.85%	100.00%	-
P/NAPS	0.75	0.62	0.65	0.69	0.82	0.86	1.12	-23.40%
YoY %	20.97%	-4.62%	-5.80%	-15.85%	-4.65%	-23.21%	-	-
Horiz. %	66.96%	55.36%	58.04%	61.61%	73.21%	76.79%	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 - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 15:30:00

EMA 5

30 Mins

BUY

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 15:20:00

EMA 5

5 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

639

YTLPOWR

YTL POWER INTERNATIONAL BHD

639

HLIND

HONG LEONG INDUSTRIES BHD

613

DNEX

DAGANG NEXCHANGE BERHAD

597

NOTION

NOTION VTEC BHD

586

MPI

MALAYSIAN PACIFIC INDUSTRIES

581

SNS

SNS NETWORK TECHNOLOGY BERHAD

431

MYEG

MY E.G. SERVICES BHD

404

PBBANK

PUBLIC BANK BHD

399

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

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