[TONGHER] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Annualized Quarter Result
Revenue	304,062	266,170	222,818	190,468	200,464	199,252	208,232	28.62%
YoY %	14.24%	19.46%	16.98%	-4.99%	0.61%	-4.31%	-	-
Horiz. %	146.02%	127.82%	107.00%	91.47%	96.27%	95.69%	100.00%	-
PBT	73,107	67,441	44,120	29,044	35,357	42,348	49,596	29.42%
YoY %	8.40%	52.86%	51.91%	-17.86%	-16.51%	-14.61%	-	-
Horiz. %	147.41%	135.98%	88.96%	58.56%	71.29%	85.39%	100.00%	-
Tax	-17,075	-15,965	-10,868	-8,344	-5,711	-12,012	-13,754	15.46%
YoY %	-6.95%	-46.90%	-30.25%	-46.10%	52.46%	12.67%	-	-
Horiz. %	124.15%	116.08%	79.02%	60.67%	41.52%	87.33%	100.00%	-
NP	56,032	51,476	33,252	20,700	29,646	30,336	35,842	34.58%
YoY %	8.85%	54.81%	60.64%	-30.18%	-2.27%	-15.36%	-	-
Horiz. %	156.33%	143.62%	92.77%	57.75%	82.71%	84.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,817	49,224	32,410	20,700	29,676	30,369	35,880	29.31%
YoY %	7.30%	51.88%	56.57%	-30.25%	-2.28%	-15.36%	-	-
Horiz. %	147.20%	137.19%	90.33%	57.69%	82.71%	84.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.36%	23.67%	24.63%	28.73%	16.15%	28.36%	27.73%	-
YoY %	-1.31%	-3.90%	-14.27%	77.89%	-43.05%	2.27%	-	-
Horiz. %	84.24%	85.36%	88.82%	103.61%	58.24%	102.27%	100.00%	-
Total Cost	248,030	214,694	189,566	169,768	170,818	168,916	172,390	27.36%
YoY %	15.53%	13.26%	11.66%	-0.61%	1.13%	-2.02%	-	-
Horiz. %	143.88%	124.54%	109.96%	98.48%	99.09%	97.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	22,506	208,921	197,891	193,109	185,917	167,786	180,486	-74.94%
YoY %	-89.23%	5.57%	2.48%	3.87%	10.81%	-7.04%	-	-
Horiz. %	12.47%	115.75%	109.64%	106.99%	103.01%	92.96%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Dividend
Div	20,382	27,176	135	-	18,507	20,134	200	2063.48%
YoY %	-25.00%	20,030.37%	0.00%	-	-8.08%	9,967.00%	-	-
Horiz. %	10,191.00%	13,588.00%	67.50%	-	9,253.50%	10,067.00%	100.00%	-
Div Payout %	38.59%	55.21%	0.42%	-	62.37%	66.30%	0.56%	-
YoY %	-30.10%	13,045.24%	0.00%	-	-5.93%	11,739.29%	-	-
Horiz. %	6,891.07%	9,858.93%	75.00%	-	11,137.50%	11,839.29%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Equity
Net Worth	22,506	208,921	197,891	193,109	185,917	167,786	180,486	-74.94%
YoY %	-89.23%	5.57%	2.48%	3.87%	10.81%	-7.04%	-	-
Horiz. %	12.47%	115.75%	109.64%	106.99%	103.01%	92.96%	100.00%	-
NOSH	84,928	84,927	84,931	84,697	84,125	83,893	83,558	1.08%
YoY %	0.00%	-0.00%	0.28%	0.68%	0.28%	0.40%	-	-
Horiz. %	101.64%	101.64%	101.64%	101.36%	100.68%	100.40%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Ratio Analysis
NP Margin	18.43%	19.34%	14.92%	10.87%	14.79%	15.22%	17.21%	-
YoY %	-4.71%	29.62%	37.26%	-26.50%	-2.83%	-11.56%	-	-
Horiz. %	107.09%	112.38%	86.69%	63.16%	85.94%	88.44%	100.00%	-
ROE	234.68%	23.56%	16.38%	10.72%	15.96%	18.10%	19.88%	-
YoY %	896.10%	43.83%	52.80%	-32.83%	-11.82%	-8.95%	-	-
Horiz. %	1,180.48%	118.51%	82.39%	53.92%	80.28%	91.05%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Per Share
RPS	358.02	313.41	262.35	224.88	238.29	237.51	249.21	27.23%
YoY %	14.23%	19.46%	16.66%	-5.63%	0.33%	-4.69%	-	-
Horiz. %	143.66%	125.76%	105.27%	90.24%	95.62%	95.31%	100.00%	-
EPS	41.46	57.96	38.16	24.44	35.28	36.20	42.94	-2.30%
YoY %	-28.47%	51.89%	56.14%	-30.73%	-2.54%	-15.70%	-	-
Horiz. %	96.55%	134.98%	88.87%	56.92%	82.16%	84.30%	100.00%	-
DPS	24.00	32.00	0.16	0.00	22.00	24.00	0.24	2036.43%
YoY %	-25.00%	19,900.00%	0.00%	0.00%	-8.33%	9,900.00%	-	-
Horiz. %	10,000.00%	13,333.33%	66.67%	0.00%	9,166.67%	10,000.00%	100.00%	-
NAPS	0.265	2.46	2.33	2.28	2.21	2.00	2.16	-75.21%
YoY %	-89.23%	5.58%	2.19%	3.17%	10.50%	-7.41%	-	-
Horiz. %	12.27%	113.89%	107.87%	105.56%	102.31%	92.59%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 84,697
RPS	193.14	169.07	141.53	120.99	127.34	126.57	132.27	28.61%
YoY %	14.24%	19.46%	16.98%	-4.99%	0.61%	-4.31%	-	-
Horiz. %	146.02%	127.82%	107.00%	91.47%	96.27%	95.69%	100.00%	-
EPS	33.55	31.27	20.59	13.15	18.85	19.29	22.79	29.31%
YoY %	7.29%	51.87%	56.58%	-30.24%	-2.28%	-15.36%	-	-
Horiz. %	147.21%	137.21%	90.35%	57.70%	82.71%	84.64%	100.00%	-
DPS	12.95	17.26	0.09	0.00	11.76	12.79	0.13	2030.97%
YoY %	-24.97%	19,077.78%	0.00%	0.00%	-8.05%	9,738.46%	-	-
Horiz. %	9,961.54%	13,276.92%	69.23%	0.00%	9,046.15%	9,838.46%	100.00%	-
NAPS	0.143	1.3271	1.257	1.2266	1.181	1.0658	1.1465	-74.94%
YoY %	-89.22%	5.58%	2.48%	3.86%	10.81%	-7.04%	-	-
Horiz. %	12.47%	115.75%	109.64%	106.99%	103.01%	92.96%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	-
Price	4.10	3.36	2.86	2.82	2.39	3.30	3.66	-
P/RPS	1.15	1.07	1.09	1.25	1.00	1.39	1.47	-15.05%
YoY %	7.48%	-1.83%	-12.80%	25.00%	-28.06%	-5.44%	-	-
Horiz. %	78.23%	72.79%	74.15%	85.03%	68.03%	94.56%	100.00%	-
P/EPS	6.59	5.80	7.49	11.54	6.78	9.12	8.52	-15.69%
YoY %	13.62%	-22.56%	-35.10%	70.21%	-25.66%	7.04%	-	-
Horiz. %	77.35%	68.08%	87.91%	135.45%	79.58%	107.04%	100.00%	-
EY	15.17	17.25	13.34	8.67	14.76	10.97	11.73	18.64%
YoY %	-12.06%	29.31%	53.86%	-41.26%	34.55%	-6.48%	-	-
Horiz. %	129.33%	147.06%	113.73%	73.91%	125.83%	93.52%	100.00%	-
DY	5.85	9.52	0.06	0.00	9.21	7.27	0.07	1796.14%
YoY %	-38.55%	15,766.67%	0.00%	0.00%	26.69%	10,285.71%	-	-
Horiz. %	8,357.14%	13,600.00%	85.71%	0.00%	13,157.14%	10,385.71%	100.00%	-
P/NAPS	15.47	1.37	1.23	1.24	1.08	1.65	1.69	335.83%
YoY %	1,029.20%	11.38%	-0.81%	14.81%	-34.55%	-2.37%	-	-
Horiz. %	915.38%	81.07%	72.78%	73.37%	63.91%	97.63%	100.00%	-

	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	01/03/07	28/11/06	25/08/06	13/06/06	27/02/06	29/11/05	29/08/05	-
Price	4.08	3.72	3.08	2.68	2.34	3.14	3.22	-
P/RPS	1.14	1.19	1.17	1.19	0.98	1.32	1.29	-7.88%
YoY %	-4.20%	1.71%	-1.68%	21.43%	-25.76%	2.33%	-	-
Horiz. %	88.37%	92.25%	90.70%	92.25%	75.97%	102.33%	100.00%	-
P/EPS	6.56	6.42	8.07	10.97	6.63	8.67	7.50	-8.51%
YoY %	2.18%	-20.45%	-26.44%	65.46%	-23.53%	15.60%	-	-
Horiz. %	87.47%	85.60%	107.60%	146.27%	88.40%	115.60%	100.00%	-
EY	15.24	15.58	12.39	9.12	15.08	11.53	13.34	9.25%
YoY %	-2.18%	25.75%	35.86%	-39.52%	30.79%	-13.57%	-	-
Horiz. %	114.24%	116.79%	92.88%	68.37%	113.04%	86.43%	100.00%	-
DY	5.88	8.60	0.05	0.00	9.40	7.64	0.07	1802.60%
YoY %	-31.63%	17,100.00%	0.00%	0.00%	23.04%	10,814.29%	-	-
Horiz. %	8,400.00%	12,285.71%	71.43%	0.00%	13,428.57%	10,914.29%	100.00%	-
P/NAPS	15.40	1.51	1.32	1.18	1.06	1.57	1.49	372.47%
YoY %	919.87%	14.39%	11.86%	11.32%	-32.48%	5.37%	-	-
Horiz. %	1,033.56%	101.34%	88.59%	79.19%	71.14%	105.37%	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 09:25:00

EMA 5

5 Mins

SELL

2024-07-01 09:25:00

ADX

5 Mins

SELL

2024-07-01 09:25:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-07-01 09:25:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-07-01 09:20:00

EMA 5

10 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

898

HLIND

HONG LEONG INDUSTRIES BHD

882

JCY

JCY INTERNATIONAL BERHAD

584

GENTING

GENTING BHD

432

YTLPOWR

YTL POWER INTERNATIONAL BHD

428

NOTION

NOTION VTEC BHD

396

DNEX

DAGANG NEXCHANGE BERHAD

383

SNS

SNS NETWORK TECHNOLOGY BERHAD

297

MYEG

MY E.G. SERVICES BHD

291

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.075

0.00

75,955,500

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.055

+0.005

55,821,900

NOVAMSC

0.225

+0.01

45,470,600

EATECH

0.355

+0.015

41,476,400

SNS

0.79

+0.035

39,910,900

HIAPTEK

0.44

+0.015

33,026,500

MAXLAND-WB

0.03

+0.025

33,008,400

More active Stocks

NESTLE

122.30

+0.80

80,400

AJI

15.72

+0.22

116,400

BIPORT

6.50

+0.20

1,000

HUMEIND

3.52

+0.17

1,256,600

PPB

14.46

+0.16

33,100

KSENG

6.22

+0.14

326,300

HEIM

22.18

+0.14

88,800

DLADY

36.32

+0.14

17,800

YTL

3.57

+0.12

4,590,700

UTDPLT

24.62

+0.12

62,400

More gainer Stocks

MPI

38.96

-0.46

600

NIKKEI-HD

0.925

-0.265

160,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.12

-0.18

7,688,000

UMS

2.13

-0.16

2,000

KHIND

2.65

-0.13

4,000

KUAISHO-C17

0.08

-0.12

58,800

ANALABS

1.76

-0.10

3,100

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

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