[TONGHER] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Annualized Quarter Result
Revenue	519,999	527,602	514,226	527,784	484,398	507,022	536,358	-2.03%
YoY %	-1.44%	2.60%	-2.57%	8.96%	-4.46%	-5.47%	-	-
Horiz. %	96.95%	98.37%	95.87%	98.40%	90.31%	94.53%	100.00%	-
PBT	30,841	39,132	41,094	38,604	29,257	30,793	38,220	-13.29%
YoY %	-21.19%	-4.77%	6.45%	31.95%	-4.99%	-19.43%	-	-
Horiz. %	80.69%	102.39%	107.52%	101.00%	76.55%	80.57%	100.00%	-
Tax	-6,111	-9,172	-7,408	-7,092	-4,717	-6,321	-5,704	4.68%
YoY %	33.37%	-23.81%	-4.46%	-50.35%	25.38%	-10.82%	-	-
Horiz. %	107.14%	160.80%	129.87%	124.33%	82.70%	110.82%	100.00%	-
NP	24,730	29,960	33,686	31,512	24,540	24,472	32,516	-16.63%
YoY %	-17.46%	-11.06%	6.90%	28.41%	0.28%	-24.74%	-	-
Horiz. %	76.05%	92.14%	103.60%	96.91%	75.47%	75.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,596	19,849	22,452	21,004	14,654	14,824	20,846	-10.65%
YoY %	-11.35%	-11.59%	6.89%	43.33%	-1.15%	-28.89%	-	-
Horiz. %	84.41%	95.22%	107.70%	100.76%	70.30%	71.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.81%	23.44%	18.03%	18.37%	16.12%	20.53%	14.92%	-
YoY %	-15.49%	30.01%	-1.85%	13.96%	-21.48%	37.60%	-	-
Horiz. %	132.77%	157.10%	120.84%	123.12%	108.04%	137.60%	100.00%	-
Total Cost	495,269	497,642	480,540	496,272	459,858	482,550	503,842	-1.13%
YoY %	-0.48%	3.56%	-3.17%	7.92%	-4.70%	-4.23%	-	-
Horiz. %	98.30%	98.77%	95.38%	98.50%	91.27%	95.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	319,914	318,736	310,990	312,529	305,436	300,452	303,053	3.66%
YoY %	0.37%	2.49%	-0.49%	2.32%	1.66%	-0.86%	-	-
Horiz. %	105.56%	105.18%	102.62%	103.13%	100.79%	99.14%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	5,057	6,745	10,113	20,244	27,882	37,186	55,792	-79.73%
YoY %	-25.03%	-33.30%	-50.04%	-27.39%	-25.02%	-33.35%	-	-
Horiz. %	9.06%	12.09%	18.13%	36.28%	49.97%	66.65%	100.00%	-
Div Payout %	28.74%	33.98%	45.05%	96.39%	190.27%	250.86%	267.64%	-
YoY %	-15.42%	-24.57%	-53.26%	-49.34%	-24.15%	-6.27%	-	-
Horiz. %	10.74%	12.70%	16.83%	36.01%	71.09%	93.73%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	319,914	318,736	310,990	312,529	305,436	300,452	303,053	3.66%
YoY %	0.37%	2.49%	-0.49%	2.32%	1.66%	-0.86%	-	-
Horiz. %	105.56%	105.18%	102.62%	103.13%	100.79%	99.14%	100.00%	-
NOSH	126,448	126,482	126,418	126,530	126,737	126,773	126,800	-0.18%
YoY %	-0.03%	0.05%	-0.09%	-0.16%	-0.03%	-0.02%	-	-
Horiz. %	99.72%	99.75%	99.70%	99.79%	99.95%	99.98%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	4.76%	5.68%	6.55%	5.97%	5.07%	4.83%	6.06%	-
YoY %	-16.20%	-13.28%	9.72%	17.75%	4.97%	-20.30%	-	-
Horiz. %	78.55%	93.73%	108.09%	98.51%	83.66%	79.70%	100.00%	-
ROE	5.50%	6.23%	7.22%	6.72%	4.80%	4.93%	6.88%	-
YoY %	-11.72%	-13.71%	7.44%	40.00%	-2.64%	-28.34%	-	-
Horiz. %	79.94%	90.55%	104.94%	97.67%	69.77%	71.66%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	411.23	417.13	406.76	417.12	382.21	399.95	422.99	-1.85%
YoY %	-1.41%	2.55%	-2.48%	9.13%	-4.44%	-5.45%	-	-
Horiz. %	97.22%	98.61%	96.16%	98.61%	90.36%	94.55%	100.00%	-
EPS	13.91	15.69	17.76	16.60	11.56	11.69	16.44	-10.51%
YoY %	-11.34%	-11.66%	6.99%	43.60%	-1.11%	-28.89%	-	-
Horiz. %	84.61%	95.44%	108.03%	100.97%	70.32%	71.11%	100.00%	-
DPS	4.00	5.33	8.00	16.00	22.00	29.33	44.00	-79.69%
YoY %	-24.95%	-33.38%	-50.00%	-27.27%	-24.99%	-33.34%	-	-
Horiz. %	9.09%	12.11%	18.18%	36.36%	50.00%	66.66%	100.00%	-
NAPS	2.53	2.52	2.46	2.47	2.41	2.37	2.39	3.85%
YoY %	0.40%	2.44%	-0.40%	2.49%	1.69%	-0.84%	-	-
Horiz. %	105.86%	105.44%	102.93%	103.35%	100.84%	99.16%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 126,530
RPS	330.30	335.13	326.64	335.25	307.69	322.06	340.70	-2.03%
YoY %	-1.44%	2.60%	-2.57%	8.96%	-4.46%	-5.47%	-	-
Horiz. %	96.95%	98.37%	95.87%	98.40%	90.31%	94.53%	100.00%	-
EPS	11.18	12.61	14.26	13.34	9.31	9.42	13.24	-10.63%
YoY %	-11.34%	-11.57%	6.90%	43.29%	-1.17%	-28.85%	-	-
Horiz. %	84.44%	95.24%	107.70%	100.76%	70.32%	71.15%	100.00%	-
DPS	3.21	4.28	6.42	12.86	17.71	23.62	35.44	-79.74%
YoY %	-25.00%	-33.33%	-50.08%	-27.39%	-25.02%	-33.35%	-	-
Horiz. %	9.06%	12.08%	18.12%	36.29%	49.97%	66.65%	100.00%	-
NAPS	2.0321	2.0246	1.9754	1.9852	1.9401	1.9085	1.925	3.66%
YoY %	0.37%	2.49%	-0.49%	2.32%	1.66%	-0.86%	-	-
Horiz. %	105.56%	105.17%	102.62%	103.13%	100.78%	99.14%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	1.74	1.72	1.64	1.70	1.77	1.81	2.09	-
P/RPS	0.42	0.41	0.40	0.41	0.46	0.45	0.49	-9.74%
YoY %	2.44%	2.50%	-2.44%	-10.87%	2.22%	-8.16%	-	-
Horiz. %	85.71%	83.67%	81.63%	83.67%	93.88%	91.84%	100.00%	-
P/EPS	12.50	10.96	9.23	10.24	15.31	15.48	12.71	-1.10%
YoY %	14.05%	18.74%	-9.86%	-33.12%	-1.10%	21.79%	-	-
Horiz. %	98.35%	86.23%	72.62%	80.57%	120.46%	121.79%	100.00%	-
EY	8.00	9.12	10.83	9.76	6.53	6.46	7.87	1.09%
YoY %	-12.28%	-15.79%	10.96%	49.46%	1.08%	-17.92%	-	-
Horiz. %	101.65%	115.88%	137.61%	124.02%	82.97%	82.08%	100.00%	-
DY	2.30	3.10	4.88	9.41	12.43	16.21	21.05	-77.05%
YoY %	-25.81%	-36.48%	-48.14%	-24.30%	-23.32%	-22.99%	-	-
Horiz. %	10.93%	14.73%	23.18%	44.70%	59.05%	77.01%	100.00%	-
P/NAPS	0.69	0.68	0.67	0.69	0.73	0.76	0.87	-14.28%
YoY %	1.47%	1.49%	-2.90%	-5.48%	-3.95%	-12.64%	-	-
Horiz. %	79.31%	78.16%	77.01%	79.31%	83.91%	87.36%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	27/02/14	27/11/13	28/08/13	23/05/13	27/02/13	26/11/12	29/08/12	-
Price	1.70	1.80	1.63	1.88	1.75	1.85	1.91	-
P/RPS	0.41	0.43	0.40	0.45	0.46	0.46	0.45	-6.00%
YoY %	-4.65%	7.50%	-11.11%	-2.17%	0.00%	2.22%	-	-
Horiz. %	91.11%	95.56%	88.89%	100.00%	102.22%	102.22%	100.00%	-
P/EPS	12.22	11.47	9.18	11.33	15.14	15.82	11.62	3.40%
YoY %	6.54%	24.95%	-18.98%	-25.17%	-4.30%	36.14%	-	-
Horiz. %	105.16%	98.71%	79.00%	97.50%	130.29%	136.14%	100.00%	-
EY	8.19	8.72	10.90	8.83	6.61	6.32	8.61	-3.27%
YoY %	-6.08%	-20.00%	23.44%	33.59%	4.59%	-26.60%	-	-
Horiz. %	95.12%	101.28%	126.60%	102.56%	76.77%	73.40%	100.00%	-
DY	2.35	2.96	4.91	8.51	12.57	15.86	23.04	-78.07%
YoY %	-20.61%	-39.71%	-42.30%	-32.30%	-20.74%	-31.16%	-	-
Horiz. %	10.20%	12.85%	21.31%	36.94%	54.56%	68.84%	100.00%	-
P/NAPS	0.67	0.71	0.66	0.76	0.73	0.78	0.80	-11.12%
YoY %	-5.63%	7.58%	-13.16%	4.11%	-6.41%	-2.50%	-	-
Horiz. %	83.75%	88.75%	82.50%	95.00%	91.25%	97.50%	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 - 25 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

712

HLIND

HONG LEONG INDUSTRIES BHD

676

MPI

MALAYSIAN PACIFIC INDUSTRIES

649

YTLPOWR

YTL POWER INTERNATIONAL BHD

613

NOTION

NOTION VTEC BHD

539

DNEX

DAGANG NEXCHANGE BERHAD

535

HEXCAP

HEXTAR CAPITAL BERHAD

405

GENTING

GENTING BHD

385

SNS

SNS NETWORK TECHNOLOGY BERHAD

384

Daily Stocks

INGENIEU

0.065

0.00

211,197,800

INIX-OR

0.02

0.00

141,839,900

HSI-CXF

0.11

-0.01

135,116,300

HSI-HUZ

0.19

-0.005

88,893,600

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

HSI-CXV

0.14

-0.005

43,160,800

AHB-WC

0.07

+0.005

41,752,100

JCY

0.73

+0.035

33,338,900

ASTRO

0.31

-0.03

27,418,900

More active Stocks

DLADY

36.50

+0.48

200

MPI

38.84

+0.24

1,400

UTDPLT

24.12

+0.18

23,100

MAHSING-C60

0.455

+0.115

181,000

GAMUDA

6.61

+0.11

1,795,000

VSTECS

4.11

+0.11

276,600

KGB

3.50

+0.10

336,000

HLBANK

19.26

+0.10

57,600

PETGAS

18.14

+0.10

5,300

NOTION-WD

1.86

+0.08

1,193,300

More gainer Stocks

NESTLE

122.10

-0.40

300

PENTA-C42

0.08

-0.26

200,000

KLK

20.76

-0.22

124,800

SUNCON-C16

0.12

-0.22

20,000

TENAGA

13.88

-0.12

313,800

KUAISHO-C17

0.08

-0.12

58,800

YTLPOWR-C39

0.805

-0.12

5,000

AEON-C31

0.045

-0.105

2,811,100

GCB-C5

0.945

-0.095

5,000

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