[TONGHER] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Annualized Quarter Result
Revenue	573,426	558,846	551,338	569,744	599,085	594,976	602,558	-3.23%
YoY %	2.61%	1.36%	-3.23%	-4.90%	0.69%	-1.26%	-	-
Horiz. %	95.17%	92.75%	91.50%	94.55%	99.42%	98.74%	100.00%	-
PBT	66,400	62,501	69,040	88,316	11,721	24,197	36,508	48.73%
YoY %	6.24%	-9.47%	-21.83%	653.49%	-51.56%	-33.72%	-	-
Horiz. %	181.88%	171.20%	189.11%	241.91%	32.11%	66.28%	100.00%	-
Tax	-11,215	-10,570	-9,596	-12,448	-9,093	-9,108	-11,848	-3.57%
YoY %	-6.10%	-10.15%	22.91%	-36.90%	0.16%	23.13%	-	-
Horiz. %	94.66%	89.21%	80.99%	105.06%	76.75%	76.87%	100.00%	-
NP	55,185	51,930	59,444	75,868	2,628	15,089	24,660	70.67%
YoY %	6.27%	-12.64%	-21.65%	2,786.91%	-82.58%	-38.81%	-	-
Horiz. %	223.78%	210.58%	241.05%	307.66%	10.66%	61.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,231	40,492	48,560	65,936	-3,109	9,925	16,288	96.95%
YoY %	11.70%	-16.61%	-26.35%	2,220.81%	-131.32%	-39.07%	-	-
Horiz. %	277.70%	248.60%	298.13%	404.81%	-19.09%	60.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.89%	16.91%	13.90%	14.09%	77.58%	37.64%	32.45%	-
YoY %	-0.12%	21.65%	-1.35%	-81.84%	106.11%	15.99%	-	-
Horiz. %	52.05%	52.11%	42.84%	43.42%	239.08%	115.99%	100.00%	-
Total Cost	518,241	506,916	491,894	493,876	596,457	579,886	577,898	-6.97%
YoY %	2.23%	3.05%	-0.40%	-17.20%	2.86%	0.34%	-	-
Horiz. %	89.68%	87.72%	85.12%	85.46%	103.21%	100.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	367,396	355,448	346,857	349,395	352,437	365,272	352,275	2.82%
YoY %	3.36%	2.48%	-0.73%	-0.86%	-3.51%	3.69%	-	-
Horiz. %	104.29%	100.90%	98.46%	99.18%	100.05%	103.69%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	13,121	16,629	24,953	49,913	7,552	10,076	15,151	-9.10%
YoY %	-21.10%	-33.36%	-50.01%	560.92%	-25.05%	-33.50%	-	-
Horiz. %	86.60%	109.76%	164.70%	329.44%	49.84%	66.50%	100.00%	-
Div Payout %	29.01%	41.07%	51.39%	75.70%	0.00%	101.52%	93.02%	-
YoY %	-29.36%	-20.08%	-32.11%	0.00%	0.00%	9.14%	-	-
Horiz. %	31.19%	44.15%	55.25%	81.38%	0.00%	109.14%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	367,396	355,448	346,857	349,395	352,437	365,272	352,275	2.82%
YoY %	3.36%	2.48%	-0.73%	-0.86%	-3.51%	3.69%	-	-
Horiz. %	104.29%	100.90%	98.46%	99.18%	100.05%	103.69%	100.00%	-
NOSH	157,430	124,718	124,768	124,784	125,870	125,956	126,263	15.76%
YoY %	26.23%	-0.04%	-0.01%	-0.86%	-0.07%	-0.24%	-	-
Horiz. %	124.68%	98.78%	98.82%	98.83%	99.69%	99.76%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	9.62%	9.29%	10.78%	13.32%	0.44%	2.54%	4.09%	-
YoY %	3.55%	-13.82%	-19.07%	2,927.27%	-82.68%	-37.90%	-	-
Horiz. %	235.21%	227.14%	263.57%	325.67%	10.76%	62.10%	100.00%	-
ROE	12.31%	11.39%	14.00%	18.87%	-0.88%	2.72%	4.62%	-
YoY %	8.08%	-18.64%	-25.81%	2,244.32%	-132.35%	-41.13%	-	-
Horiz. %	266.45%	246.54%	303.03%	408.44%	-19.05%	58.87%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	437.02	448.09	441.89	456.58	475.95	472.37	477.22	-5.67%
YoY %	-2.47%	1.40%	-3.22%	-4.07%	0.76%	-1.02%	-	-
Horiz. %	91.58%	93.90%	92.60%	95.67%	99.73%	98.98%	100.00%	-
EPS	34.47	32.47	38.92	52.84	-2.47	7.88	12.90	91.98%
YoY %	6.16%	-16.57%	-26.34%	2,239.27%	-131.35%	-38.91%	-	-
Horiz. %	267.21%	251.71%	301.71%	409.61%	-19.15%	61.09%	100.00%	-
DPS	10.00	13.33	20.00	40.00	6.00	8.00	12.00	-11.39%
YoY %	-24.98%	-33.35%	-50.00%	566.67%	-25.00%	-33.33%	-	-
Horiz. %	83.33%	111.08%	166.67%	333.33%	50.00%	66.67%	100.00%	-
NAPS	2.80	2.85	2.78	2.80	2.80	2.90	2.79	0.23%
YoY %	-1.75%	2.52%	-0.71%	0.00%	-3.45%	3.94%	-	-
Horiz. %	100.36%	102.15%	99.64%	100.36%	100.36%	103.94%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 124,784
RPS	364.24	354.98	350.21	361.90	380.54	377.93	382.75	-3.23%
YoY %	2.61%	1.36%	-3.23%	-4.90%	0.69%	-1.26%	-	-
Horiz. %	95.16%	92.74%	91.50%	94.55%	99.42%	98.74%	100.00%	-
EPS	28.73	25.72	30.85	41.88	-1.97	6.30	10.35	96.90%
YoY %	11.70%	-16.63%	-26.34%	2,225.89%	-131.27%	-39.13%	-	-
Horiz. %	277.58%	248.50%	298.07%	404.64%	-19.03%	60.87%	100.00%	-
DPS	8.33	10.56	15.85	31.71	4.80	6.40	9.62	-9.11%
YoY %	-21.12%	-33.38%	-50.02%	560.62%	-25.00%	-33.47%	-	-
Horiz. %	86.59%	109.77%	164.76%	329.63%	49.90%	66.53%	100.00%	-
NAPS	2.3337	2.2578	2.2032	2.2194	2.2387	2.3202	2.2377	2.82%
YoY %	3.36%	2.48%	-0.73%	-0.86%	-3.51%	3.69%	-	-
Horiz. %	104.29%	100.90%	98.46%	99.18%	100.04%	103.69%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	2.04	2.03	1.90	1.95	2.02	1.73	1.92	-
P/RPS	0.47	0.45	0.43	0.43	0.42	0.37	0.40	11.29%
YoY %	4.44%	4.65%	0.00%	2.38%	13.51%	-7.50%	-	-
Horiz. %	117.50%	112.50%	107.50%	107.50%	105.00%	92.50%	100.00%	-
P/EPS	5.92	6.25	4.88	3.69	-81.78	21.95	14.88	-45.75%
YoY %	-5.28%	28.07%	32.25%	104.51%	-472.57%	47.51%	-	-
Horiz. %	39.78%	42.00%	32.80%	24.80%	-549.60%	147.51%	100.00%	-
EY	16.90	15.99	20.48	27.10	-1.22	4.55	6.72	84.41%
YoY %	5.69%	-21.92%	-24.43%	2,321.31%	-126.81%	-32.29%	-	-
Horiz. %	251.49%	237.95%	304.76%	403.27%	-18.15%	67.71%	100.00%	-
DY	4.90	6.57	10.53	20.51	2.97	4.62	6.25	-14.91%
YoY %	-25.42%	-37.61%	-48.66%	590.57%	-35.71%	-26.08%	-	-
Horiz. %	78.40%	105.12%	168.48%	328.16%	47.52%	73.92%	100.00%	-
P/NAPS	0.73	0.71	0.68	0.70	0.72	0.60	0.69	3.81%
YoY %	2.82%	4.41%	-2.86%	-2.78%	20.00%	-13.04%	-	-
Horiz. %	105.80%	102.90%	98.55%	101.45%	104.35%	86.96%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	28/02/17	28/11/16	29/08/16	27/05/16	29/02/16	26/11/15	27/08/15	-
Price	2.16	2.04	2.00	2.05	1.97	1.96	2.00	-
P/RPS	0.49	0.46	0.45	0.45	0.41	0.41	0.42	10.77%
YoY %	6.52%	2.22%	0.00%	9.76%	0.00%	-2.38%	-	-
Horiz. %	116.67%	109.52%	107.14%	107.14%	97.62%	97.62%	100.00%	-
P/EPS	6.27	6.28	5.14	3.88	-79.76	24.87	15.50	-45.15%
YoY %	-0.16%	22.18%	32.47%	104.86%	-420.71%	60.45%	-	-
Horiz. %	40.45%	40.52%	33.16%	25.03%	-514.58%	160.45%	100.00%	-
EY	15.96	15.92	19.46	25.78	-1.25	4.02	6.45	82.44%
YoY %	0.25%	-18.19%	-24.52%	2,162.40%	-131.09%	-37.67%	-	-
Horiz. %	247.44%	246.82%	301.71%	399.69%	-19.38%	62.33%	100.00%	-
DY	4.63	6.54	10.00	19.51	3.05	4.08	6.00	-15.80%
YoY %	-29.20%	-34.60%	-48.74%	539.67%	-25.25%	-32.00%	-	-
Horiz. %	77.17%	109.00%	166.67%	325.17%	50.83%	68.00%	100.00%	-
P/NAPS	0.77	0.72	0.72	0.73	0.70	0.68	0.72	4.55%
YoY %	6.94%	0.00%	-1.37%	4.29%	2.94%	-5.56%	-	-
Horiz. %	106.94%	100.00%	100.00%	101.39%	97.22%	94.44%	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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

JCY

JCY INTERNATIONAL BERHAD

969

HLIND

HONG LEONG INDUSTRIES BHD

953

PTRANS

PERAK TRANSIT BERHAD

947

GENTING

GENTING BHD

896

DNEX

DAGANG NEXCHANGE BERHAD

576

NOTION

NOTION VTEC BHD

492

HEXCAP

HEXTAR CAPITAL BERHAD

459

MAYBANK

MALAYAN BANKING BHD

456

PBBANK

PUBLIC BANK BHD

451

Daily Stocks

HSI-HUZ

0.205

-0.015

222,513,900

HSI-CXF

0.125

0.00

201,475,700

INIX-OR

0.02

0.00

141,839,900

MYEG

0.995

-0.015

136,230,100

INGENIEU

0.065

0.00

100,575,400

AHB-WC

0.065

+0.005

92,074,800

HSI-CV4

0.14

0.00

81,011,100

EDUSPEC-OR

0.005

0.00

75,002,700

TECHBASE

0.235

+0.03

71,862,200

HSI-CXV

0.145

-0.01

69,976,800

More active Stocks

PETGAS

18.34

+0.42

408,100

2.00

+0.27

12,791,900

PPB

14.56

+0.26

759,600

KESM

7.41

+0.24

291,300

GAMUDA

6.54

+0.16

17,125,500

PJBUMI

0.85

+0.135

1,365,100

PMETAL

5.83

+0.13

12,234,300

MCLEAN

0.41

+0.125

44,296,400

IHH

6.30

+0.12

3,699,200

EG-WD

0.405

+0.11

49,130,300

More gainer Stocks

NESTLE

123.00

-1.00

43,600

DLADY

35.82

-0.50

87,500

PIE

6.30

-0.41

664,800

MPI

38.82

-0.40

271,400

F&N

31.66

-0.34

354,900

HLFG

17.06

-0.30

63,000

HARTA

3.17

-0.25

11,515,400

KLK

20.44

-0.22

452,700

YTLPOWR

4.88

-0.20

14,951,400

HSI-CVX

0.935

-0.185

10,100

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