[TONGHER] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Annualized Quarter Result
Revenue	555,000	564,338	586,330	685,716	646,725	646,338	657,020	-10.59%
YoY %	-1.65%	-3.75%	-14.49%	6.03%	0.06%	-1.63%	-	-
Horiz. %	84.47%	85.89%	89.24%	104.37%	98.43%	98.37%	100.00%	-
PBT	44,944	48,413	50,378	61,680	48,101	48,610	31,528	26.52%
YoY %	-7.17%	-3.90%	-18.32%	28.23%	-1.05%	54.18%	-	-
Horiz. %	142.55%	153.56%	159.79%	195.64%	152.57%	154.18%	100.00%	-
Tax	-7,828	-8,750	-8,064	-9,656	-24,054	-24,376	-6,154	17.31%
YoY %	10.54%	-8.51%	16.49%	59.86%	1.32%	-296.10%	-	-
Horiz. %	127.20%	142.18%	131.04%	156.91%	390.87%	396.10%	100.00%	-
NP	37,116	39,662	42,314	52,024	24,047	24,234	25,374	28.71%
YoY %	-6.42%	-6.27%	-18.66%	116.34%	-0.77%	-4.49%	-	-
Horiz. %	146.28%	156.31%	166.76%	205.03%	94.77%	95.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,931	34,473	39,134	47,228	19,765	20,772	22,362	24.02%
YoY %	-10.27%	-11.91%	-17.14%	138.95%	-4.85%	-7.11%	-	-
Horiz. %	138.32%	154.16%	175.00%	211.20%	88.39%	92.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.42%	18.07%	16.01%	15.65%	50.01%	50.15%	19.52%	-
YoY %	-3.60%	12.87%	2.30%	-68.71%	-0.28%	156.92%	-	-
Horiz. %	89.24%	92.57%	82.02%	80.17%	256.20%	256.92%	100.00%	-
Total Cost	517,884	524,676	544,016	633,692	622,678	622,104	631,646	-12.34%
YoY %	-1.29%	-3.56%	-14.15%	1.77%	0.09%	-1.51%	-	-
Horiz. %	81.99%	83.06%	86.13%	100.32%	98.58%	98.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	480,542	471,330	492,824	472,866	472,102	467,750	460,269	2.90%
YoY %	1.95%	-4.36%	4.22%	0.16%	0.93%	1.63%	-	-
Horiz. %	104.40%	102.40%	107.07%	102.74%	102.57%	101.63%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	15,352	20,470	30,705	61,411	18,513	24,699	37,068	-44.28%
YoY %	-25.00%	-33.33%	-50.00%	231.72%	-25.05%	-33.37%	-	-
Horiz. %	41.42%	55.22%	82.83%	165.67%	49.94%	66.63%	100.00%	-
Div Payout %	49.64%	59.38%	78.46%	130.03%	93.67%	118.91%	165.77%	-
YoY %	-16.40%	-24.32%	-39.66%	38.82%	-21.23%	-28.27%	-	-
Horiz. %	29.95%	35.82%	47.33%	78.44%	56.51%	71.73%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	480,542	471,330	492,824	472,866	472,102	467,750	460,269	2.90%
YoY %	1.95%	-4.36%	4.22%	0.16%	0.93%	1.63%	-	-
Horiz. %	104.40%	102.40%	107.07%	102.74%	102.57%	101.63%	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%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	6.69%	7.03%	7.22%	7.59%	3.72%	3.75%	3.86%	-
YoY %	-4.84%	-2.63%	-4.87%	104.03%	-0.80%	-2.85%	-	-
Horiz. %	173.32%	182.12%	187.05%	196.63%	96.37%	97.15%	100.00%	-
ROE	6.44%	7.31%	7.94%	9.99%	4.19%	4.44%	4.86%	-
YoY %	-11.90%	-7.93%	-20.52%	138.42%	-5.63%	-8.64%	-	-
Horiz. %	132.51%	150.41%	163.37%	205.56%	86.21%	91.36%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	361.50	367.58	381.90	446.64	419.18	418.69	425.39	-10.23%
YoY %	-1.65%	-3.75%	-14.49%	6.55%	0.12%	-1.58%	-	-
Horiz. %	84.98%	86.41%	89.78%	105.00%	98.54%	98.42%	100.00%	-
EPS	20.15	22.45	25.48	30.76	12.81	13.45	14.48	24.51%
YoY %	-10.24%	-11.89%	-17.17%	140.12%	-4.76%	-7.11%	-	-
Horiz. %	139.16%	155.04%	175.97%	212.43%	88.47%	92.89%	100.00%	-
DPS	10.00	13.33	20.00	40.00	12.00	16.00	24.00	-44.06%
YoY %	-24.98%	-33.35%	-50.00%	233.33%	-25.00%	-33.33%	-	-
Horiz. %	41.67%	55.54%	83.33%	166.67%	50.00%	66.67%	100.00%	-
NAPS	3.13	3.07	3.21	3.08	3.06	3.03	2.98	3.31%
YoY %	1.95%	-4.36%	4.22%	0.65%	0.99%	1.68%	-	-
Horiz. %	105.03%	103.02%	107.72%	103.36%	102.68%	101.68%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 157,430
RPS	352.54	358.47	372.44	435.57	410.80	410.56	417.34	-10.59%
YoY %	-1.65%	-3.75%	-14.49%	6.03%	0.06%	-1.62%	-	-
Horiz. %	84.47%	85.89%	89.24%	104.37%	98.43%	98.38%	100.00%	-
EPS	19.65	21.90	24.86	30.00	12.55	13.19	14.20	24.05%
YoY %	-10.27%	-11.91%	-17.13%	139.04%	-4.85%	-7.11%	-	-
Horiz. %	138.38%	154.23%	175.07%	211.27%	88.38%	92.89%	100.00%	-
DPS	9.75	13.00	19.50	39.01	11.76	15.69	23.55	-44.30%
YoY %	-25.00%	-33.33%	-50.01%	231.72%	-25.05%	-33.38%	-	-
Horiz. %	41.40%	55.20%	82.80%	165.65%	49.94%	66.62%	100.00%	-
NAPS	3.0524	2.9939	3.1304	3.0037	2.9988	2.9712	2.9236	2.90%
YoY %	1.95%	-4.36%	4.22%	0.16%	0.93%	1.63%	-	-
Horiz. %	104.41%	102.40%	107.07%	102.74%	102.57%	101.63%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	2.33	2.07	2.07	1.49	2.28	2.53	2.68	-
P/RPS	0.64	0.56	0.54	0.33	0.54	0.60	0.63	1.05%
YoY %	14.29%	3.70%	63.64%	-38.89%	-10.00%	-4.76%	-	-
Horiz. %	101.59%	88.89%	85.71%	52.38%	85.71%	95.24%	100.00%	-
P/EPS	11.57	9.22	8.12	4.84	17.80	18.80	18.51	-26.79%
YoY %	25.49%	13.55%	67.77%	-72.81%	-5.32%	1.57%	-	-
Horiz. %	62.51%	49.81%	43.87%	26.15%	96.16%	101.57%	100.00%	-
EY	8.65	10.85	12.31	20.65	5.62	5.32	5.40	36.70%
YoY %	-20.28%	-11.86%	-40.39%	267.44%	5.64%	-1.48%	-	-
Horiz. %	160.19%	200.93%	227.96%	382.41%	104.07%	98.52%	100.00%	-
DY	4.29	6.44	9.66	26.85	5.26	6.32	8.96	-38.66%
YoY %	-33.39%	-33.33%	-64.02%	410.46%	-16.77%	-29.46%	-	-
Horiz. %	47.88%	71.88%	107.81%	299.67%	58.71%	70.54%	100.00%	-
P/NAPS	0.74	0.67	0.64	0.48	0.75	0.83	0.90	-12.18%
YoY %	10.45%	4.69%	33.33%	-36.00%	-9.64%	-7.78%	-	-
Horiz. %	82.22%	74.44%	71.11%	53.33%	83.33%	92.22%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	22/02/21	23/11/20	28/08/20	29/05/20	24/02/20	25/11/19	26/08/19	-
Price	2.65	2.30	1.98	2.00	2.12	2.49	2.55	-
P/RPS	0.73	0.63	0.52	0.45	0.51	0.59	0.60	13.89%
YoY %	15.87%	21.15%	15.56%	-11.76%	-13.56%	-1.67%	-	-
Horiz. %	121.67%	105.00%	86.67%	75.00%	85.00%	98.33%	100.00%	-
P/EPS	13.15	10.24	7.77	6.50	16.55	18.51	17.61	-17.61%
YoY %	28.42%	31.79%	19.54%	-60.73%	-10.59%	5.11%	-	-
Horiz. %	74.67%	58.15%	44.12%	36.91%	93.98%	105.11%	100.00%	-
EY	7.60	9.76	12.87	15.38	6.04	5.40	5.68	21.31%
YoY %	-22.13%	-24.16%	-16.32%	154.64%	11.85%	-4.93%	-	-
Horiz. %	133.80%	171.83%	226.58%	270.77%	106.34%	95.07%	100.00%	-
DY	3.77	5.80	10.10	20.00	5.66	6.43	9.41	-45.50%
YoY %	-35.00%	-42.57%	-49.50%	253.36%	-11.98%	-31.67%	-	-
Horiz. %	40.06%	61.64%	107.33%	212.54%	60.15%	68.33%	100.00%	-
P/NAPS	0.85	0.75	0.62	0.65	0.69	0.82	0.86	-0.77%
YoY %	13.33%	20.97%	-4.62%	-5.80%	-15.85%	-4.65%	-	-
Horiz. %	98.84%	87.21%	72.09%	75.58%	80.23%	95.35%	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 - 10 July 2024

MQ Trader

MQ Trading Signals

2024-07-10 15:20:00

EMA 5

10 Mins

BUY

2024-07-10 15:20:00

ADX

10 Mins

BUY

2024-07-10 15:20:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-07-10 15:20:00

EMA 5

5 Mins

BUY

2024-07-10 15:20:00

ADX

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 >

YTLPOWR

YTL POWER INTERNATIONAL BHD

1000

ARMADA

BUMI ARMADA BERHAD

1000

SALCON

SALCON BHD

894

GENTING

GENTING BHD

866

GENM

GENTING MALAYSIA BERHAD

751

MAYBANK

MALAYAN BANKING BHD

707

PBBANK

PUBLIC BANK BHD

696

JCY

JCY INTERNATIONAL BERHAD

691

JPG

JOHOR PLANTATIONS GROUP BERHAD

685

DNEX

DAGANG NEXCHANGE BERHAD

673

Daily Stocks

HSI-CXV

0.07

-0.005

153,277,100

INIX-OR

0.02

0.00

141,839,900

HSI-HWE

0.145

-0.005

128,080,500

SALCON-WB

0.095

-0.025

121,410,800

DATAPRP

0.245

+0.035

109,781,400

AHB-WC

0.08

0.00

106,280,300

WCT

1.05

+0.08

81,764,000

EDUSPEC-OR

0.005

0.00

75,002,700

JAKS

0.18

+0.01

70,087,500

HSI-CXN

0.13

-0.005

63,729,300

More active Stocks

NESTLE

122.70

+0.30

43,400

MCEMENT

5.55

+0.27

4,604,000

BKAWAN

19.80

+0.20

16,400

GAMUDA

7.52

+0.19

14,040,800

HEIM

22.08

+0.18

301,500

FRONTKN

4.74

+0.17

9,526,200

GCB

4.16

+0.15

2,697,900

AORB

3.36

+0.13

9,100

CIMB

7.09

+0.12

36,277,600

6.94

+0.12

10,027,800

More gainer Stocks

DLADY

33.66

-0.74

121,000

MPI

40.00

-0.26

230,400

F&N

31.14

-0.24

281,600

ORIENT

6.97

-0.18

1,220,900

ANNJOO

1.17

-0.17

11,888,100

HLBANK

19.12

-0.14

1,485,000

KLUANG

6.06

-0.14

15,200

HSI-CYE

0.155

-0.125

88,500

PETDAG

17.20

-0.12

525,700

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