[TONGHER] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Cumulative Result
Revenue	133,569	519,999	395,702	257,113	131,946	484,398	380,267	-50.24%
YoY %	-74.31%	31.41%	53.90%	94.86%	-72.76%	27.38%	-	-
Horiz. %	35.13%	136.75%	104.06%	67.61%	34.70%	127.38%	100.00%	-
PBT	14,730	30,841	29,349	20,547	9,651	29,257	23,095	-25.92%
YoY %	-52.24%	5.08%	42.84%	112.90%	-67.01%	26.68%	-	-
Horiz. %	63.78%	133.54%	127.08%	88.97%	41.79%	126.68%	100.00%	-
Tax	-3,012	-6,111	-6,879	-3,704	-1,773	-4,717	-4,741	-26.11%
YoY %	50.71%	11.16%	-85.72%	-108.91%	62.41%	0.51%	-	-
Horiz. %	63.53%	128.90%	145.10%	78.13%	37.40%	99.49%	100.00%	-
NP	11,718	24,730	22,470	16,843	7,878	24,540	18,354	-25.87%
YoY %	-52.62%	10.06%	33.41%	113.80%	-67.90%	33.70%	-	-
Horiz. %	63.84%	134.74%	122.43%	91.77%	42.92%	133.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,413	17,596	14,887	11,226	5,251	14,654	11,118	-16.97%
YoY %	-52.19%	18.20%	32.61%	113.79%	-64.17%	31.80%	-	-
Horiz. %	75.67%	158.27%	133.90%	100.97%	47.23%	131.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.45%	19.81%	23.44%	18.03%	18.37%	16.12%	20.53%	-
YoY %	3.23%	-15.49%	30.01%	-1.85%	13.96%	-21.48%	-	-
Horiz. %	99.61%	96.49%	114.17%	87.82%	89.48%	78.52%	100.00%	-
Total Cost	121,851	495,269	373,232	240,270	124,068	459,858	361,913	-51.63%
YoY %	-75.40%	32.70%	55.34%	93.66%	-73.02%	27.06%	-	-
Horiz. %	33.67%	136.85%	103.13%	66.39%	34.28%	127.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	328,929	319,914	318,736	310,990	312,529	305,436	300,452	6.22%
YoY %	2.82%	0.37%	2.49%	-0.49%	2.32%	1.66%	-	-
Horiz. %	109.48%	106.48%	106.09%	103.51%	104.02%	101.66%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Dividend
Div	6,325	5,057	5,059	5,056	5,061	27,882	27,890	-62.84%
YoY %	25.07%	-0.04%	0.06%	-0.10%	-81.85%	-0.03%	-	-
Horiz. %	22.68%	18.13%	18.14%	18.13%	18.15%	99.97%	100.00%	-
Div Payout %	75.19%	28.74%	33.98%	45.05%	96.39%	190.27%	250.86%	-
YoY %	161.62%	-15.42%	-24.57%	-53.26%	-49.34%	-24.15%	-	-
Horiz. %	29.97%	11.46%	13.55%	17.96%	38.42%	75.85%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Equity
Net Worth	328,929	319,914	318,736	310,990	312,529	305,436	300,452	6.22%
YoY %	2.82%	0.37%	2.49%	-0.49%	2.32%	1.66%	-	-
Horiz. %	109.48%	106.48%	106.09%	103.51%	104.02%	101.66%	100.00%	-
NOSH	126,511	126,448	126,482	126,418	126,530	126,737	126,773	-0.13%
YoY %	0.05%	-0.03%	0.05%	-0.09%	-0.16%	-0.03%	-	-
Horiz. %	99.79%	99.74%	99.77%	99.72%	99.81%	99.97%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Ratio Analysis
NP Margin	8.77%	4.76%	5.68%	6.55%	5.97%	5.07%	4.83%	-
YoY %	84.24%	-16.20%	-13.28%	9.72%	17.75%	4.97%	-	-
Horiz. %	181.57%	98.55%	117.60%	135.61%	123.60%	104.97%	100.00%	-
ROE	2.56%	5.50%	4.67%	3.61%	1.68%	4.80%	3.70%	-
YoY %	-53.45%	17.77%	29.36%	114.88%	-65.00%	29.73%	-	-
Horiz. %	69.19%	148.65%	126.22%	97.57%	45.41%	129.73%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Per Share
RPS	105.58	411.23	312.85	203.38	104.28	382.21	299.96	-50.18%
YoY %	-74.33%	31.45%	53.83%	95.03%	-72.72%	27.42%	-	-
Horiz. %	35.20%	137.09%	104.30%	67.80%	34.76%	127.42%	100.00%	-
EPS	6.65	13.91	11.77	8.88	4.15	11.56	8.77	-16.86%
YoY %	-52.19%	18.18%	32.55%	113.98%	-64.10%	31.81%	-	-
Horiz. %	75.83%	158.61%	134.21%	101.25%	47.32%	131.81%	100.00%	-
DPS	5.00	4.00	4.00	4.00	4.00	22.00	22.00	-62.79%
YoY %	25.00%	0.00%	0.00%	0.00%	-81.82%	0.00%	-	-
Horiz. %	22.73%	18.18%	18.18%	18.18%	18.18%	100.00%	100.00%	-
NAPS	2.60	2.53	2.52	2.46	2.47	2.41	2.37	6.37%
YoY %	2.77%	0.40%	2.44%	-0.40%	2.49%	1.69%	-	-
Horiz. %	109.70%	106.75%	106.33%	103.80%	104.22%	101.69%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 126,588
RPS	84.84	330.30	251.35	163.32	83.81	307.69	241.55	-50.25%
YoY %	-74.31%	31.41%	53.90%	94.87%	-72.76%	27.38%	-	-
Horiz. %	35.12%	136.74%	104.06%	67.61%	34.70%	127.38%	100.00%	-
EPS	5.34	11.18	9.46	7.13	3.34	9.31	7.06	-16.99%
YoY %	-52.24%	18.18%	32.68%	113.47%	-64.12%	31.87%	-	-
Horiz. %	75.64%	158.36%	133.99%	100.99%	47.31%	131.87%	100.00%	-
DPS	4.02	3.21	3.21	3.21	3.21	17.71	17.72	-62.83%
YoY %	25.23%	0.00%	0.00%	0.00%	-81.87%	-0.06%	-	-
Horiz. %	22.69%	18.12%	18.12%	18.12%	18.12%	99.94%	100.00%	-
NAPS	2.0894	2.0321	2.0246	1.9754	1.9852	1.9401	1.9085	6.22%
YoY %	2.82%	0.37%	2.49%	-0.49%	2.32%	1.66%	-	-
Horiz. %	109.48%	106.48%	106.08%	103.51%	104.02%	101.66%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	-
Price	1.76	1.74	1.72	1.64	1.70	1.77	1.81	-
P/RPS	1.67	0.42	0.55	0.81	1.63	0.46	0.60	97.99%
YoY %	297.62%	-23.64%	-32.10%	-50.31%	254.35%	-23.33%	-	-
Horiz. %	278.33%	70.00%	91.67%	135.00%	271.67%	76.67%	100.00%	-
P/EPS	26.47	12.50	14.61	18.47	40.96	15.31	20.64	18.05%
YoY %	111.76%	-14.44%	-20.90%	-54.91%	167.54%	-25.82%	-	-
Horiz. %	128.25%	60.56%	70.78%	89.49%	198.45%	74.18%	100.00%	-
EY	3.78	8.00	6.84	5.41	2.44	6.53	4.85	-15.32%
YoY %	-52.75%	16.96%	26.43%	121.72%	-62.63%	34.64%	-	-
Horiz. %	77.94%	164.95%	141.03%	111.55%	50.31%	134.64%	100.00%	-
DY	2.84	2.30	2.33	2.44	2.35	12.43	12.15	-62.08%
YoY %	23.48%	-1.29%	-4.51%	3.83%	-81.09%	2.30%	-	-
Horiz. %	23.37%	18.93%	19.18%	20.08%	19.34%	102.30%	100.00%	-
P/NAPS	0.68	0.69	0.68	0.67	0.69	0.73	0.76	-7.15%
YoY %	-1.45%	1.47%	1.49%	-2.90%	-5.48%	-3.95%	-	-
Horiz. %	89.47%	90.79%	89.47%	88.16%	90.79%	96.05%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	29/05/14	27/02/14	27/11/13	28/08/13	23/05/13	27/02/13	26/11/12	-
Price	2.11	1.70	1.80	1.63	1.88	1.75	1.85	-
P/RPS	2.00	0.41	0.58	0.80	1.80	0.46	0.62	118.47%
YoY %	387.80%	-29.31%	-27.50%	-55.56%	291.30%	-25.81%	-	-
Horiz. %	322.58%	66.13%	93.55%	129.03%	290.32%	74.19%	100.00%	-
P/EPS	31.73	12.22	15.29	18.36	45.30	15.14	21.09	31.33%
YoY %	159.66%	-20.08%	-16.72%	-59.47%	199.21%	-28.21%	-	-
Horiz. %	150.45%	57.94%	72.50%	87.06%	214.79%	71.79%	100.00%	-
EY	3.15	8.19	6.54	5.45	2.21	6.61	4.74	-23.86%
YoY %	-61.54%	25.23%	20.00%	146.61%	-66.57%	39.45%	-	-
Horiz. %	66.46%	172.78%	137.97%	114.98%	46.62%	139.45%	100.00%	-
DY	2.37	2.35	2.22	2.45	2.13	12.57	11.89	-65.91%
YoY %	0.85%	5.86%	-9.39%	15.02%	-83.05%	5.72%	-	-
Horiz. %	19.93%	19.76%	18.67%	20.61%	17.91%	105.72%	100.00%	-
P/NAPS	0.81	0.67	0.71	0.66	0.76	0.73	0.78	2.55%
YoY %	20.90%	-5.63%	7.58%	-13.16%	4.11%	-6.41%	-	-
Horiz. %	103.85%	85.90%	91.03%	84.62%	97.44%	93.59%	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

New IPO: BWYS GROUP BERHAD

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

653

YTLPOWR

YTL POWER INTERNATIONAL BHD

629

HLIND

HONG LEONG INDUSTRIES BHD

622

NOTION

NOTION VTEC BHD

612

MPI

MALAYSIAN PACIFIC INDUSTRIES

605

DNEX

DAGANG NEXCHANGE BERHAD

547

SNS

SNS NETWORK TECHNOLOGY BERHAD

417

GENTING

GENTING BHD

379

PBBANK

PUBLIC BANK BHD

369

Daily Stocks

HSI-HUZ

0.19

-0.005

252,201,100

INGENIEU

0.065

0.00

222,845,100

HSI-CXV

0.145

0.00

164,927,200

HSI-CXF

0.115

-0.005

146,450,700

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.075

0.00

128,593,400

EDUSPEC-OR

0.005

0.00

75,002,700

AHB-WC

0.065

0.00

67,966,500

JCY

0.74

+0.045

61,083,700

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

36.38

+0.36

5,100

MPI

38.86

+0.26

71,500

PANAMY

20.26

+0.26

4,200

VSTECS

4.22

+0.22

1,465,600

HLFG

17.36

+0.16

75,900

ECOWLD-C26

0.16

+0.15

20,100

PETGAS

18.18

+0.14

114,200

YTLPOWR

4.79

+0.12

12,585,300

HLBANK

19.28

+0.12

120,100

AJI

15.32

+0.12

107,700

More gainer Stocks

NESTLE

121.20

-1.30

24,300

KLK

20.66

-0.32

310,400

KESM

6.87

-0.31

77,100

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

ORIENT

6.97

-0.18

1,220,900

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

3,831,200

PETDAG

17.10

-0.10

242,500

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