[TONGHER] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Cumulative Result
Revenue	265,901	133,569	519,999	395,702	257,113	131,946	484,398	-33.03%
YoY %	99.07%	-74.31%	31.41%	53.90%	94.86%	-72.76%	-	-
Horiz. %	54.89%	27.57%	107.35%	81.69%	53.08%	27.24%	100.00%	-
PBT	31,009	14,730	30,841	29,349	20,547	9,651	29,257	3.96%
YoY %	110.52%	-52.24%	5.08%	42.84%	112.90%	-67.01%	-	-
Horiz. %	105.99%	50.35%	105.41%	100.31%	70.23%	32.99%	100.00%	-
Tax	-6,011	-3,012	-6,111	-6,879	-3,704	-1,773	-4,717	17.59%
YoY %	-99.57%	50.71%	11.16%	-85.72%	-108.91%	62.41%	-	-
Horiz. %	127.43%	63.85%	129.55%	145.83%	78.52%	37.59%	100.00%	-
NP	24,998	11,718	24,730	22,470	16,843	7,878	24,540	1.24%
YoY %	113.33%	-52.62%	10.06%	33.41%	113.80%	-67.90%	-	-
Horiz. %	101.87%	47.75%	100.77%	91.56%	68.63%	32.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,089	8,413	17,596	14,887	11,226	5,251	14,654	15.11%
YoY %	115.01%	-52.19%	18.20%	32.61%	113.79%	-64.17%	-	-
Horiz. %	123.44%	57.41%	120.08%	101.59%	76.61%	35.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.38%	20.45%	19.81%	23.44%	18.03%	18.37%	16.12%	-
YoY %	-5.23%	3.23%	-15.49%	30.01%	-1.85%	13.96%	-	-
Horiz. %	120.22%	126.86%	122.89%	145.41%	111.85%	113.96%	100.00%	-
Total Cost	240,903	121,851	495,269	373,232	240,270	124,068	459,858	-35.09%
YoY %	97.70%	-75.40%	32.70%	55.34%	93.66%	-73.02%	-	-
Horiz. %	52.39%	26.50%	107.70%	81.16%	52.25%	26.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	328,661	328,929	319,914	318,736	310,990	312,529	305,436	5.02%
YoY %	-0.08%	2.82%	0.37%	2.49%	-0.49%	2.32%	-	-
Horiz. %	107.60%	107.69%	104.74%	104.35%	101.82%	102.32%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	6,320	6,325	5,057	5,059	5,056	5,061	27,882	-62.92%
YoY %	-0.08%	25.07%	-0.04%	0.06%	-0.10%	-81.85%	-	-
Horiz. %	22.67%	22.68%	18.14%	18.14%	18.13%	18.15%	100.00%	-
Div Payout %	34.94%	75.19%	28.74%	33.98%	45.05%	96.39%	190.27%	-
YoY %	-53.53%	161.62%	-15.42%	-24.57%	-53.26%	-49.34%	-	-
Horiz. %	18.36%	39.52%	15.10%	17.86%	23.68%	50.66%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
Net Worth	328,661	328,929	319,914	318,736	310,990	312,529	305,436	5.02%
YoY %	-0.08%	2.82%	0.37%	2.49%	-0.49%	2.32%	-	-
Horiz. %	107.60%	107.69%	104.74%	104.35%	101.82%	102.32%	100.00%	-
NOSH	126,408	126,511	126,448	126,482	126,418	126,530	126,737	-0.17%
YoY %	-0.08%	0.05%	-0.03%	0.05%	-0.09%	-0.16%	-	-
Horiz. %	99.74%	99.82%	99.77%	99.80%	99.75%	99.84%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	9.40%	8.77%	4.76%	5.68%	6.55%	5.97%	5.07%	-
YoY %	7.18%	84.24%	-16.20%	-13.28%	9.72%	17.75%	-	-
Horiz. %	185.40%	172.98%	93.89%	112.03%	129.19%	117.75%	100.00%	-
ROE	5.50%	2.56%	5.50%	4.67%	3.61%	1.68%	4.80%	-
YoY %	114.84%	-53.45%	17.77%	29.36%	114.88%	-65.00%	-	-
Horiz. %	114.58%	53.33%	114.58%	97.29%	75.21%	35.00%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	210.35	105.58	411.23	312.85	203.38	104.28	382.21	-32.91%
YoY %	99.23%	-74.33%	31.45%	53.83%	95.03%	-72.72%	-	-
Horiz. %	55.04%	27.62%	107.59%	81.85%	53.21%	27.28%	100.00%	-
EPS	14.31	6.65	13.91	11.77	8.88	4.15	11.56	15.33%
YoY %	115.19%	-52.19%	18.18%	32.55%	113.98%	-64.10%	-	-
Horiz. %	123.79%	57.53%	120.33%	101.82%	76.82%	35.90%	100.00%	-
DPS	5.00	5.00	4.00	4.00	4.00	4.00	22.00	-62.85%
YoY %	0.00%	25.00%	0.00%	0.00%	0.00%	-81.82%	-	-
Horiz. %	22.73%	22.73%	18.18%	18.18%	18.18%	18.18%	100.00%	-
NAPS	2.60	2.60	2.53	2.52	2.46	2.47	2.41	5.20%
YoY %	0.00%	2.77%	0.40%	2.44%	-0.40%	2.49%	-	-
Horiz. %	107.88%	107.88%	104.98%	104.56%	102.07%	102.49%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 126,678
RPS	168.90	84.84	330.30	251.35	163.32	83.81	307.69	-33.03%
YoY %	99.08%	-74.31%	31.41%	53.90%	94.87%	-72.76%	-	-
Horiz. %	54.89%	27.57%	107.35%	81.69%	53.08%	27.24%	100.00%	-
EPS	11.49	5.34	11.18	9.46	7.13	3.34	9.31	15.10%
YoY %	115.17%	-52.24%	18.18%	32.68%	113.47%	-64.12%	-	-
Horiz. %	123.42%	57.36%	120.09%	101.61%	76.58%	35.88%	100.00%	-
DPS	4.01	4.02	3.21	3.21	3.21	3.21	17.71	-62.95%
YoY %	-0.25%	25.23%	0.00%	0.00%	0.00%	-81.87%	-	-
Horiz. %	22.64%	22.70%	18.13%	18.13%	18.13%	18.13%	100.00%	-
NAPS	2.0877	2.0894	2.0321	2.0246	1.9754	1.9852	1.9401	5.02%
YoY %	-0.08%	2.82%	0.37%	2.49%	-0.49%	2.32%	-	-
Horiz. %	107.61%	107.70%	104.74%	104.36%	101.82%	102.32%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	-
Price	1.94	1.76	1.74	1.72	1.64	1.70	1.77	-
P/RPS	0.92	1.67	0.42	0.55	0.81	1.63	0.46	58.94%
YoY %	-44.91%	297.62%	-23.64%	-32.10%	-50.31%	254.35%	-	-
Horiz. %	200.00%	363.04%	91.30%	119.57%	176.09%	354.35%	100.00%	-
P/EPS	13.56	26.47	12.50	14.61	18.47	40.96	15.31	-7.79%
YoY %	-48.77%	111.76%	-14.44%	-20.90%	-54.91%	167.54%	-	-
Horiz. %	88.57%	172.89%	81.65%	95.43%	120.64%	267.54%	100.00%	-
EY	7.38	3.78	8.00	6.84	5.41	2.44	6.53	8.52%
YoY %	95.24%	-52.75%	16.96%	26.43%	121.72%	-62.63%	-	-
Horiz. %	113.02%	57.89%	122.51%	104.75%	82.85%	37.37%	100.00%	-
DY	2.58	2.84	2.30	2.33	2.44	2.35	12.43	-65.04%
YoY %	-9.15%	23.48%	-1.29%	-4.51%	3.83%	-81.09%	-	-
Horiz. %	20.76%	22.85%	18.50%	18.74%	19.63%	18.91%	100.00%	-
P/NAPS	0.75	0.68	0.69	0.68	0.67	0.69	0.73	1.82%
YoY %	10.29%	-1.45%	1.47%	1.49%	-2.90%	-5.48%	-	-
Horiz. %	102.74%	93.15%	94.52%	93.15%	91.78%	94.52%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	28/08/14	29/05/14	27/02/14	27/11/13	28/08/13	23/05/13	27/02/13	-
Price	2.00	2.11	1.70	1.80	1.63	1.88	1.75	-
P/RPS	0.95	2.00	0.41	0.58	0.80	1.80	0.46	62.38%
YoY %	-52.50%	387.80%	-29.31%	-27.50%	-55.56%	291.30%	-	-
Horiz. %	206.52%	434.78%	89.13%	126.09%	173.91%	391.30%	100.00%	-
P/EPS	13.98	31.73	12.22	15.29	18.36	45.30	15.14	-5.18%
YoY %	-55.94%	159.66%	-20.08%	-16.72%	-59.47%	199.21%	-	-
Horiz. %	92.34%	209.58%	80.71%	100.99%	121.27%	299.21%	100.00%	-
EY	7.16	3.15	8.19	6.54	5.45	2.21	6.61	5.48%
YoY %	127.30%	-61.54%	25.23%	20.00%	146.61%	-66.57%	-	-
Horiz. %	108.32%	47.66%	123.90%	98.94%	82.45%	33.43%	100.00%	-
DY	2.50	2.37	2.35	2.22	2.45	2.13	12.57	-66.02%
YoY %	5.49%	0.85%	5.86%	-9.39%	15.02%	-83.05%	-	-
Horiz. %	19.89%	18.85%	18.70%	17.66%	19.49%	16.95%	100.00%	-
P/NAPS	0.77	0.81	0.67	0.71	0.66	0.76	0.73	3.63%
YoY %	-4.94%	20.90%	-5.63%	7.58%	-13.16%	4.11%	-	-
Horiz. %	105.48%	110.96%	91.78%	97.26%	90.41%	104.11%	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

651

HLIND

HONG LEONG INDUSTRIES BHD

623

YTLPOWR

YTL POWER INTERNATIONAL BHD

602

MPI

MALAYSIAN PACIFIC INDUSTRIES

601

NOTION

NOTION VTEC BHD

571

DNEX

DAGANG NEXCHANGE BERHAD

529

SNS

SNS NETWORK TECHNOLOGY BERHAD

416

GENTING

GENTING BHD

378

HEXCAP

HEXTAR CAPITAL BERHAD

371

Daily Stocks

HSI-HUZ

0.19

-0.005

252,158,500

INGENIEU

0.065

0.00

222,007,000

HSI-CXV

0.145

0.00

164,917,200

HSI-CXF

0.115

-0.005

146,450,700

HSI-HU8

0.07

-0.005

128,578,400

AHB-WC

0.065

0.00

67,966,500

JCY

0.745

+0.05

59,428,400

SBH

0.315

+0.03

42,563,100

TECHNAX

0.37

-0.005

40,433,700

SNS

0.765

+0.045

39,187,900

More active Stocks

MPI

39.00

+0.40

67,400

DLADY

36.42

+0.40

3,800

PANAMY

20.26

+0.26

4,000

VSTECS

4.22

+0.22

1,373,100

AJI

15.38

+0.18

107,000

NOTION-WD

1.94

+0.16

2,110,700

ECOWLD-C26

0.16

+0.15

20,000

NOTION

2.20

+0.14

18,747,400

HLBANK

19.28

+0.12

102,500

PIE

6.30

+0.12

89,500

More gainer Stocks

NESTLE

121.30

-1.20

15,500

KLK

20.66

-0.32

281,000

KESM

6.88

-0.30

68,200

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

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

209,500

PPB

14.32

-0.10

65,500

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