[TONGHER] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Cumulative Result
Revenue	412,494	265,901	133,569	519,999	395,702	257,113	131,946	113.65%
YoY %	55.13%	99.07%	-74.31%	31.41%	53.90%	94.86%	-	-
Horiz. %	312.62%	201.52%	101.23%	394.10%	299.90%	194.86%	100.00%	-
PBT	46,942	31,009	14,730	30,841	29,349	20,547	9,651	186.79%
YoY %	51.38%	110.52%	-52.24%	5.08%	42.84%	112.90%	-	-
Horiz. %	486.40%	321.30%	152.63%	319.56%	304.10%	212.90%	100.00%	-
Tax	-9,080	-6,011	-3,012	-6,111	-6,879	-3,704	-1,773	196.81%
YoY %	-51.06%	-99.57%	50.71%	11.16%	-85.72%	-108.91%	-	-
Horiz. %	512.13%	339.03%	169.88%	344.67%	387.99%	208.91%	100.00%	-
NP	37,862	24,998	11,718	24,730	22,470	16,843	7,878	184.51%
YoY %	51.46%	113.33%	-52.62%	10.06%	33.41%	113.80%	-	-
Horiz. %	480.60%	317.31%	148.74%	313.91%	285.22%	213.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	26,858	18,089	8,413	17,596	14,887	11,226	5,251	196.56%
YoY %	48.48%	115.01%	-52.19%	18.20%	32.61%	113.79%	-	-
Horiz. %	511.48%	344.49%	160.22%	335.10%	283.51%	213.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.34%	19.38%	20.45%	19.81%	23.44%	18.03%	18.37%	-
YoY %	-0.21%	-5.23%	3.23%	-15.49%	30.01%	-1.85%	-	-
Horiz. %	105.28%	105.50%	111.32%	107.84%	127.60%	98.15%	100.00%	-
Total Cost	374,632	240,903	121,851	495,269	373,232	240,270	124,068	108.77%
YoY %	55.51%	97.70%	-75.40%	32.70%	55.34%	93.66%	-	-
Horiz. %	301.96%	194.17%	98.21%	399.19%	300.83%	193.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	332,407	328,661	328,929	319,914	318,736	310,990	312,529	4.19%
YoY %	1.14%	-0.08%	2.82%	0.37%	2.49%	-0.49%	-	-
Horiz. %	106.36%	105.16%	105.25%	102.36%	101.99%	99.51%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Dividend
Div	13,902	6,320	6,325	5,057	5,059	5,056	5,061	96.01%
YoY %	119.97%	-0.08%	25.07%	-0.04%	0.06%	-0.10%	-	-
Horiz. %	274.69%	124.88%	124.98%	99.92%	99.96%	99.90%	100.00%	-
Div Payout %	51.76%	34.94%	75.19%	28.74%	33.98%	45.05%	96.39%	-
YoY %	48.14%	-53.53%	161.62%	-15.42%	-24.57%	-53.26%	-	-
Horiz. %	53.70%	36.25%	78.01%	29.82%	35.25%	46.74%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Equity
Net Worth	332,407	328,661	328,929	319,914	318,736	310,990	312,529	4.19%
YoY %	1.14%	-0.08%	2.82%	0.37%	2.49%	-0.49%	-	-
Horiz. %	106.36%	105.16%	105.25%	102.36%	101.99%	99.51%	100.00%	-
NOSH	126,390	126,408	126,511	126,448	126,482	126,418	126,530	-0.07%
YoY %	-0.01%	-0.08%	0.05%	-0.03%	0.05%	-0.09%	-	-
Horiz. %	99.89%	99.90%	99.98%	99.94%	99.96%	99.91%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Ratio Analysis
NP Margin	9.18%	9.40%	8.77%	4.76%	5.68%	6.55%	5.97%	-
YoY %	-2.34%	7.18%	84.24%	-16.20%	-13.28%	9.72%	-	-
Horiz. %	153.77%	157.45%	146.90%	79.73%	95.14%	109.72%	100.00%	-
ROE	8.08%	5.50%	2.56%	5.50%	4.67%	3.61%	1.68%	-
YoY %	46.91%	114.84%	-53.45%	17.77%	29.36%	114.88%	-	-
Horiz. %	480.95%	327.38%	152.38%	327.38%	277.98%	214.88%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Per Share
RPS	326.36	210.35	105.58	411.23	312.85	203.38	104.28	113.81%
YoY %	55.15%	99.23%	-74.33%	31.45%	53.83%	95.03%	-	-
Horiz. %	312.97%	201.72%	101.25%	394.35%	300.01%	195.03%	100.00%	-
EPS	21.25	14.31	6.65	13.91	11.77	8.88	4.15	196.78%
YoY %	48.50%	115.19%	-52.19%	18.18%	32.55%	113.98%	-	-
Horiz. %	512.05%	344.82%	160.24%	335.18%	283.61%	213.98%	100.00%	-
DPS	11.00	5.00	5.00	4.00	4.00	4.00	4.00	96.16%
YoY %	120.00%	0.00%	25.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	275.00%	125.00%	125.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.63	2.60	2.60	2.53	2.52	2.46	2.47	4.26%
YoY %	1.15%	0.00%	2.77%	0.40%	2.44%	-0.40%	-	-
Horiz. %	106.48%	105.26%	105.26%	102.43%	102.02%	99.60%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 126,204
RPS	262.02	168.90	84.84	330.30	251.35	163.32	83.81	113.66%
YoY %	55.13%	99.08%	-74.31%	31.41%	53.90%	94.87%	-	-
Horiz. %	312.64%	201.53%	101.23%	394.11%	299.90%	194.87%	100.00%	-
EPS	17.06	11.49	5.34	11.18	9.46	7.13	3.34	196.29%
YoY %	48.48%	115.17%	-52.24%	18.18%	32.68%	113.47%	-	-
Horiz. %	510.78%	344.01%	159.88%	334.73%	283.23%	213.47%	100.00%	-
DPS	8.83	4.01	4.02	3.21	3.21	3.21	3.21	96.20%
YoY %	120.20%	-0.25%	25.23%	0.00%	0.00%	0.00%	-	-
Horiz. %	275.08%	124.92%	125.23%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.1115	2.0877	2.0894	2.0321	2.0246	1.9754	1.9852	4.19%
YoY %	1.14%	-0.08%	2.82%	0.37%	2.49%	-0.49%	-	-
Horiz. %	106.36%	105.16%	105.25%	102.36%	101.98%	99.51%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	-
Price	2.20	1.94	1.76	1.74	1.72	1.64	1.70	-
P/RPS	0.67	0.92	1.67	0.42	0.55	0.81	1.63	-44.68%
YoY %	-27.17%	-44.91%	297.62%	-23.64%	-32.10%	-50.31%	-	-
Horiz. %	41.10%	56.44%	102.45%	25.77%	33.74%	49.69%	100.00%	-
P/EPS	10.35	13.56	26.47	12.50	14.61	18.47	40.96	-59.99%
YoY %	-23.67%	-48.77%	111.76%	-14.44%	-20.90%	-54.91%	-	-
Horiz. %	25.27%	33.11%	64.62%	30.52%	35.67%	45.09%	100.00%	-
EY	9.66	7.38	3.78	8.00	6.84	5.41	2.44	150.05%
YoY %	30.89%	95.24%	-52.75%	16.96%	26.43%	121.72%	-	-
Horiz. %	395.90%	302.46%	154.92%	327.87%	280.33%	221.72%	100.00%	-
DY	5.00	2.58	2.84	2.30	2.33	2.44	2.35	65.34%
YoY %	93.80%	-9.15%	23.48%	-1.29%	-4.51%	3.83%	-	-
Horiz. %	212.77%	109.79%	120.85%	97.87%	99.15%	103.83%	100.00%	-
P/NAPS	0.84	0.75	0.68	0.69	0.68	0.67	0.69	13.99%
YoY %	12.00%	10.29%	-1.45%	1.47%	1.49%	-2.90%	-	-
Horiz. %	121.74%	108.70%	98.55%	100.00%	98.55%	97.10%	100.00%	-

	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	27/11/14	28/08/14	29/05/14	27/02/14	27/11/13	28/08/13	23/05/13	-
Price	2.16	2.00	2.11	1.70	1.80	1.63	1.88	-
P/RPS	0.66	0.95	2.00	0.41	0.58	0.80	1.80	-48.73%
YoY %	-30.53%	-52.50%	387.80%	-29.31%	-27.50%	-55.56%	-	-
Horiz. %	36.67%	52.78%	111.11%	22.78%	32.22%	44.44%	100.00%	-
P/EPS	10.16	13.98	31.73	12.22	15.29	18.36	45.30	-63.05%
YoY %	-27.32%	-55.94%	159.66%	-20.08%	-16.72%	-59.47%	-	-
Horiz. %	22.43%	30.86%	70.04%	26.98%	33.75%	40.53%	100.00%	-
EY	9.84	7.16	3.15	8.19	6.54	5.45	2.21	170.40%
YoY %	37.43%	127.30%	-61.54%	25.23%	20.00%	146.61%	-	-
Horiz. %	445.25%	323.98%	142.53%	370.59%	295.93%	246.61%	100.00%	-
DY	5.09	2.50	2.37	2.35	2.22	2.45	2.13	78.64%
YoY %	103.60%	5.49%	0.85%	5.86%	-9.39%	15.02%	-	-
Horiz. %	238.97%	117.37%	111.27%	110.33%	104.23%	115.02%	100.00%	-
P/NAPS	0.82	0.77	0.81	0.67	0.71	0.66	0.76	5.19%
YoY %	6.49%	-4.94%	20.90%	-5.63%	7.58%	-13.16%	-	-
Horiz. %	107.89%	101.32%	106.58%	88.16%	93.42%	86.84%	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

668

HLIND

HONG LEONG INDUSTRIES BHD

635

MPI

MALAYSIAN PACIFIC INDUSTRIES

615

YTLPOWR

YTL POWER INTERNATIONAL BHD

611

NOTION

NOTION VTEC BHD

553

DNEX

DAGANG NEXCHANGE BERHAD

522

SNS

SNS NETWORK TECHNOLOGY BERHAD

396

HEXCAP

HEXTAR CAPITAL BERHAD

374

GENTING

GENTING BHD

373

Daily Stocks

HSI-HUZ

0.19

-0.005

219,972,500

INGENIEU

0.065

0.00

216,130,700

HSI-CXF

0.115

-0.005

143,009,900

HSI-CXV

0.14

-0.005

128,816,200

HSI-HU8

0.08

+0.005

73,910,900

AHB-WC

0.07

+0.005

63,093,600

JCY

0.75

+0.055

50,494,500

TECHNAX

0.375

0.00

38,195,400

SNS

0.775

+0.055

34,318,600

ASTRO

0.32

-0.02

32,734,300

More active Stocks

DLADY

36.50

+0.48

200

MPI

38.96

+0.36

38,000

VSTECS

4.21

+0.21

979,000

NOTION

2.24

+0.18

16,158,400

NOTION-WD

1.96

+0.18

1,934,000

AJI

15.38

+0.18

70,200

PANAMY

20.18

+0.18

1,500

ECOWLD-C26

0.16

+0.15

20,000

HLBANK

19.30

+0.14

91,800

UTDPLT

24.08

+0.14

70,300

More gainer Stocks

NESTLE

121.30

-1.20

4,000

KLK

20.60

-0.38

186,700

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

KESM

7.01

-0.17

39,700

KUAISHO-C17

0.08

-0.12

58,800

IOIPG

2.14

-0.11

11,714,200

UMS

2.21

-0.11

2,000

AEON-C31

0.05

-0.10

3,811,200

PETDAG

17.10

-0.10

130,400

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