[TONGHER] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Cumulative Result
Revenue	419,135	275,669	142,436	599,085	446,232	301,279	158,828	90.62%
YoY %	52.04%	93.54%	-76.22%	34.25%	48.11%	89.69%	-	-
Horiz. %	263.89%	173.56%	89.68%	377.19%	280.95%	189.69%	100.00%	-
PBT	46,876	34,520	22,079	11,721	18,148	18,254	14,355	119.63%
YoY %	35.79%	56.35%	88.37%	-35.41%	-0.58%	27.16%	-	-
Horiz. %	326.55%	240.47%	153.81%	81.65%	126.42%	127.16%	100.00%	-
Tax	-7,928	-4,798	-3,112	-9,093	-6,831	-5,924	-3,251	80.88%
YoY %	-65.24%	-54.18%	65.78%	-33.11%	-15.31%	-82.22%	-	-
Horiz. %	243.86%	147.59%	95.72%	279.70%	210.12%	182.22%	100.00%	-
NP	38,948	29,722	18,967	2,628	11,317	12,330	11,104	130.32%
YoY %	31.04%	56.70%	621.73%	-76.78%	-8.22%	11.04%	-	-
Horiz. %	350.76%	267.67%	170.81%	23.67%	101.92%	111.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,369	24,280	16,484	-3,109	7,444	8,144	7,343	156.98%
YoY %	25.08%	47.29%	630.20%	-141.77%	-8.60%	10.91%	-	-
Horiz. %	413.58%	330.66%	224.49%	-42.34%	101.38%	110.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.91%	13.90%	14.09%	77.58%	37.64%	32.45%	22.65%	-
YoY %	21.65%	-1.35%	-81.84%	106.11%	15.99%	43.27%	-	-
Horiz. %	74.66%	61.37%	62.21%	342.52%	166.18%	143.27%	100.00%	-
Total Cost	380,187	245,947	123,469	596,457	434,915	288,949	147,724	87.47%
YoY %	54.58%	99.20%	-79.30%	37.14%	50.52%	95.60%	-	-
Horiz. %	257.36%	166.49%	83.58%	403.76%	294.41%	195.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	355,448	346,857	349,395	352,437	365,272	352,275	358,934	-0.64%
YoY %	2.48%	-0.73%	-0.86%	-3.51%	3.69%	-1.86%	-	-
Horiz. %	99.03%	96.64%	97.34%	98.19%	101.77%	98.14%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	12,471	12,476	12,478	7,552	7,557	7,575	7,583	39.20%
YoY %	-0.04%	-0.02%	65.23%	-0.07%	-0.24%	-0.11%	-	-
Horiz. %	164.46%	164.53%	164.55%	99.59%	99.66%	99.89%	100.00%	-
Div Payout %	41.07%	51.39%	75.70%	0.00%	101.52%	93.02%	103.27%	-
YoY %	-20.08%	-32.11%	0.00%	0.00%	9.14%	-9.93%	-	-
Horiz. %	39.77%	49.76%	73.30%	0.00%	98.31%	90.07%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	355,448	346,857	349,395	352,437	365,272	352,275	358,934	-0.64%
YoY %	2.48%	-0.73%	-0.86%	-3.51%	3.69%	-1.86%	-	-
Horiz. %	99.03%	96.64%	97.34%	98.19%	101.77%	98.14%	100.00%	-
NOSH	124,718	124,768	124,784	125,870	125,956	126,263	126,385	-0.87%
YoY %	-0.04%	-0.01%	-0.86%	-0.07%	-0.24%	-0.10%	-	-
Horiz. %	98.68%	98.72%	98.73%	99.59%	99.66%	99.90%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	9.29%	10.78%	13.32%	0.44%	2.54%	4.09%	6.99%	-
YoY %	-13.82%	-19.07%	2,927.27%	-82.68%	-37.90%	-41.49%	-	-
Horiz. %	132.90%	154.22%	190.56%	6.29%	36.34%	58.51%	100.00%	-
ROE	8.54%	7.00%	4.72%	-0.88%	2.04%	2.31%	2.05%	-
YoY %	22.00%	48.31%	636.36%	-143.14%	-11.69%	12.68%	-	-
Horiz. %	416.59%	341.46%	230.24%	-42.93%	99.51%	112.68%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	336.06	220.94	114.15	475.95	354.28	238.61	125.67	92.31%
YoY %	52.10%	93.55%	-76.02%	34.34%	48.48%	89.87%	-	-
Horiz. %	267.41%	175.81%	90.83%	378.73%	281.91%	189.87%	100.00%	-
EPS	24.35	19.46	13.21	-2.47	5.91	6.45	5.81	159.26%
YoY %	25.13%	47.31%	634.82%	-141.79%	-8.37%	11.02%	-	-
Horiz. %	419.10%	334.94%	227.37%	-42.51%	101.72%	111.02%	100.00%	-
DPS	10.00	10.00	10.00	6.00	6.00	6.00	6.00	40.44%
YoY %	0.00%	0.00%	66.67%	0.00%	0.00%	0.00%	-	-
Horiz. %	166.67%	166.67%	166.67%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.85	2.78	2.80	2.80	2.90	2.79	2.84	0.23%
YoY %	2.52%	-0.71%	0.00%	-3.45%	3.94%	-1.76%	-	-
Horiz. %	100.35%	97.89%	98.59%	98.59%	102.11%	98.24%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 126,081
RPS	266.24	175.11	90.48	380.54	283.45	191.37	100.89	90.62%
YoY %	52.04%	93.53%	-76.22%	34.25%	48.12%	89.68%	-	-
Horiz. %	263.89%	173.57%	89.68%	377.18%	280.95%	189.68%	100.00%	-
EPS	19.29	15.42	10.47	-1.97	4.73	5.17	4.66	157.14%
YoY %	25.10%	47.28%	631.47%	-141.65%	-8.51%	10.94%	-	-
Horiz. %	413.95%	330.90%	224.68%	-42.27%	101.50%	110.94%	100.00%	-
DPS	7.92	7.93	7.93	4.80	4.80	4.81	4.82	39.12%
YoY %	-0.13%	0.00%	65.21%	0.00%	-0.21%	-0.21%	-	-
Horiz. %	164.32%	164.52%	164.52%	99.59%	99.59%	99.79%	100.00%	-
NAPS	2.2578	2.2032	2.2194	2.2387	2.3202	2.2377	2.28	-0.64%
YoY %	2.48%	-0.73%	-0.86%	-3.51%	3.69%	-1.86%	-	-
Horiz. %	99.03%	96.63%	97.34%	98.19%	101.76%	98.14%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	2.03	1.90	1.95	2.02	1.73	1.92	2.08	-
P/RPS	0.60	0.86	1.71	0.42	0.49	0.80	1.66	-49.16%
YoY %	-30.23%	-49.71%	307.14%	-14.29%	-38.75%	-51.81%	-	-
Horiz. %	36.14%	51.81%	103.01%	25.30%	29.52%	48.19%	100.00%	-
P/EPS	8.34	9.76	14.76	-81.78	29.27	29.77	35.80	-62.03%
YoY %	-14.55%	-33.88%	118.05%	-379.40%	-1.68%	-16.84%	-	-
Horiz. %	23.30%	27.26%	41.23%	-228.44%	81.76%	83.16%	100.00%	-
EY	12.00	10.24	6.77	-1.22	3.42	3.36	2.79	163.77%
YoY %	17.19%	51.26%	654.92%	-135.67%	1.79%	20.43%	-	-
Horiz. %	430.11%	367.03%	242.65%	-43.73%	122.58%	120.43%	100.00%	-
DY	4.93	5.26	5.13	2.97	3.47	3.13	2.88	42.95%
YoY %	-6.27%	2.53%	72.73%	-14.41%	10.86%	8.68%	-	-
Horiz. %	171.18%	182.64%	178.12%	103.12%	120.49%	108.68%	100.00%	-
P/NAPS	0.71	0.68	0.70	0.72	0.60	0.69	0.73	-1.82%
YoY %	4.41%	-2.86%	-2.78%	20.00%	-13.04%	-5.48%	-	-
Horiz. %	97.26%	93.15%	95.89%	98.63%	82.19%	94.52%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	28/11/16	29/08/16	27/05/16	29/02/16	26/11/15	27/08/15	29/05/15	-
Price	2.04	2.00	2.05	1.97	1.96	2.00	2.10	-
P/RPS	0.61	0.91	1.80	0.41	0.55	0.84	1.67	-48.80%
YoY %	-32.97%	-49.44%	339.02%	-25.45%	-34.52%	-49.70%	-	-
Horiz. %	36.53%	54.49%	107.78%	24.55%	32.93%	50.30%	100.00%	-
P/EPS	8.38	10.28	15.52	-79.76	33.16	31.01	36.14	-62.15%
YoY %	-18.48%	-33.76%	119.46%	-340.53%	6.93%	-14.19%	-	-
Horiz. %	23.19%	28.44%	42.94%	-220.70%	91.75%	85.81%	100.00%	-
EY	11.94	9.73	6.44	-1.25	3.02	3.23	2.77	164.15%
YoY %	22.71%	51.09%	615.20%	-141.39%	-6.50%	16.61%	-	-
Horiz. %	431.05%	351.26%	232.49%	-45.13%	109.03%	116.61%	100.00%	-
DY	4.90	5.00	4.88	3.05	3.06	3.00	2.86	43.04%
YoY %	-2.00%	2.46%	60.00%	-0.33%	2.00%	4.90%	-	-
Horiz. %	171.33%	174.83%	170.63%	106.64%	106.99%	104.90%	100.00%	-
P/NAPS	0.72	0.72	0.73	0.70	0.68	0.72	0.74	-1.80%
YoY %	0.00%	-1.37%	4.29%	2.94%	-5.56%	-2.70%	-	-
Horiz. %	97.30%	97.30%	98.65%	94.59%	91.89%	97.30%	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

2024-06-25 11:00:00

EMA 5

Hourly

SELL

2024-06-25 09:30:00

EMA 5

30 Mins

SELL

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

719

HLIND

HONG LEONG INDUSTRIES BHD

675

MPI

MALAYSIAN PACIFIC INDUSTRIES

644

YTLPOWR

YTL POWER INTERNATIONAL BHD

618

NOTION

NOTION VTEC BHD

557

DNEX

DAGANG NEXCHANGE BERHAD

553

HEXCAP

HEXTAR CAPITAL BERHAD

430

SNS

SNS NETWORK TECHNOLOGY BERHAD

382

GENTING

GENTING BHD

381

Daily Stocks

HSI-CXF

0.12

-0.005

411,949,000

HSI-HUZ

0.195

-0.01

304,844,100

HSI-HU8

0.075

-0.005

192,819,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.065

0.00

136,541,200

HSI-CXV

0.145

0.00

90,810,300

JCY

0.695

-0.08

90,327,000

AHB-WC

0.065

0.00

81,853,700

YGL

0.245

+0.06

76,783,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

KLK

20.98

+0.54

1,425,400

TENAGA

14.00

+0.28

11,022,800

DLADY

36.02

+0.20

11,200

HLFG

17.20

+0.14

477,500

HEIM

23.20

+0.14

147,100

KIMLUN

1.38

+0.10

1,105,500

ALLIANZ

22.12

+0.10

27,700

SGBHD

0.60

+0.10

10,000

HARTA

3.26

+0.09

3,726,100

BURSA

8.84

+0.09

1,093,900

More gainer Stocks

NESTLE

122.50

-0.50

350,100

PETGAS

18.04

-0.30

751,200

NOTION

2.06

-0.26

37,862,400

PETDAG

17.20

-0.26

436,900

SAM

6.16

-0.25

293,200

KESM

7.18

-0.23

88,800

AXIATA-C1B

0.035

-0.225

1,380,000

MPI

38.60

-0.22

172,200

YTLPOWR

4.67

-0.21

30,544,000

ECOWLD-C26

0.01

-0.20

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