[TONGHER] QoQ TTM Result on 30-Jun-2009 [#2]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
TTM Result
Revenue	206,156	211,554	253,036	307,824	365,884	401,243	403,528	-36.11%
YoY %	-2.55%	-16.39%	-17.80%	-15.87%	-8.81%	-0.57%	-	-
Horiz. %	51.09%	52.43%	62.71%	76.28%	90.67%	99.43%	100.00%	-
PBT	17,910	14,225	3,204	9,458	24,026	28,254	39,462	-40.97%
YoY %	25.91%	343.98%	-66.12%	-60.63%	-14.96%	-28.40%	-	-
Horiz. %	45.39%	36.05%	8.12%	23.97%	60.88%	71.60%	100.00%	-
Tax	-2,682	-1,744	1,363	-1,835	-5,058	-6,518	-7,868	-51.23%
YoY %	-53.78%	-227.95%	174.28%	63.72%	22.40%	17.16%	-	-
Horiz. %	34.09%	22.17%	-17.32%	23.32%	64.29%	82.84%	100.00%	-
NP	15,228	12,481	4,567	7,623	18,968	21,736	31,594	-38.55%
YoY %	22.01%	173.29%	-40.09%	-59.81%	-12.73%	-31.20%	-	-
Horiz. %	48.20%	39.50%	14.46%	24.13%	60.04%	68.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,045	8,411	314	3,000	13,990	18,318	26,940	-41.55%
YoY %	43.21%	2,578.66%	-89.53%	-78.56%	-23.63%	-32.00%	-	-
Horiz. %	44.71%	31.22%	1.17%	11.14%	51.93%	68.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.97%	12.26%	-42.54%	19.40%	21.05%	23.07%	19.94%	-
YoY %	22.10%	128.82%	-319.28%	-7.84%	-8.76%	15.70%	-	-
Horiz. %	75.08%	61.48%	-213.34%	97.29%	105.57%	115.70%	100.00%	-
Total Cost	190,928	199,073	248,469	300,201	346,916	379,507	371,934	-35.91%
YoY %	-4.09%	-19.88%	-17.23%	-13.47%	-8.59%	2.04%	-	-
Horiz. %	51.33%	53.52%	66.80%	80.71%	93.27%	102.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	284,438	254,797	274,817	272,201	282,266	277,556	280,545	0.92%
YoY %	11.63%	-7.28%	0.96%	-3.57%	1.70%	-1.07%	-	-
Horiz. %	101.39%	90.82%	97.96%	97.03%	100.61%	98.93%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	6,377	6,444	6,444	6,444	6,444	20,373	20,373	-53.93%
YoY %	-1.04%	0.00%	0.00%	0.00%	-68.37%	0.00%	-	-
Horiz. %	31.30%	31.63%	31.63%	31.63%	31.63%	100.00%	100.00%	-
Div Payout %	52.95%	76.62%	2,052.37%	214.81%	46.06%	111.22%	75.63%	-
YoY %	-30.89%	-96.27%	855.44%	366.37%	-58.59%	47.06%	-	-
Horiz. %	70.01%	101.31%	2,713.70%	284.03%	60.90%	147.06%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	284,438	254,797	274,817	272,201	282,266	277,556	280,545	0.92%
YoY %	11.63%	-7.28%	0.96%	-3.57%	1.70%	-1.07%	-	-
Horiz. %	101.39%	90.82%	97.96%	97.03%	100.61%	98.93%	100.00%	-
NOSH	127,551	127,398	127,230	127,794	128,888	127,319	127,520	0.01%
YoY %	0.12%	0.13%	-0.44%	-0.85%	1.23%	-0.16%	-	-
Horiz. %	100.02%	99.90%	99.77%	100.21%	101.07%	99.84%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	7.39%	5.90%	1.80%	2.48%	5.18%	5.42%	7.83%	-
YoY %	25.25%	227.78%	-27.42%	-52.12%	-4.43%	-30.78%	-	-
Horiz. %	94.38%	75.35%	22.99%	31.67%	66.16%	69.22%	100.00%	-
ROE	4.23%	3.30%	0.11%	1.10%	4.96%	6.60%	9.60%	-
YoY %	28.18%	2,900.00%	-90.00%	-77.82%	-24.85%	-31.25%	-	-
Horiz. %	44.06%	34.38%	1.15%	11.46%	51.67%	68.75%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	161.63	166.06	198.88	240.87	283.88	315.15	316.44	-36.12%
YoY %	-2.67%	-16.50%	-17.43%	-15.15%	-9.92%	-0.41%	-	-
Horiz. %	51.08%	52.48%	62.85%	76.12%	89.71%	99.59%	100.00%	-
EPS	9.44	6.60	0.25	2.35	10.85	14.39	21.13	-41.58%
YoY %	43.03%	2,540.00%	-89.36%	-78.34%	-24.60%	-31.90%	-	-
Horiz. %	44.68%	31.24%	1.18%	11.12%	51.35%	68.10%	100.00%	-
DPS	5.00	5.00	5.00	5.00	5.00	16.00	16.00	-53.98%
YoY %	0.00%	0.00%	0.00%	0.00%	-68.75%	0.00%	-	-
Horiz. %	31.25%	31.25%	31.25%	31.25%	31.25%	100.00%	100.00%	-
NAPS	2.23	2.00	2.16	2.13	2.19	2.18	2.20	0.90%
YoY %	11.50%	-7.41%	1.41%	-2.74%	0.46%	-0.91%	-	-
Horiz. %	101.36%	90.91%	98.18%	96.82%	99.55%	99.09%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 127,794
RPS	130.95	134.38	160.73	195.53	232.41	254.87	256.32	-36.11%
YoY %	-2.55%	-16.39%	-17.80%	-15.87%	-8.81%	-0.57%	-	-
Horiz. %	51.09%	52.43%	62.71%	76.28%	90.67%	99.43%	100.00%	-
EPS	7.65	5.34	0.20	1.91	8.89	11.64	17.11	-41.55%
YoY %	43.26%	2,570.00%	-89.53%	-78.52%	-23.63%	-31.97%	-	-
Horiz. %	44.71%	31.21%	1.17%	11.16%	51.96%	68.03%	100.00%	-
DPS	4.05	4.09	4.09	4.09	4.09	12.94	12.94	-53.93%
YoY %	-0.98%	0.00%	0.00%	0.00%	-68.39%	0.00%	-	-
Horiz. %	31.30%	31.61%	31.61%	31.61%	31.61%	100.00%	100.00%	-
NAPS	1.8068	1.6185	1.7456	1.729	1.793	1.763	1.782	0.92%
YoY %	11.63%	-7.28%	0.96%	-3.57%	1.70%	-1.07%	-	-
Horiz. %	101.39%	90.82%	97.96%	97.03%	100.62%	98.93%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	1.93	1.72	1.81	1.95	1.79	2.00	2.26	-
P/RPS	1.19	1.04	0.91	0.81	0.63	0.63	0.71	41.14%
YoY %	14.42%	14.29%	12.35%	28.57%	0.00%	-11.27%	-	-
Horiz. %	167.61%	146.48%	128.17%	114.08%	88.73%	88.73%	100.00%	-
P/EPS	20.44	26.05	733.40	83.07	16.49	13.90	10.70	54.01%
YoY %	-21.54%	-96.45%	782.87%	403.76%	18.63%	29.91%	-	-
Horiz. %	191.03%	243.46%	6,854.21%	776.36%	154.11%	129.91%	100.00%	-
EY	4.89	3.84	0.14	1.20	6.06	7.19	9.35	-35.11%
YoY %	27.34%	2,642.86%	-88.33%	-80.20%	-15.72%	-23.10%	-	-
Horiz. %	52.30%	41.07%	1.50%	12.83%	64.81%	76.90%	100.00%	-
DY	2.59	2.91	2.76	2.56	2.79	8.00	7.08	-48.88%
YoY %	-11.00%	5.43%	7.81%	-8.24%	-65.12%	12.99%	-	-
Horiz. %	36.58%	41.10%	38.98%	36.16%	39.41%	112.99%	100.00%	-
P/NAPS	0.87	0.86	0.84	0.92	0.82	0.92	1.03	-10.65%
YoY %	1.16%	2.38%	-8.70%	12.20%	-10.87%	-10.68%	-	-
Horiz. %	84.47%	83.50%	81.55%	89.32%	79.61%	89.32%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	31/05/10	25/02/10	25/11/09	28/08/09	15/05/09	27/02/09	26/11/08	-
Price	1.75	1.70	1.69	1.99	1.96	2.00	1.68	-
P/RPS	1.08	1.02	0.85	0.83	0.69	0.63	0.53	60.80%
YoY %	5.88%	20.00%	2.41%	20.29%	9.52%	18.87%	-	-
Horiz. %	203.77%	192.45%	160.38%	156.60%	130.19%	118.87%	100.00%	-
P/EPS	18.53	25.75	684.77	84.77	18.06	13.90	7.95	75.88%
YoY %	-28.04%	-96.24%	707.80%	369.38%	29.93%	74.84%	-	-
Horiz. %	233.08%	323.90%	8,613.46%	1,066.29%	227.17%	174.84%	100.00%	-
EY	5.40	3.88	0.15	1.18	5.54	7.19	12.58	-43.12%
YoY %	39.18%	2,486.67%	-87.29%	-78.70%	-22.95%	-42.85%	-	-
Horiz. %	42.93%	30.84%	1.19%	9.38%	44.04%	57.15%	100.00%	-
DY	2.86	2.94	2.96	2.51	2.55	8.00	9.52	-55.17%
YoY %	-2.72%	-0.68%	17.93%	-1.57%	-68.12%	-15.97%	-	-
Horiz. %	30.04%	30.88%	31.09%	26.37%	26.79%	84.03%	100.00%	-
P/NAPS	0.78	0.85	0.78	0.93	0.89	0.92	0.76	1.74%
YoY %	-8.24%	8.97%	-16.13%	4.49%	-3.26%	21.05%	-	-
Horiz. %	102.63%	111.84%	102.63%	122.37%	117.11%	121.05%	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 - 28 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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

993

HLIND

HONG LEONG INDUSTRIES BHD

914

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

452

YTLPOWR

YTL POWER INTERNATIONAL BHD

414

JCY

JCY INTERNATIONAL BERHAD

406

GENTING

GENTING BHD

379

UCHITEC

UCHI TECHNOLOGIES BHD

347

GENM

GENTING MALAYSIA BERHAD

297

MAYBANK

MALAYAN BANKING BHD

286

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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