[TONGHER] QoQ TTM Result on 30-Jun-2015 [#2]

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
TTM Result
Revenue	582,693	599,085	596,178	597,818	587,699	562,440	536,791	5.61%
YoY %	-2.74%	0.49%	-0.27%	1.72%	4.49%	4.78%	-	-
Horiz. %	108.55%	111.60%	111.06%	111.37%	109.48%	104.78%	100.00%	-
PBT	19,445	11,721	22,161	38,200	50,580	50,955	48,424	-45.54%
YoY %	65.90%	-47.11%	-41.99%	-24.48%	-0.74%	5.23%	-	-
Horiz. %	40.16%	24.20%	45.76%	78.89%	104.45%	105.23%	100.00%	-
Tax	-8,954	-9,093	-6,843	-9,005	-9,331	-9,092	-8,086	7.02%
YoY %	1.53%	-32.88%	24.01%	3.49%	-2.63%	-12.44%	-	-
Horiz. %	110.73%	112.45%	84.63%	111.37%	115.40%	112.44%	100.00%	-
NP	10,491	2,628	15,318	29,195	41,249	41,863	40,338	-59.22%
YoY %	299.20%	-82.84%	-47.53%	-29.22%	-1.47%	3.78%	-	-
Horiz. %	26.01%	6.51%	37.97%	72.38%	102.26%	103.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,032	-3,109	10,792	20,261	29,136	30,206	29,675	-65.39%
YoY %	294.02%	-128.81%	-46.74%	-30.46%	-3.54%	1.79%	-	-
Horiz. %	20.33%	-10.48%	36.37%	68.28%	98.18%	101.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	46.05%	77.58%	30.88%	23.57%	18.45%	17.84%	16.70%	-
YoY %	-40.64%	151.23%	31.01%	27.75%	3.42%	6.83%	-	-
Horiz. %	275.75%	464.55%	184.91%	141.14%	110.48%	106.83%	100.00%	-
Total Cost	572,202	596,457	580,860	568,623	546,450	520,577	496,453	9.91%
YoY %	-4.07%	2.69%	2.15%	4.06%	4.97%	4.86%	-	-
Horiz. %	115.26%	120.14%	117.00%	114.54%	110.07%	104.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	349,395	353,027	362,500	354,728	358,934	343,196	332,312	3.39%
YoY %	-1.03%	-2.61%	2.19%	-1.17%	4.59%	3.28%	-	-
Horiz. %	105.14%	106.23%	109.08%	106.75%	108.01%	103.28%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	12,478	7,583	7,583	7,583	7,583	6,325	6,325	57.23%
YoY %	64.55%	0.00%	0.00%	0.00%	19.89%	0.00%	-	-
Horiz. %	197.28%	119.89%	119.89%	119.89%	119.89%	100.00%	100.00%	-
Div Payout %	206.87%	0.00%	70.27%	37.43%	26.03%	20.94%	21.32%	-
YoY %	0.00%	0.00%	87.74%	43.80%	24.31%	-1.78%	-	-
Horiz. %	970.31%	0.00%	329.60%	175.56%	122.09%	98.22%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	349,395	353,027	362,500	354,728	358,934	343,196	332,312	3.39%
YoY %	-1.03%	-2.61%	2.19%	-1.17%	4.59%	3.28%	-	-
Horiz. %	105.14%	106.23%	109.08%	106.75%	108.01%	103.28%	100.00%	-
NOSH	124,784	126,081	124,999	127,142	126,385	126,640	126,354	-0.82%
YoY %	-1.03%	0.87%	-1.69%	0.60%	-0.20%	0.23%	-	-
Horiz. %	98.76%	99.78%	98.93%	100.62%	100.02%	100.23%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	1.80%	0.44%	2.57%	4.88%	7.02%	7.44%	7.51%	-
YoY %	309.09%	-82.88%	-47.34%	-30.48%	-5.65%	-0.93%	-	-
Horiz. %	23.97%	5.86%	34.22%	64.98%	93.48%	99.07%	100.00%	-
ROE	1.73%	-0.88%	2.98%	5.71%	8.12%	8.80%	8.93%	-
YoY %	296.59%	-129.53%	-47.81%	-29.68%	-7.73%	-1.46%	-	-
Horiz. %	19.37%	-9.85%	33.37%	63.94%	90.93%	98.54%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	466.96	475.16	476.94	470.19	465.00	444.12	424.83	6.50%
YoY %	-1.73%	-0.37%	1.44%	1.12%	4.70%	4.54%	-	-
Horiz. %	109.92%	111.85%	112.27%	110.68%	109.46%	104.54%	100.00%	-
EPS	4.83	-2.47	8.63	15.94	23.05	23.85	23.49	-65.12%
YoY %	295.55%	-128.62%	-45.86%	-30.85%	-3.35%	1.53%	-	-
Horiz. %	20.56%	-10.52%	36.74%	67.86%	98.13%	101.53%	100.00%	-
DPS	10.00	6.00	6.00	6.00	6.00	5.00	5.00	58.67%
YoY %	66.67%	0.00%	0.00%	0.00%	20.00%	0.00%	-	-
Horiz. %	200.00%	120.00%	120.00%	120.00%	120.00%	100.00%	100.00%	-
NAPS	2.80	2.80	2.90	2.79	2.84	2.71	2.63	4.26%
YoY %	0.00%	-3.45%	3.94%	-1.76%	4.80%	3.04%	-	-
Horiz. %	106.46%	106.46%	110.27%	106.08%	107.98%	103.04%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 127,142
RPS	370.13	380.54	378.69	379.74	373.31	357.26	340.97	5.61%
YoY %	-2.74%	0.49%	-0.28%	1.72%	4.49%	4.78%	-	-
Horiz. %	108.55%	111.61%	111.06%	111.37%	109.48%	104.78%	100.00%	-
EPS	3.83	-1.97	6.86	12.87	18.51	19.19	18.85	-65.40%
YoY %	294.42%	-128.72%	-46.70%	-30.47%	-3.54%	1.80%	-	-
Horiz. %	20.32%	-10.45%	36.39%	68.28%	98.20%	101.80%	100.00%	-
DPS	7.93	4.82	4.82	4.82	4.82	4.02	4.02	57.22%
YoY %	64.52%	0.00%	0.00%	0.00%	19.90%	0.00%	-	-
Horiz. %	197.26%	119.90%	119.90%	119.90%	119.90%	100.00%	100.00%	-
NAPS	2.2194	2.2424	2.3026	2.2532	2.28	2.18	2.1109	3.39%
YoY %	-1.03%	-2.61%	2.19%	-1.18%	4.59%	3.27%	-	-
Horiz. %	105.14%	106.23%	109.08%	106.74%	108.01%	103.27%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	1.95	2.02	1.73	1.92	2.08	2.02	2.20	-
P/RPS	0.42	0.43	0.36	0.41	0.45	0.45	0.52	-13.25%
YoY %	-2.33%	19.44%	-12.20%	-8.89%	0.00%	-13.46%	-	-
Horiz. %	80.77%	82.69%	69.23%	78.85%	86.54%	86.54%	100.00%	-
P/EPS	40.34	-81.92	20.04	12.05	9.02	8.47	9.37	164.41%
YoY %	149.24%	-508.78%	66.31%	33.59%	6.49%	-9.61%	-	-
Horiz. %	430.52%	-874.28%	213.87%	128.60%	96.26%	90.39%	100.00%	-
EY	2.48	-1.22	4.99	8.30	11.08	11.81	10.68	-62.18%
YoY %	303.28%	-124.45%	-39.88%	-25.09%	-6.18%	10.58%	-	-
Horiz. %	23.22%	-11.42%	46.72%	77.72%	103.75%	110.58%	100.00%	-
DY	5.13	2.97	3.47	3.13	2.88	2.48	2.27	72.12%
YoY %	72.73%	-14.41%	10.86%	8.68%	16.13%	9.25%	-	-
Horiz. %	225.99%	130.84%	152.86%	137.89%	126.87%	109.25%	100.00%	-
P/NAPS	0.70	0.72	0.60	0.69	0.73	0.75	0.84	-11.43%
YoY %	-2.78%	20.00%	-13.04%	-5.48%	-2.67%	-10.71%	-	-
Horiz. %	83.33%	85.71%	71.43%	82.14%	86.90%	89.29%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	27/05/16	29/02/16	26/11/15	27/08/15	29/05/15	25/02/15	27/11/14	-
Price	2.05	1.97	1.96	2.00	2.10	2.25	2.16	-
P/RPS	0.44	0.41	0.41	0.43	0.45	0.51	0.51	-9.36%
YoY %	7.32%	0.00%	-4.65%	-4.44%	-11.76%	0.00%	-	-
Horiz. %	86.27%	80.39%	80.39%	84.31%	88.24%	100.00%	100.00%	-
P/EPS	42.41	-79.89	22.70	12.55	9.11	9.43	9.20	176.72%
YoY %	153.09%	-451.94%	80.88%	37.76%	-3.39%	2.50%	-	-
Horiz. %	460.98%	-868.37%	246.74%	136.41%	99.02%	102.50%	100.00%	-
EY	2.36	-1.25	4.40	7.97	10.98	10.60	10.87	-63.84%
YoY %	288.80%	-128.41%	-44.79%	-27.41%	3.58%	-2.48%	-	-
Horiz. %	21.71%	-11.50%	40.48%	73.32%	101.01%	97.52%	100.00%	-
DY	4.88	3.05	3.06	3.00	2.86	2.22	2.31	64.56%
YoY %	60.00%	-0.33%	2.00%	4.90%	28.83%	-3.90%	-	-
Horiz. %	211.26%	132.03%	132.47%	129.87%	123.81%	96.10%	100.00%	-
P/NAPS	0.73	0.70	0.68	0.72	0.74	0.83	0.82	-7.45%
YoY %	4.29%	2.94%	-5.56%	-2.70%	-10.84%	1.22%	-	-
Horiz. %	89.02%	85.37%	82.93%	87.80%	90.24%	101.22%	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 - 24 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

782

HLIND

HONG LEONG INDUSTRIES BHD

747

MPI

MALAYSIAN PACIFIC INDUSTRIES

736

DNEX

DAGANG NEXCHANGE BERHAD

612

GENTING

GENTING BHD

565

YTLPOWR

YTL POWER INTERNATIONAL BHD

557

NOTION

NOTION VTEC BHD

552

HEXCAP

HEXTAR CAPITAL BERHAD

508

PBBANK

PUBLIC BANK BHD

489

Daily Stocks

HSI-CXF

0.125

0.00

292,701,900

HSI-HUZ

0.195

-0.01

240,474,700

HSI-HU8

0.075

-0.005

183,776,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.07

+0.005

134,831,700

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CXV

0.155

+0.01

67,783,300

E&O-LR

0.055

+0.01

56,261,700

AHB-WC

0.065

0.00

55,230,000

VELESTO

0.255

+0.005

46,805,100

More active Stocks

DLADY

36.58

+0.76

6,200

KLK

20.80

+0.36

823,600

TENAGA

14.00

+0.28

4,775,200

UTDPLT

24.08

+0.18

41,200

HEIM

23.22

+0.16

56,400

ALLIANZ

22.18

+0.16

5,300

HLFG

17.20

+0.14

75,400

F&N

31.80

+0.14

29,100

HARTA

3.27

+0.10

1,715,400

SYNERGY

1.70

+0.08

593,400

More gainer Stocks

NESTLE

122.30

-0.70

4,200

PETGAS

18.00

-0.34

291,100

MPI

38.56

-0.26

72,700

KGB

3.27

-0.23

1,941,300

AXIATA-C1B

0.035

-0.225

530,000

YTLPOWR

4.66

-0.22

17,847,300

AJI

15.12

-0.22

85,100

ORIENT

6.97

-0.18

1,220,900

YTLPOWR-C36

0.92

-0.17

22,500

UNISEM

4.04

-0.16

526,900

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