[TONGHER] QoQ TTM Result on 30-Sep-2016 [#3]

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
TTM Result
Revenue	620,729	587,829	573,426	571,988	573,475	582,693	599,085	2.39%
YoY %	5.60%	2.51%	0.25%	-0.26%	-1.58%	-2.74%	-	-
Horiz. %	103.61%	98.12%	95.72%	95.48%	95.73%	97.26%	100.00%	-
PBT	76,396	71,926	66,400	40,449	27,987	19,445	11,721	249.32%
YoY %	6.21%	8.32%	64.16%	44.53%	43.93%	65.90%	-	-
Horiz. %	651.79%	613.65%	566.50%	345.10%	238.78%	165.90%	100.00%	-
Tax	-15,842	-13,458	-11,215	-10,190	-7,967	-8,954	-9,093	44.83%
YoY %	-17.71%	-20.00%	-10.06%	-27.90%	11.02%	1.53%	-	-
Horiz. %	174.22%	148.00%	123.34%	112.06%	87.62%	98.47%	100.00%	-
NP	60,554	58,468	55,185	30,259	20,020	10,491	2,628	711.28%
YoY %	3.57%	5.95%	82.38%	51.14%	90.83%	299.20%	-	-
Horiz. %	2,304.19%	2,224.81%	2,099.89%	1,151.41%	761.80%	399.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,626	48,203	45,231	19,816	13,027	6,032	-3,109	-
YoY %	7.10%	6.57%	128.25%	52.11%	115.96%	294.02%	-	-
Horiz. %	-1,660.53%	-1,550.43%	-1,454.84%	-637.38%	-419.01%	-194.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.74%	18.71%	16.89%	25.19%	28.47%	46.05%	77.58%	-
YoY %	10.85%	10.78%	-32.95%	-11.52%	-38.18%	-40.64%	-	-
Horiz. %	26.73%	24.12%	21.77%	32.47%	36.70%	59.36%	100.00%	-
Total Cost	560,175	529,361	518,241	541,729	553,455	572,202	596,457	-4.10%
YoY %	5.82%	2.15%	-4.34%	-2.12%	-3.28%	-4.07%	-	-
Horiz. %	93.92%	88.75%	86.89%	90.82%	92.79%	95.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	434,538	456,188	367,396	355,607	346,766	349,395	353,027	14.86%
YoY %	-4.75%	24.17%	3.32%	2.55%	-0.75%	-1.03%	-	-
Horiz. %	123.09%	129.22%	104.07%	100.73%	98.23%	98.97%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	44,049	44,049	25,599	12,478	12,478	12,478	7,583	223.49%
YoY %	0.00%	72.07%	105.15%	0.00%	0.00%	64.55%	-	-
Horiz. %	580.89%	580.89%	337.58%	164.55%	164.55%	164.55%	100.00%	-
Div Payout %	85.32%	91.38%	56.60%	62.97%	95.79%	206.87%	0.00%	-
YoY %	-6.63%	61.45%	-10.12%	-34.26%	-53.70%	0.00%	-	-
Horiz. %	41.24%	44.17%	27.36%	30.44%	46.30%	100.00%	-	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	434,538	456,188	367,396	355,607	346,766	349,395	353,027	14.86%
YoY %	-4.75%	24.17%	3.32%	2.55%	-0.75%	-1.03%	-	-
Horiz. %	123.09%	129.22%	104.07%	100.73%	98.23%	98.97%	100.00%	-
NOSH	157,430	157,430	157,430	124,774	124,736	124,784	126,081	15.97%
YoY %	0.00%	0.00%	26.17%	0.03%	-0.04%	-1.03%	-	-
Horiz. %	124.86%	124.86%	124.86%	98.96%	98.93%	98.97%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	9.76%	9.95%	9.62%	5.29%	3.49%	1.80%	0.44%	-
YoY %	-1.91%	3.43%	81.85%	51.58%	93.89%	309.09%	-	-
Horiz. %	2,218.18%	2,261.36%	2,186.36%	1,202.27%	793.18%	409.09%	100.00%	-
ROE	11.88%	10.57%	12.31%	5.57%	3.76%	1.73%	-0.88%	-
YoY %	12.39%	-14.13%	121.01%	48.14%	117.34%	296.59%	-	-
Horiz. %	-1,350.00%	-1,201.14%	-1,398.86%	-632.95%	-427.27%	-196.59%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	401.40	380.13	437.02	458.42	459.75	466.96	475.16	-10.64%
YoY %	5.60%	-13.02%	-4.67%	-0.29%	-1.54%	-1.73%	-	-
Horiz. %	84.48%	80.00%	91.97%	96.48%	96.76%	98.27%	100.00%	-
EPS	33.38	31.17	34.47	15.88	10.44	4.83	-2.47	-
YoY %	7.09%	-9.57%	117.07%	52.11%	116.15%	295.55%	-	-
Horiz. %	-1,351.42%	-1,261.94%	-1,395.55%	-642.91%	-422.67%	-195.55%	100.00%	-
DPS	28.49	28.49	19.51	10.00	10.00	10.00	6.00	182.77%
YoY %	0.00%	46.03%	95.10%	0.00%	0.00%	66.67%	-	-
Horiz. %	474.83%	474.83%	325.17%	166.67%	166.67%	166.67%	100.00%	-
NAPS	2.81	2.95	2.80	2.85	2.78	2.80	2.80	0.23%
YoY %	-4.75%	5.36%	-1.75%	2.52%	-0.71%	0.00%	-	-
Horiz. %	100.36%	105.36%	100.00%	101.79%	99.29%	100.00%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 124,774
RPS	394.29	373.39	364.24	363.33	364.27	370.13	380.54	2.39%
YoY %	5.60%	2.51%	0.25%	-0.26%	-1.58%	-2.74%	-	-
Horiz. %	103.61%	98.12%	95.72%	95.48%	95.72%	97.26%	100.00%	-
EPS	32.79	30.62	28.73	12.59	8.27	3.83	-1.97	-
YoY %	7.09%	6.58%	128.20%	52.24%	115.93%	294.42%	-	-
Horiz. %	-1,664.47%	-1,554.31%	-1,458.38%	-639.09%	-419.80%	-194.42%	100.00%	-
DPS	27.98	27.98	16.26	7.93	7.93	7.93	4.82	223.34%
YoY %	0.00%	72.08%	105.04%	0.00%	0.00%	64.52%	-	-
Horiz. %	580.50%	580.50%	337.34%	164.52%	164.52%	164.52%	100.00%	-
NAPS	2.7602	2.8977	2.3337	2.2588	2.2027	2.2194	2.2424	14.87%
YoY %	-4.75%	24.17%	3.32%	2.55%	-0.75%	-1.03%	-	-
Horiz. %	123.09%	129.22%	104.07%	100.73%	98.23%	98.97%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	3.38	3.11	2.04	2.03	1.90	1.95	2.02	-
P/RPS	0.84	0.82	0.47	0.44	0.41	0.42	0.43	56.33%
YoY %	2.44%	74.47%	6.82%	7.32%	-2.38%	-2.33%	-	-
Horiz. %	195.35%	190.70%	109.30%	102.33%	95.35%	97.67%	100.00%	-
P/EPS	10.12	9.98	5.92	12.78	18.19	40.34	-81.92	-
YoY %	1.40%	68.58%	-53.68%	-29.74%	-54.91%	149.24%	-	-
Horiz. %	-12.35%	-12.18%	-7.23%	-15.60%	-22.20%	-49.24%	100.00%	-
EY	9.88	10.02	16.90	7.82	5.50	2.48	-1.22	-
YoY %	-1.40%	-40.71%	116.11%	42.18%	121.77%	303.28%	-	-
Horiz. %	-809.84%	-821.31%	-1,385.25%	-640.98%	-450.82%	-203.28%	100.00%	-
DY	8.43	9.16	9.56	4.93	5.26	5.13	2.97	100.59%
YoY %	-7.97%	-4.18%	93.91%	-6.27%	2.53%	72.73%	-	-
Horiz. %	283.84%	308.42%	321.89%	165.99%	177.10%	172.73%	100.00%	-
P/NAPS	1.20	1.05	0.73	0.71	0.68	0.70	0.72	40.61%
YoY %	14.29%	43.84%	2.82%	4.41%	-2.86%	-2.78%	-	-
Horiz. %	166.67%	145.83%	101.39%	98.61%	94.44%	97.22%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	29/08/17	25/05/17	28/02/17	28/11/16	29/08/16	27/05/16	29/02/16	-
Price	3.59	3.67	2.16	2.04	2.00	2.05	1.97	-
P/RPS	0.89	0.97	0.49	0.45	0.44	0.44	0.41	67.72%
YoY %	-8.25%	97.96%	8.89%	2.27%	0.00%	7.32%	-	-
Horiz. %	217.07%	236.59%	119.51%	109.76%	107.32%	107.32%	100.00%	-
P/EPS	10.75	11.77	6.27	12.85	19.15	42.41	-79.89	-
YoY %	-8.67%	87.72%	-51.21%	-32.90%	-54.85%	153.09%	-	-
Horiz. %	-13.46%	-14.73%	-7.85%	-16.08%	-23.97%	-53.09%	100.00%	-
EY	9.30	8.49	15.96	7.79	5.22	2.36	-1.25	-
YoY %	9.54%	-46.80%	104.88%	49.23%	121.19%	288.80%	-	-
Horiz. %	-744.00%	-679.20%	-1,276.80%	-623.20%	-417.60%	-188.80%	100.00%	-
DY	7.93	7.76	9.03	4.90	5.00	4.88	3.05	89.19%
YoY %	2.19%	-14.06%	84.29%	-2.00%	2.46%	60.00%	-	-
Horiz. %	260.00%	254.43%	296.07%	160.66%	163.93%	160.00%	100.00%	-
P/NAPS	1.28	1.24	0.77	0.72	0.72	0.73	0.70	49.58%
YoY %	3.23%	61.04%	6.94%	0.00%	-1.37%	4.29%	-	-
Horiz. %	182.86%	177.14%	110.00%	102.86%	102.86%	104.29%	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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

JCY

JCY INTERNATIONAL BERHAD

975

HLIND

HONG LEONG INDUSTRIES BHD

950

PTRANS

PERAK TRANSIT BERHAD

946

GENTING

GENTING BHD

898

DNEX

DAGANG NEXCHANGE BERHAD

575

NOTION

NOTION VTEC BHD

501

PBBANK

PUBLIC BANK BHD

470

HEXCAP

HEXTAR CAPITAL BERHAD

461

MAYBANK

MALAYAN BANKING BHD

459

Daily Stocks

HSI-HUZ

0.205

-0.015

222,513,900

HSI-CXF

0.125

0.00

201,475,700

INIX-OR

0.02

0.00

141,839,900

MYEG

0.995

-0.015

136,230,100

INGENIEU

0.065

0.00

100,575,400

AHB-WC

0.065

+0.005

92,074,800

HSI-CV4

0.14

0.00

81,011,100

EDUSPEC-OR

0.005

0.00

75,002,700

TECHBASE

0.235

+0.03

71,862,200

HSI-CXV

0.145

-0.01

69,976,800

More active Stocks

PETGAS

18.34

+0.42

408,100

2.00

+0.27

12,791,900

PPB

14.56

+0.26

759,600

KESM

7.41

+0.24

291,300

GAMUDA

6.54

+0.16

17,125,500

PJBUMI

0.85

+0.135

1,365,100

PMETAL

5.83

+0.13

12,234,300

MCLEAN

0.41

+0.125

44,296,400

IHH

6.30

+0.12

3,699,200

EG-WD

0.405

+0.11

49,130,300

More gainer Stocks

NESTLE

123.00

-1.00

43,600

DLADY

35.82

-0.50

87,500

PIE

6.30

-0.41

664,800

MPI

38.82

-0.40

271,400

F&N

31.66

-0.34

354,900

HLFG

17.06

-0.30

63,000

HARTA

3.17

-0.25

11,515,400

KLK

20.44

-0.22

452,700

YTLPOWR

4.88

-0.20

14,951,400

HSI-CVX

0.935

-0.185

10,100

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