[TONGHER] QoQ TTM Result on 31-Mar-2019 [#1]

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
TTM Result
Revenue	646,725	671,376	730,613	768,935	798,435	797,423	767,463	-10.75%
YoY %	-3.67%	-8.11%	-4.98%	-3.69%	0.13%	3.90%	-	-
Horiz. %	84.27%	87.48%	95.20%	100.19%	104.04%	103.90%	100.00%	-
PBT	39,502	35,205	47,975	65,611	80,720	88,432	86,308	-40.52%
YoY %	12.21%	-26.62%	-26.88%	-18.72%	-8.72%	2.46%	-	-
Horiz. %	45.77%	40.79%	55.59%	76.02%	93.53%	102.46%	100.00%	-
Tax	-15,455	-11,435	-8,895	-12,373	-14,754	-15,237	-15,684	-0.97%
YoY %	-35.16%	-28.56%	28.11%	16.14%	3.17%	2.85%	-	-
Horiz. %	98.54%	72.91%	56.71%	78.89%	94.07%	97.15%	100.00%	-
NP	24,047	23,770	39,080	53,238	65,966	73,195	70,624	-51.14%
YoY %	1.17%	-39.18%	-26.59%	-19.29%	-9.88%	3.64%	-	-
Horiz. %	34.05%	33.66%	55.34%	75.38%	93.40%	103.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	19,765	20,748	36,283	49,002	60,948	66,530	62,585	-53.52%
YoY %	-4.74%	-42.82%	-25.96%	-19.60%	-8.39%	6.30%	-	-
Horiz. %	31.58%	33.15%	57.97%	78.30%	97.38%	106.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.12%	32.48%	18.54%	18.86%	18.28%	17.23%	18.17%	-
YoY %	20.44%	75.19%	-1.70%	3.17%	6.09%	-5.17%	-	-
Horiz. %	215.30%	178.76%	102.04%	103.80%	100.61%	94.83%	100.00%	-
Total Cost	622,678	647,606	691,533	715,697	732,469	724,228	696,839	-7.20%
YoY %	-3.85%	-6.35%	-3.38%	-2.29%	1.14%	3.93%	-	-
Horiz. %	89.36%	92.93%	99.24%	102.71%	105.11%	103.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	472,102	467,750	460,269	461,814	454,212	463,482	434,128	5.73%
YoY %	0.93%	1.63%	-0.33%	1.67%	-2.00%	6.76%	-	-
Horiz. %	108.75%	107.74%	106.02%	106.38%	104.63%	106.76%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	33,962	30,893	30,893	30,893	40,176	55,652	55,652	-27.98%
YoY %	9.93%	0.00%	0.00%	-23.11%	-27.81%	0.00%	-	-
Horiz. %	61.03%	55.51%	55.51%	55.51%	72.19%	100.00%	100.00%	-
Div Payout %	171.83%	148.90%	85.15%	63.05%	65.92%	83.65%	88.92%	-
YoY %	15.40%	74.87%	35.05%	-4.35%	-21.20%	-5.93%	-	-
Horiz. %	193.24%	167.45%	95.76%	70.91%	74.13%	94.07%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	472,102	467,750	460,269	461,814	454,212	463,482	434,128	5.73%
YoY %	0.93%	1.63%	-0.33%	1.67%	-2.00%	6.76%	-	-
Horiz. %	108.75%	107.74%	106.02%	106.38%	104.63%	106.76%	100.00%	-
NOSH	157,430	157,430	157,430	157,430	157,430	157,430	157,430	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	3.72%	3.54%	5.35%	6.92%	8.26%	9.18%	9.20%	-
YoY %	5.08%	-33.83%	-22.69%	-16.22%	-10.02%	-0.22%	-	-
Horiz. %	40.43%	38.48%	58.15%	75.22%	89.78%	99.78%	100.00%	-
ROE	4.19%	4.44%	7.88%	10.61%	13.42%	14.35%	14.42%	-
YoY %	-5.63%	-43.65%	-25.73%	-20.94%	-6.48%	-0.49%	-	-
Horiz. %	29.06%	30.79%	54.65%	73.58%	93.07%	99.51%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	419.18	434.91	473.03	497.84	516.81	516.15	496.76	-10.67%
YoY %	-3.62%	-8.06%	-4.98%	-3.67%	0.13%	3.90%	-	-
Horiz. %	84.38%	87.55%	95.22%	100.22%	104.04%	103.90%	100.00%	-
EPS	12.81	13.44	23.49	31.73	39.45	43.06	40.51	-53.48%
YoY %	-4.69%	-42.78%	-25.97%	-19.57%	-8.38%	6.29%	-	-
Horiz. %	31.62%	33.18%	57.99%	78.33%	97.38%	106.29%	100.00%	-
DPS	22.00	20.00	20.00	20.00	26.00	36.00	36.00	-27.92%
YoY %	10.00%	0.00%	0.00%	-23.08%	-27.78%	0.00%	-	-
Horiz. %	61.11%	55.56%	55.56%	55.56%	72.22%	100.00%	100.00%	-
NAPS	3.06	3.03	2.98	2.99	2.94	3.00	2.81	5.83%
YoY %	0.99%	1.68%	-0.33%	1.70%	-2.00%	6.76%	-	-
Horiz. %	108.90%	107.83%	106.05%	106.41%	104.63%	106.76%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 157,430
RPS	410.80	426.46	464.09	488.43	507.17	506.53	487.49	-10.75%
YoY %	-3.67%	-8.11%	-4.98%	-3.70%	0.13%	3.91%	-	-
Horiz. %	84.27%	87.48%	95.20%	100.19%	104.04%	103.91%	100.00%	-
EPS	12.55	13.18	23.05	31.13	38.71	42.26	39.75	-53.53%
YoY %	-4.78%	-42.82%	-25.96%	-19.58%	-8.40%	6.31%	-	-
Horiz. %	31.57%	33.16%	57.99%	78.31%	97.38%	106.31%	100.00%	-
DPS	21.57	19.62	19.62	19.62	25.52	35.35	35.35	-27.99%
YoY %	9.94%	0.00%	0.00%	-23.12%	-27.81%	0.00%	-	-
Horiz. %	61.02%	55.50%	55.50%	55.50%	72.19%	100.00%	100.00%	-
NAPS	2.9988	2.9712	2.9236	2.9335	2.8852	2.9441	2.7576	5.73%
YoY %	0.93%	1.63%	-0.34%	1.67%	-2.00%	6.76%	-	-
Horiz. %	108.75%	107.75%	106.02%	106.38%	104.63%	106.76%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	2.28	2.53	2.68	3.55	3.55	4.06	3.40	-
P/RPS	0.54	0.58	0.57	0.71	0.69	0.79	0.68	-14.20%
YoY %	-6.90%	1.75%	-19.72%	2.90%	-12.66%	16.18%	-	-
Horiz. %	79.41%	85.29%	83.82%	104.41%	101.47%	116.18%	100.00%	-
P/EPS	17.80	18.82	11.41	11.19	9.00	9.43	8.39	64.88%
YoY %	-5.42%	64.94%	1.97%	24.33%	-4.56%	12.40%	-	-
Horiz. %	212.16%	224.31%	136.00%	133.37%	107.27%	112.40%	100.00%	-
EY	5.62	5.31	8.77	8.94	11.11	10.61	11.91	-39.30%
YoY %	5.84%	-39.45%	-1.90%	-19.53%	4.71%	-10.92%	-	-
Horiz. %	47.19%	44.58%	73.64%	75.06%	93.28%	89.08%	100.00%	-
DY	9.65	7.91	7.46	5.63	7.32	8.87	10.59	-5.99%
YoY %	22.00%	6.03%	32.50%	-23.09%	-17.47%	-16.24%	-	-
Horiz. %	91.12%	74.69%	70.44%	53.16%	69.12%	83.76%	100.00%	-
P/NAPS	0.75	0.83	0.90	1.19	1.21	1.35	1.21	-27.23%
YoY %	-9.64%	-7.78%	-24.37%	-1.65%	-10.37%	11.57%	-	-
Horiz. %	61.98%	68.60%	74.38%	98.35%	100.00%	111.57%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	24/02/20	25/11/19	26/08/19	27/05/19	27/02/19	26/11/18	27/08/18	-
Price	2.12	2.49	2.55	3.36	4.03	3.90	3.58	-
P/RPS	0.51	0.57	0.54	0.67	0.78	0.76	0.72	-20.48%
YoY %	-10.53%	5.56%	-19.40%	-14.10%	2.63%	5.56%	-	-
Horiz. %	70.83%	79.17%	75.00%	93.06%	108.33%	105.56%	100.00%	-
P/EPS	16.55	18.53	10.86	10.59	10.22	9.06	8.84	51.72%
YoY %	-10.69%	70.63%	2.55%	3.62%	12.80%	2.49%	-	-
Horiz. %	187.22%	209.62%	122.85%	119.80%	115.61%	102.49%	100.00%	-
EY	6.04	5.40	9.21	9.44	9.79	11.04	11.32	-34.13%
YoY %	11.85%	-41.37%	-2.44%	-3.58%	-11.32%	-2.47%	-	-
Horiz. %	53.36%	47.70%	81.36%	83.39%	86.48%	97.53%	100.00%	-
DY	10.38	8.03	7.84	5.95	6.45	9.23	10.06	2.10%
YoY %	29.27%	2.42%	31.76%	-7.75%	-30.12%	-8.25%	-	-
Horiz. %	103.18%	79.82%	77.93%	59.15%	64.12%	91.75%	100.00%	-
P/NAPS	0.69	0.82	0.86	1.12	1.37	1.30	1.27	-33.34%
YoY %	-15.85%	-4.65%	-23.21%	-18.25%	5.38%	2.36%	-	-
Horiz. %	54.33%	64.57%	67.72%	88.19%	107.87%	102.36%	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 - 18 June 2024

MQ Trader

MQ Trading Signals

2024-06-18 16:10:00

ADX

5 Mins

SELL

2024-06-18 16:05:00

EMA 5

5 Mins

SELL

2024-06-18 16:00:00

EMA 5

30 Mins

SELL

2024-06-18 16:00:00

EMA 5

10 Mins

SELL

2024-06-18 16:00:00

ADX

10 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 >

DSONIC

DATASONIC GROUP BERHAD

1000

JCY

JCY INTERNATIONAL BERHAD

507

YTLPOWR

YTL POWER INTERNATIONAL BHD

333

PTRANS

PERAK TRANSIT BERHAD

323

MPI

MALAYSIAN PACIFIC INDUSTRIES

319

HLIND

HONG LEONG INDUSTRIES BHD

306

ATAIMS

ATA IMS BERHAD

262

TOPGLOV

TOP GLOVE CORPORATION BHD

233

GENTING

GENTING BHD

227

NOTION

NOTION VTEC BHD

225

Daily Stocks

HSI-CXF

0.13

-0.035

323,720,400

HSI-HUZ

0.25

-0.015

228,314,500

DFX

0.185

-0.015

183,814,500

ATAIMS

0.515

+0.17

160,490,600

INIX-OR

0.02

0.00

141,839,900

TECHBND-WA

0.175

+0.08

127,049,700

JCY

0.83

-0.065

83,651,700

TOPGLOV

1.17

0.00

82,093,200

EDUSPEC-OR

0.005

0.00

75,002,700

INGENIEU

0.07

+0.005

73,669,700

More active Stocks

MERCURY

1.16

+0.30

586,100

6.81

+0.29

22,679,500

NDX-CE

0.465

+0.25

100

PETGAS

17.90

+0.24

94,100

NDX-CF

0.57

+0.235

8,800

KESM

7.62

+0.21

109,200

FRONTKN

4.67

+0.19

9,365,300

ATAIMS

0.515

+0.17

160,490,600

NOTION

1.96

+0.15

34,606,300

AEONCR

7.70

+0.15

713,800

More gainer Stocks

PIE

6.75

-0.33

1,666,300

KLK

20.22

-0.28

2,633,600

CHINHIN

3.34

-0.24

1,766,000

YTLPOWR

5.07

-0.21

33,567,700

UTDPLT

23.80

-0.20

273,200

NESTLE

124.00

-0.20

73,600

DLADY

37.60

-0.20

33,400

ORIENT

6.97

-0.18

1,220,900

YTL

3.50

-0.16

22,337,200

PETRONM

4.71

-0.15

361,900

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