[TONGHER] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Annualized Quarter Result
Revenue	1,058,174	702,356	586,330	657,020	792,664	645,944	551,338	11.47%
YoY %	50.66%	19.79%	-10.76%	-17.11%	22.71%	17.16%	-	-
Horiz. %	191.93%	127.39%	106.35%	119.17%	143.77%	117.16%	100.00%	-
PBT	154,886	89,324	50,378	31,528	97,018	89,032	69,040	14.40%
YoY %	73.40%	77.31%	59.79%	-67.50%	8.97%	28.96%	-	-
Horiz. %	224.34%	129.38%	72.97%	45.67%	140.52%	128.96%	100.00%	-
Tax	-34,508	-19,320	-8,064	-6,154	-17,872	-18,850	-9,596	23.76%
YoY %	-78.61%	-139.58%	-31.04%	65.57%	5.19%	-96.44%	-	-
Horiz. %	359.61%	201.33%	84.04%	64.13%	186.24%	196.44%	100.00%	-
NP	120,378	70,004	42,314	25,374	79,146	70,182	59,444	12.47%
YoY %	71.96%	65.44%	66.76%	-67.94%	12.77%	18.06%	-	-
Horiz. %	202.51%	117.76%	71.18%	42.69%	133.14%	118.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	105,254	57,762	39,134	22,362	71,692	61,350	48,560	13.75%
YoY %	82.22%	47.60%	75.00%	-68.81%	16.86%	26.34%	-	-
Horiz. %	216.75%	118.95%	80.59%	46.05%	147.64%	126.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.28%	21.63%	16.01%	19.52%	18.42%	21.17%	13.90%	-
YoY %	3.01%	35.10%	-17.98%	5.97%	-12.99%	52.30%	-	-
Horiz. %	160.29%	155.61%	115.18%	140.43%	132.52%	152.30%	100.00%	-
Total Cost	937,796	632,352	544,016	631,646	713,518	575,762	491,894	11.34%
YoY %	48.30%	16.24%	-13.87%	-11.47%	23.93%	17.05%	-	-
Horiz. %	190.65%	128.55%	110.60%	128.41%	145.06%	117.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	528,101	471,330	492,824	460,269	434,128	434,538	346,857	7.25%
YoY %	12.04%	-4.36%	7.07%	6.02%	-0.09%	25.28%	-	-
Horiz. %	152.25%	135.89%	142.08%	132.70%	125.16%	125.28%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	46,055	61,411	30,705	37,068	55,617	61,856	24,953	10.74%
YoY %	-25.01%	100.00%	-17.17%	-33.35%	-10.09%	147.89%	-	-
Horiz. %	184.57%	246.11%	123.05%	148.55%	222.89%	247.89%	100.00%	-
Div Payout %	43.76%	106.32%	78.46%	165.77%	77.58%	100.82%	51.39%	-
YoY %	-58.84%	35.51%	-52.67%	113.68%	-23.05%	96.19%	-	-
Horiz. %	85.15%	206.89%	152.68%	322.57%	150.96%	196.19%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	528,101	471,330	492,824	460,269	434,128	434,538	346,857	7.25%
YoY %	12.04%	-4.36%	7.07%	6.02%	-0.09%	25.28%	-	-
Horiz. %	152.25%	135.89%	142.08%	132.70%	125.16%	125.28%	100.00%	-
NOSH	157,430	157,430	157,430	157,430	157,430	157,430	124,768	3.94%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	26.18%	-	-
Horiz. %	126.18%	126.18%	126.18%	126.18%	126.18%	126.18%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	11.38%	9.97%	7.22%	3.86%	9.98%	10.87%	10.78%	-
YoY %	14.14%	38.09%	87.05%	-61.32%	-8.19%	0.83%	-	-
Horiz. %	105.57%	92.49%	66.98%	35.81%	92.58%	100.83%	100.00%	-
ROE	19.93%	12.26%	7.94%	4.86%	16.51%	14.12%	14.00%	-
YoY %	62.56%	54.41%	63.37%	-70.56%	16.93%	0.86%	-	-
Horiz. %	142.36%	87.57%	56.71%	34.71%	117.93%	100.86%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	689.28	457.48	381.90	425.39	513.07	417.71	441.89	7.68%
YoY %	50.67%	19.79%	-10.22%	-17.09%	22.83%	-5.47%	-	-
Horiz. %	155.98%	103.53%	86.42%	96.27%	116.11%	94.53%	100.00%	-
EPS	68.56	37.62	25.48	14.48	46.40	39.68	38.92	9.89%
YoY %	82.24%	47.65%	75.97%	-68.79%	16.94%	1.95%	-	-
Horiz. %	176.16%	96.66%	65.47%	37.20%	119.22%	101.95%	100.00%	-
DPS	30.00	40.00	20.00	24.00	36.00	40.00	20.00	6.98%
YoY %	-25.00%	100.00%	-16.67%	-33.33%	-10.00%	100.00%	-	-
Horiz. %	150.00%	200.00%	100.00%	120.00%	180.00%	200.00%	100.00%	-
NAPS	3.44	3.07	3.21	2.98	2.81	2.81	2.78	3.61%
YoY %	12.05%	-4.36%	7.72%	6.05%	0.00%	1.08%	-	-
Horiz. %	123.74%	110.43%	115.47%	107.19%	101.08%	101.08%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 157,430
RPS	672.16	446.14	372.44	417.34	503.50	410.31	350.21	11.47%
YoY %	50.66%	19.79%	-10.76%	-17.11%	22.71%	17.16%	-	-
Horiz. %	191.93%	127.39%	106.35%	119.17%	143.77%	117.16%	100.00%	-
EPS	66.86	36.69	24.86	14.20	45.54	38.97	30.85	13.75%
YoY %	82.23%	47.59%	75.07%	-68.82%	16.86%	26.32%	-	-
Horiz. %	216.73%	118.93%	80.58%	46.03%	147.62%	126.32%	100.00%	-
DPS	29.25	39.01	19.50	23.55	35.33	39.29	15.85	10.74%
YoY %	-25.02%	100.05%	-17.20%	-33.34%	-10.08%	147.89%	-	-
Horiz. %	184.54%	246.12%	123.03%	148.58%	222.90%	247.89%	100.00%	-
NAPS	3.3545	2.9939	3.1304	2.9236	2.7576	2.7602	2.2032	7.25%
YoY %	12.04%	-4.36%	7.07%	6.02%	-0.09%	25.28%	-	-
Horiz. %	152.26%	135.89%	142.08%	132.70%	125.16%	125.28%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	2.81	2.59	2.07	2.68	3.40	3.38	1.90	-
P/RPS	0.41	0.57	0.54	0.63	0.66	0.81	0.43	-0.79%
YoY %	-28.07%	5.56%	-14.29%	-4.55%	-18.52%	88.37%	-	-
Horiz. %	95.35%	132.56%	125.58%	146.51%	153.49%	188.37%	100.00%	-
P/EPS	4.10	6.88	8.12	18.51	7.33	8.52	4.88	-2.85%
YoY %	-40.41%	-15.27%	-56.13%	152.52%	-13.97%	74.59%	-	-
Horiz. %	84.02%	140.98%	166.39%	379.30%	150.20%	174.59%	100.00%	-
EY	24.40	14.53	12.31	5.40	13.65	11.74	20.48	2.96%
YoY %	67.93%	18.03%	127.96%	-60.44%	16.27%	-42.68%	-	-
Horiz. %	119.14%	70.95%	60.11%	26.37%	66.65%	57.32%	100.00%	-
DY	10.68	15.44	9.66	8.96	10.59	11.83	10.53	0.23%
YoY %	-30.83%	59.83%	7.81%	-15.39%	-10.48%	12.35%	-	-
Horiz. %	101.42%	146.63%	91.74%	85.09%	100.57%	112.35%	100.00%	-
P/NAPS	0.82	0.84	0.64	0.90	1.21	1.20	0.68	3.16%
YoY %	-2.38%	31.25%	-28.89%	-25.62%	0.83%	76.47%	-	-
Horiz. %	120.59%	123.53%	94.12%	132.35%	177.94%	176.47%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	29/08/22	30/08/21	28/08/20	26/08/19	27/08/18	29/08/17	29/08/16	-
Price	2.91	2.72	1.98	2.55	3.58	3.59	2.00	-
P/RPS	0.42	0.59	0.52	0.60	0.70	0.86	0.45	-1.14%
YoY %	-28.81%	13.46%	-13.33%	-14.29%	-18.60%	91.11%	-	-
Horiz. %	93.33%	131.11%	115.56%	133.33%	155.56%	191.11%	100.00%	-
P/EPS	4.24	7.23	7.77	17.61	7.71	9.05	5.14	-3.15%
YoY %	-41.36%	-6.95%	-55.88%	128.40%	-14.81%	76.07%	-	-
Horiz. %	82.49%	140.66%	151.17%	342.61%	150.00%	176.07%	100.00%	-
EY	23.56	13.83	12.87	5.68	12.96	11.05	19.46	3.23%
YoY %	70.35%	7.46%	126.58%	-56.17%	17.29%	-43.22%	-	-
Horiz. %	121.07%	71.07%	66.14%	29.19%	66.60%	56.78%	100.00%	-
DY	10.31	14.71	10.10	9.41	10.06	11.14	10.00	0.50%
YoY %	-29.91%	45.64%	7.33%	-6.46%	-9.69%	11.40%	-	-
Horiz. %	103.10%	147.10%	101.00%	94.10%	100.60%	111.40%	100.00%	-
P/NAPS	0.85	0.89	0.62	0.86	1.27	1.28	0.72	2.80%
YoY %	-4.49%	43.55%	-27.91%	-32.28%	-0.78%	77.78%	-	-
Horiz. %	118.06%	123.61%	86.11%	119.44%	176.39%	177.78%	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 - 14 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 >

LBS

LBS BINA GROUP BHD

1000

DSONIC

DATASONIC GROUP BERHAD

686

MPI

MALAYSIAN PACIFIC INDUSTRIES

457

PTRANS

PERAK TRANSIT BERHAD

453

HLIND

HONG LEONG INDUSTRIES BHD

413

JCY

JCY INTERNATIONAL BERHAD

317

PBBANK

PUBLIC BANK BHD

231

GENTING

GENTING BHD

210

YTLPOWR

YTL POWER INTERNATIONAL BHD

208

GENM

GENTING MALAYSIA BERHAD

197

Daily Stocks

HSI-CV7

0.085

-0.015

225,859,100

MYEG

1.05

-0.09

150,001,800

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.13

+0.015

120,526,100

HSI-CV3

0.08

-0.025

110,794,700

JCY

0.895

0.00

100,434,400

DFX

0.20

+0.04

97,966,900

SNS

0.87

+0.025

88,301,700

EDUSPEC-OR

0.005

0.00

75,002,700

HUBLINE

0.065

+0.005

65,800,800

More active Stocks

NESTLE

124.20

+0.90

31,800

PIE

7.08

+0.89

2,508,200

DLADY

37.80

+0.40

32,100

AYER

7.30

+0.30

100

KESM

7.41

+0.25

386,100

PIE-CL

0.78

+0.20

126,300

AJI

15.70

+0.16

171,800

CABNET

0.425

+0.14

51,090,300

PPHB

1.05

+0.14

7,608,600

NOTION

1.81

+0.13

23,002,200

More gainer Stocks

PETGAS

17.66

-0.34

862,000

DAYANG

2.81

-0.28

9,855,800

HSI-CXN

0.26

-0.27

4,233,600

KLK

20.50

-0.26

1,163,700

IDEAL

3.80

-0.19

1,000

PMETAL

5.80

-0.18

9,847,900

ORIENT

6.97

-0.18

1,220,900

VITROX

4.60

-0.16

4,648,900

HEIM

23.20

-0.16

343,100

PPB

14.40

-0.14

684,300

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