[TONGHER] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Annualized Quarter Result
Revenue	693,728	1,058,174	702,356	586,330	657,020	792,664	645,944	1.19%
YoY %	-34.44%	50.66%	19.79%	-10.76%	-17.11%	22.71%	-	-
Horiz. %	107.40%	163.82%	108.73%	90.77%	101.71%	122.71%	100.00%	-
PBT	30,196	154,886	89,324	50,378	31,528	97,018	89,032	-16.48%
YoY %	-80.50%	73.40%	77.31%	59.79%	-67.50%	8.97%	-	-
Horiz. %	33.92%	173.97%	100.33%	56.58%	35.41%	108.97%	100.00%	-
Tax	-7,568	-34,508	-19,320	-8,064	-6,154	-17,872	-18,850	-14.10%
YoY %	78.07%	-78.61%	-139.58%	-31.04%	65.57%	5.19%	-	-
Horiz. %	40.15%	183.07%	102.49%	42.78%	32.65%	94.81%	100.00%	-
NP	22,628	120,378	70,004	42,314	25,374	79,146	70,182	-17.18%
YoY %	-81.20%	71.96%	65.44%	66.76%	-67.94%	12.77%	-	-
Horiz. %	32.24%	171.52%	99.75%	60.29%	36.15%	112.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,734	105,254	57,762	39,134	22,362	71,692	61,350	-17.93%
YoY %	-82.20%	82.22%	47.60%	75.00%	-68.81%	16.86%	-	-
Horiz. %	30.54%	171.56%	94.15%	63.79%	36.45%	116.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.06%	22.28%	21.63%	16.01%	19.52%	18.42%	21.17%	-
YoY %	12.48%	3.01%	35.10%	-17.98%	5.97%	-12.99%	-	-
Horiz. %	118.38%	105.24%	102.17%	75.63%	92.21%	87.01%	100.00%	-
Total Cost	671,100	937,796	632,352	544,016	631,646	713,518	575,762	2.58%
YoY %	-28.44%	48.30%	16.24%	-13.87%	-11.47%	23.93%	-	-
Horiz. %	116.56%	162.88%	109.83%	94.49%	109.71%	123.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	551,129	528,101	471,330	492,824	460,269	434,128	434,538	4.03%
YoY %	4.36%	12.04%	-4.36%	7.07%	6.02%	-0.09%	-	-
Horiz. %	126.83%	121.53%	108.47%	113.41%	105.92%	99.91%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	61,407	46,055	61,411	30,705	37,068	55,617	61,856	-0.12%
YoY %	33.33%	-25.01%	100.00%	-17.17%	-33.35%	-10.09%	-	-
Horiz. %	99.27%	74.46%	99.28%	49.64%	59.93%	89.91%	100.00%	-
Div Payout %	327.78%	43.76%	106.32%	78.46%	165.77%	77.58%	100.82%	-
YoY %	649.04%	-58.84%	35.51%	-52.67%	113.68%	-23.05%	-	-
Horiz. %	325.11%	43.40%	105.46%	77.82%	164.42%	76.95%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	551,129	528,101	471,330	492,824	460,269	434,128	434,538	4.03%
YoY %	4.36%	12.04%	-4.36%	7.07%	6.02%	-0.09%	-	-
Horiz. %	126.83%	121.53%	108.47%	113.41%	105.92%	99.91%	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%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	3.26%	11.38%	9.97%	7.22%	3.86%	9.98%	10.87%	-
YoY %	-71.35%	14.14%	38.09%	87.05%	-61.32%	-8.19%	-	-
Horiz. %	29.99%	104.69%	91.72%	66.42%	35.51%	91.81%	100.00%	-
ROE	3.40%	19.93%	12.26%	7.94%	4.86%	16.51%	14.12%	-
YoY %	-82.94%	62.56%	54.41%	63.37%	-70.56%	16.93%	-	-
Horiz. %	24.08%	141.15%	86.83%	56.23%	34.42%	116.93%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	451.89	689.28	457.48	381.90	425.39	513.07	417.71	1.31%
YoY %	-34.44%	50.67%	19.79%	-10.22%	-17.09%	22.83%	-	-
Horiz. %	108.18%	165.01%	109.52%	91.43%	101.84%	122.83%	100.00%	-
EPS	12.20	68.56	37.62	25.48	14.48	46.40	39.68	-17.83%
YoY %	-82.21%	82.24%	47.65%	75.97%	-68.79%	16.94%	-	-
Horiz. %	30.75%	172.78%	94.81%	64.21%	36.49%	116.94%	100.00%	-
DPS	40.00	30.00	40.00	20.00	24.00	36.00	40.00	0.00%
YoY %	33.33%	-25.00%	100.00%	-16.67%	-33.33%	-10.00%	-	-
Horiz. %	100.00%	75.00%	100.00%	50.00%	60.00%	90.00%	100.00%	-
NAPS	3.59	3.44	3.07	3.21	2.98	2.81	2.81	4.16%
YoY %	4.36%	12.05%	-4.36%	7.72%	6.05%	0.00%	-	-
Horiz. %	127.76%	122.42%	109.25%	114.23%	106.05%	100.00%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 157,430
RPS	440.66	672.16	446.14	372.44	417.34	503.50	410.31	1.19%
YoY %	-34.44%	50.66%	19.79%	-10.76%	-17.11%	22.71%	-	-
Horiz. %	107.40%	163.82%	108.73%	90.77%	101.71%	122.71%	100.00%	-
EPS	11.90	66.86	36.69	24.86	14.20	45.54	38.97	-17.93%
YoY %	-82.20%	82.23%	47.59%	75.07%	-68.82%	16.86%	-	-
Horiz. %	30.54%	171.57%	94.15%	63.79%	36.44%	116.86%	100.00%	-
DPS	39.01	29.25	39.01	19.50	23.55	35.33	39.29	-0.11%
YoY %	33.37%	-25.02%	100.05%	-17.20%	-33.34%	-10.08%	-	-
Horiz. %	99.29%	74.45%	99.29%	49.63%	59.94%	89.92%	100.00%	-
NAPS	3.5008	3.3545	2.9939	3.1304	2.9236	2.7576	2.7602	4.03%
YoY %	4.36%	12.04%	-4.36%	7.07%	6.02%	-0.09%	-	-
Horiz. %	126.83%	121.53%	108.47%	113.41%	105.92%	99.91%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	2.65	2.81	2.59	2.07	2.68	3.40	3.38	-
P/RPS	0.59	0.41	0.57	0.54	0.63	0.66	0.81	-5.14%
YoY %	43.90%	-28.07%	5.56%	-14.29%	-4.55%	-18.52%	-	-
Horiz. %	72.84%	50.62%	70.37%	66.67%	77.78%	81.48%	100.00%	-
P/EPS	21.72	4.10	6.88	8.12	18.51	7.33	8.52	16.87%
YoY %	429.76%	-40.41%	-15.27%	-56.13%	152.52%	-13.97%	-	-
Horiz. %	254.93%	48.12%	80.75%	95.31%	217.25%	86.03%	100.00%	-
EY	4.60	24.40	14.53	12.31	5.40	13.65	11.74	-14.45%
YoY %	-81.15%	67.93%	18.03%	127.96%	-60.44%	16.27%	-	-
Horiz. %	39.18%	207.84%	123.76%	104.86%	46.00%	116.27%	100.00%	-
DY	15.09	10.68	15.44	9.66	8.96	10.59	11.83	4.13%
YoY %	41.29%	-30.83%	59.83%	7.81%	-15.39%	-10.48%	-	-
Horiz. %	127.56%	90.28%	130.52%	81.66%	75.74%	89.52%	100.00%	-
P/NAPS	0.74	0.82	0.84	0.64	0.90	1.21	1.20	-7.73%
YoY %	-9.76%	-2.38%	31.25%	-28.89%	-25.62%	0.83%	-	-
Horiz. %	61.67%	68.33%	70.00%	53.33%	75.00%	100.83%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	28/08/23	29/08/22	30/08/21	28/08/20	26/08/19	27/08/18	29/08/17	-
Price	2.67	2.91	2.72	1.98	2.55	3.58	3.59	-
P/RPS	0.59	0.42	0.59	0.52	0.60	0.70	0.86	-6.08%
YoY %	40.48%	-28.81%	13.46%	-13.33%	-14.29%	-18.60%	-	-
Horiz. %	68.60%	48.84%	68.60%	60.47%	69.77%	81.40%	100.00%	-
P/EPS	21.88	4.24	7.23	7.77	17.61	7.71	9.05	15.84%
YoY %	416.04%	-41.36%	-6.95%	-55.88%	128.40%	-14.81%	-	-
Horiz. %	241.77%	46.85%	79.89%	85.86%	194.59%	85.19%	100.00%	-
EY	4.57	23.56	13.83	12.87	5.68	12.96	11.05	-13.67%
YoY %	-80.60%	70.35%	7.46%	126.58%	-56.17%	17.29%	-	-
Horiz. %	41.36%	213.21%	125.16%	116.47%	51.40%	117.29%	100.00%	-
DY	14.98	10.31	14.71	10.10	9.41	10.06	11.14	5.05%
YoY %	45.30%	-29.91%	45.64%	7.33%	-6.46%	-9.69%	-	-
Horiz. %	134.47%	92.55%	132.05%	90.66%	84.47%	90.31%	100.00%	-
P/NAPS	0.74	0.85	0.89	0.62	0.86	1.27	1.28	-8.72%
YoY %	-12.94%	-4.49%	43.55%	-27.91%	-32.28%	-0.78%	-	-
Horiz. %	57.81%	66.41%	69.53%	48.44%	67.19%	99.22%	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 - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 15:30:00

EMA 5

30 Mins

BUY

2024-06-26 15:20:00

EMA 5

10 Mins

BUY

2024-06-26 15:20:00

ADX

10 Mins

BUY

2024-06-26 15:20:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-06-26 15:20:00

EMA 5

5 Mins

BUY

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

YTLPOWR

YTL POWER INTERNATIONAL BHD

637

PTRANS

PERAK TRANSIT BERHAD

623

DNEX

DAGANG NEXCHANGE BERHAD

604

HLIND

HONG LEONG INDUSTRIES BHD

600

NOTION

NOTION VTEC BHD

593

MPI

MALAYSIAN PACIFIC INDUSTRIES

567

SNS

SNS NETWORK TECHNOLOGY BERHAD

430

GENTING

GENTING BHD

398

PBBANK

PUBLIC BANK BHD

397

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

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