[TONGHER] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Annualized Quarter Result
Revenue	627,356	569,744	635,312	534,276	527,784	591,804	573,248	1.51%
YoY %	10.11%	-10.32%	18.91%	1.23%	-10.82%	3.24%	-	-
Horiz. %	109.44%	99.39%	110.83%	93.20%	92.07%	103.24%	100.00%	-
PBT	110,420	88,316	57,420	58,920	38,604	45,124	63,588	9.62%
YoY %	25.03%	53.81%	-2.55%	52.63%	-14.45%	-29.04%	-	-
Horiz. %	173.65%	138.89%	90.30%	92.66%	60.71%	70.96%	100.00%	-
Tax	-21,420	-12,448	-13,004	-12,048	-7,092	-6,892	6,648	-
YoY %	-72.08%	4.28%	-7.93%	-69.88%	-2.90%	-203.67%	-	-
Horiz. %	-322.20%	-187.24%	-195.61%	-181.23%	-106.68%	-103.67%	100.00%	-
NP	89,000	75,868	44,416	46,872	31,512	38,232	70,236	4.02%
YoY %	17.31%	70.81%	-5.24%	48.74%	-17.58%	-45.57%	-	-
Horiz. %	126.72%	108.02%	63.24%	66.74%	44.87%	54.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	77,824	65,936	29,372	33,652	21,004	26,672	52,100	6.91%
YoY %	18.03%	124.49%	-12.72%	60.22%	-21.25%	-48.81%	-	-
Horiz. %	149.37%	126.56%	56.38%	64.59%	40.31%	51.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.40%	14.09%	22.65%	20.45%	18.37%	15.27%	-10.45%	-
YoY %	37.69%	-37.79%	10.76%	11.32%	20.30%	246.12%	-	-
Horiz. %	-185.65%	-134.83%	-216.75%	-195.69%	-175.79%	-146.12%	100.00%	-
Total Cost	538,356	493,876	590,896	487,404	496,272	553,572	503,012	1.13%
YoY %	9.01%	-16.42%	21.23%	-1.79%	-10.35%	10.05%	-	-
Horiz. %	107.03%	98.18%	117.47%	96.90%	98.66%	110.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	456,188	349,395	358,934	328,929	312,529	324,526	303,025	7.04%
YoY %	30.57%	-2.66%	9.12%	5.25%	-3.70%	7.10%	-	-
Horiz. %	150.54%	115.30%	118.45%	108.55%	103.14%	107.10%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	123,712	49,913	30,332	25,302	20,244	111,555	40,742	20.31%
YoY %	147.86%	64.56%	19.88%	24.99%	-81.85%	173.81%	-	-
Horiz. %	303.65%	122.51%	74.45%	62.10%	49.69%	273.81%	100.00%	-
Div Payout %	158.96%	75.70%	103.27%	75.19%	96.39%	418.25%	78.20%	-
YoY %	109.99%	-26.70%	37.35%	-21.99%	-76.95%	434.85%	-	-
Horiz. %	203.27%	96.80%	132.06%	96.15%	123.26%	534.85%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	456,188	349,395	358,934	328,929	312,529	324,526	303,025	7.04%
YoY %	30.57%	-2.66%	9.12%	5.25%	-3.70%	7.10%	-	-
Horiz. %	150.54%	115.30%	118.45%	108.55%	103.14%	107.10%	100.00%	-
NOSH	157,430	124,784	126,385	126,511	126,530	126,768	127,321	3.59%
YoY %	26.16%	-1.27%	-0.10%	-0.02%	-0.19%	-0.43%	-	-
Horiz. %	123.65%	98.01%	99.26%	99.36%	99.38%	99.57%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	14.19%	13.32%	6.99%	8.77%	5.97%	6.46%	12.25%	-
YoY %	6.53%	90.56%	-20.30%	46.90%	-7.59%	-47.27%	-	-
Horiz. %	115.84%	108.73%	57.06%	71.59%	48.73%	52.73%	100.00%	-
ROE	17.06%	18.87%	8.18%	10.23%	6.72%	8.22%	17.19%	-
YoY %	-9.59%	130.68%	-20.04%	52.23%	-18.25%	-52.18%	-	-
Horiz. %	99.24%	109.77%	47.59%	59.51%	39.09%	47.82%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	405.69	456.58	502.68	422.31	417.12	466.84	450.24	-1.71%
YoY %	-11.15%	-9.17%	19.03%	1.24%	-10.65%	3.69%	-	-
Horiz. %	90.11%	101.41%	111.65%	93.80%	92.64%	103.69%	100.00%	-
EPS	50.32	52.84	23.24	26.60	16.60	21.04	40.92	3.50%
YoY %	-4.77%	127.37%	-12.63%	60.24%	-21.10%	-48.58%	-	-
Horiz. %	122.97%	129.13%	56.79%	65.00%	40.57%	51.42%	100.00%	-
DPS	80.00	40.00	24.00	20.00	16.00	88.00	32.00	16.48%
YoY %	100.00%	66.67%	20.00%	25.00%	-81.82%	175.00%	-	-
Horiz. %	250.00%	125.00%	75.00%	62.50%	50.00%	275.00%	100.00%	-
NAPS	2.95	2.80	2.84	2.60	2.47	2.56	2.38	3.63%
YoY %	5.36%	-1.41%	9.23%	5.26%	-3.52%	7.56%	-	-
Horiz. %	123.95%	117.65%	119.33%	109.24%	103.78%	107.56%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 126,511
RPS	398.50	361.90	403.55	339.37	335.25	375.92	364.13	1.51%
YoY %	10.11%	-10.32%	18.91%	1.23%	-10.82%	3.24%	-	-
Horiz. %	109.44%	99.39%	110.83%	93.20%	92.07%	103.24%	100.00%	-
EPS	49.43	41.88	18.66	21.38	13.34	16.94	33.09	6.91%
YoY %	18.03%	124.44%	-12.72%	60.27%	-21.25%	-48.81%	-	-
Horiz. %	149.38%	126.56%	56.39%	64.61%	40.31%	51.19%	100.00%	-
DPS	78.58	31.71	19.27	16.07	12.86	70.86	25.88	20.31%
YoY %	147.81%	64.56%	19.91%	24.96%	-81.85%	173.80%	-	-
Horiz. %	303.63%	122.53%	74.46%	62.09%	49.69%	273.80%	100.00%	-
NAPS	2.8977	2.2194	2.28	2.0894	1.9852	2.0614	1.9248	7.04%
YoY %	30.56%	-2.66%	9.12%	5.25%	-3.70%	7.10%	-	-
Horiz. %	150.55%	115.31%	118.45%	108.55%	103.14%	107.10%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	3.11	1.95	2.08	1.76	1.70	2.39	2.55	-
P/RPS	0.77	0.43	0.41	0.42	0.41	0.51	0.57	5.13%
YoY %	79.07%	4.88%	-2.38%	2.44%	-19.61%	-10.53%	-	-
Horiz. %	135.09%	75.44%	71.93%	73.68%	71.93%	89.47%	100.00%	-
P/EPS	6.18	3.69	8.95	6.62	10.24	11.36	6.23	-0.13%
YoY %	67.48%	-58.77%	35.20%	-35.35%	-9.86%	82.34%	-	-
Horiz. %	99.20%	59.23%	143.66%	106.26%	164.37%	182.34%	100.00%	-
EY	16.18	27.10	11.17	15.11	9.76	8.80	16.05	0.13%
YoY %	-40.30%	142.61%	-26.08%	54.82%	10.91%	-45.17%	-	-
Horiz. %	100.81%	168.85%	69.60%	94.14%	60.81%	54.83%	100.00%	-
DY	25.72	20.51	11.54	11.36	9.41	36.82	12.55	12.69%
YoY %	25.40%	77.73%	1.58%	20.72%	-74.44%	193.39%	-	-
Horiz. %	204.94%	163.43%	91.95%	90.52%	74.98%	293.39%	100.00%	-
P/NAPS	1.05	0.70	0.73	0.68	0.69	0.93	1.07	-0.31%
YoY %	50.00%	-4.11%	7.35%	-1.45%	-25.81%	-13.08%	-	-
Horiz. %	98.13%	65.42%	68.22%	63.55%	64.49%	86.92%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	25/05/17	27/05/16	29/05/15	29/05/14	23/05/13	30/05/12	30/05/11	-
Price	3.67	2.05	2.10	2.11	1.88	2.43	2.45	-
P/RPS	0.90	0.45	0.42	0.50	0.45	0.52	0.54	8.87%
YoY %	100.00%	7.14%	-16.00%	11.11%	-13.46%	-3.70%	-	-
Horiz. %	166.67%	83.33%	77.78%	92.59%	83.33%	96.30%	100.00%	-
P/EPS	7.29	3.88	9.04	7.93	11.33	11.55	5.99	3.32%
YoY %	87.89%	-57.08%	14.00%	-30.01%	-1.90%	92.82%	-	-
Horiz. %	121.70%	64.77%	150.92%	132.39%	189.15%	192.82%	100.00%	-
EY	13.71	25.78	11.07	12.61	8.83	8.66	16.70	-3.23%
YoY %	-46.82%	132.88%	-12.21%	42.81%	1.96%	-48.14%	-	-
Horiz. %	82.10%	154.37%	66.29%	75.51%	52.87%	51.86%	100.00%	-
DY	21.80	19.51	11.43	9.48	8.51	36.21	13.06	8.90%
YoY %	11.74%	70.69%	20.57%	11.40%	-76.50%	177.26%	-	-
Horiz. %	166.92%	149.39%	87.52%	72.59%	65.16%	277.26%	100.00%	-
P/NAPS	1.24	0.73	0.74	0.81	0.76	0.95	1.03	3.13%
YoY %	69.86%	-1.35%	-8.64%	6.58%	-20.00%	-7.77%	-	-
Horiz. %	120.39%	70.87%	71.84%	78.64%	73.79%	92.23%	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

PTRANS

PERAK TRANSIT BERHAD

287

HLIND

HONG LEONG INDUSTRIES BHD

280

MPI

MALAYSIAN PACIFIC INDUSTRIES

269

JCY

JCY INTERNATIONAL BERHAD

155

PBBANK

PUBLIC BANK BHD

102

INARI

INARI AMERTRON BERHAD

GENTING

GENTING BHD

YTLPOWR

YTL POWER INTERNATIONAL BHD

K-ONE TECHNOLOGY BHD

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