[TONGHER] YoY Annualized Quarter Result on 31-Mar-2022 [#1]

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Annualized Quarter Result
Revenue	523,380	746,612	1,069,212	667,084	685,716	682,240	800,240	-6.82%
YoY %	-29.90%	-30.17%	60.28%	-2.72%	0.51%	-14.75%	-	-
Horiz. %	65.40%	93.30%	133.61%	83.36%	85.69%	85.25%	100.00%	-
PBT	23,988	31,644	165,408	75,664	61,680	27,172	87,608	-19.40%
YoY %	-24.19%	-80.87%	118.61%	22.67%	127.00%	-68.98%	-	-
Horiz. %	27.38%	36.12%	188.80%	86.37%	70.40%	31.02%	100.00%	-
Tax	-5,968	-8,796	-36,532	-17,640	-9,656	-6,176	-15,700	-14.87%
YoY %	32.15%	75.92%	-107.10%	-82.68%	-56.35%	60.66%	-	-
Horiz. %	38.01%	56.03%	232.69%	112.36%	61.50%	39.34%	100.00%	-
NP	18,020	22,848	128,876	58,024	52,024	20,996	71,908	-20.58%
YoY %	-21.13%	-82.27%	122.11%	11.53%	147.78%	-70.80%	-	-
Horiz. %	25.06%	31.77%	179.22%	80.69%	72.35%	29.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,360	18,972	117,600	45,088	47,228	18,340	66,124	-25.42%
YoY %	-40.12%	-83.87%	160.82%	-4.53%	157.51%	-72.26%	-	-
Horiz. %	17.18%	28.69%	177.85%	68.19%	71.42%	27.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.88%	27.80%	22.09%	23.31%	15.65%	22.73%	17.92%	-
YoY %	-10.50%	25.85%	-5.23%	48.95%	-31.15%	26.84%	-	-
Horiz. %	138.84%	155.13%	123.27%	130.08%	87.33%	126.84%	100.00%	-
Total Cost	505,360	723,764	940,336	609,060	633,692	661,244	728,332	-5.90%
YoY %	-30.18%	-23.03%	54.39%	-3.89%	-4.17%	-9.21%	-	-
Horiz. %	69.39%	99.37%	129.11%	83.62%	87.01%	90.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	548,059	572,622	531,172	489,754	472,866	461,814	446,623	3.46%
YoY %	-4.29%	7.80%	8.46%	3.57%	2.39%	3.40%	-	-
Horiz. %	122.71%	128.21%	118.93%	109.66%	105.88%	103.40%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	46,055	122,814	92,110	92,116	61,411	74,137	111,269	-13.66%
YoY %	-62.50%	33.33%	-0.01%	50.00%	-17.17%	-33.37%	-	-
Horiz. %	41.39%	110.38%	82.78%	82.79%	55.19%	66.63%	100.00%	-
Div Payout %	405.42%	647.35%	78.33%	204.30%	130.03%	404.24%	168.27%	-
YoY %	-37.37%	726.44%	-61.66%	57.12%	-67.83%	140.23%	-	-
Horiz. %	240.93%	384.71%	46.55%	121.41%	77.27%	240.23%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	548,059	572,622	531,172	489,754	472,866	461,814	446,623	3.46%
YoY %	-4.29%	7.80%	8.46%	3.57%	2.39%	3.40%	-	-
Horiz. %	122.71%	128.21%	118.93%	109.66%	105.88%	103.40%	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%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	3.44%	3.06%	12.05%	8.70%	7.59%	3.08%	8.99%	-
YoY %	12.42%	-74.61%	38.51%	14.62%	146.43%	-65.74%	-	-
Horiz. %	38.26%	34.04%	134.04%	96.77%	84.43%	34.26%	100.00%	-
ROE	2.07%	3.31%	22.14%	9.21%	9.99%	3.97%	14.81%	-
YoY %	-37.46%	-85.05%	140.39%	-7.81%	151.64%	-73.19%	-	-
Horiz. %	13.98%	22.35%	149.49%	62.19%	67.45%	26.81%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	340.92	486.34	696.47	434.50	446.64	441.71	517.82	-6.72%
YoY %	-29.90%	-30.17%	60.29%	-2.72%	1.12%	-14.70%	-	-
Horiz. %	65.84%	93.92%	134.50%	83.91%	86.25%	85.30%	100.00%	-
EPS	7.40	12.36	76.60	29.36	30.76	11.88	42.80	-25.34%
YoY %	-40.13%	-83.86%	160.90%	-4.55%	158.92%	-72.24%	-	-
Horiz. %	17.29%	28.88%	178.97%	68.60%	71.87%	27.76%	100.00%	-
DPS	30.00	80.00	60.00	60.00	40.00	48.00	72.00	-13.56%
YoY %	-62.50%	33.33%	0.00%	50.00%	-16.67%	-33.33%	-	-
Horiz. %	41.67%	111.11%	83.33%	83.33%	55.56%	66.67%	100.00%	-
NAPS	3.57	3.73	3.46	3.19	3.08	2.99	2.89	3.58%
YoY %	-4.29%	7.80%	8.46%	3.57%	3.01%	3.46%	-	-
Horiz. %	123.53%	129.07%	119.72%	110.38%	106.57%	103.46%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 157,430
RPS	332.45	474.25	679.17	423.73	435.57	433.36	508.31	-6.82%
YoY %	-29.90%	-30.17%	60.28%	-2.72%	0.51%	-14.74%	-	-
Horiz. %	65.40%	93.30%	133.61%	83.36%	85.69%	85.26%	100.00%	-
EPS	7.22	12.05	74.70	28.64	30.00	11.65	42.00	-25.41%
YoY %	-40.08%	-83.87%	160.82%	-4.53%	157.51%	-72.26%	-	-
Horiz. %	17.19%	28.69%	177.86%	68.19%	71.43%	27.74%	100.00%	-
DPS	29.25	78.01	58.51	58.51	39.01	47.09	70.68	-13.66%
YoY %	-62.50%	33.33%	0.00%	49.99%	-17.16%	-33.38%	-	-
Horiz. %	41.38%	110.37%	82.78%	82.78%	55.19%	66.62%	100.00%	-
NAPS	3.4813	3.6373	3.374	3.1109	3.0037	2.9335	2.837	3.46%
YoY %	-4.29%	7.80%	8.46%	3.57%	2.39%	3.40%	-	-
Horiz. %	122.71%	128.21%	118.93%	109.65%	105.88%	103.40%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	-
Price	2.30	3.08	3.10	2.48	1.49	3.55	3.29	-
P/RPS	0.67	0.63	0.45	0.57	0.33	0.80	0.64	0.76%
YoY %	6.35%	40.00%	-21.05%	72.73%	-58.75%	25.00%	-	-
Horiz. %	104.69%	98.44%	70.31%	89.06%	51.56%	125.00%	100.00%	-
P/EPS	31.08	24.92	4.05	8.44	4.84	29.90	7.69	26.18%
YoY %	24.72%	515.31%	-52.01%	74.38%	-83.81%	288.82%	-	-
Horiz. %	404.16%	324.06%	52.67%	109.75%	62.94%	388.82%	100.00%	-
EY	3.22	4.01	24.71	11.84	20.65	3.34	13.01	-20.74%
YoY %	-19.70%	-83.77%	108.70%	-42.66%	518.26%	-74.33%	-	-
Horiz. %	24.75%	30.82%	189.93%	91.01%	158.72%	25.67%	100.00%	-
DY	13.04	25.97	19.35	24.19	26.85	13.52	21.88	-8.25%
YoY %	-49.79%	34.21%	-20.01%	-9.91%	98.59%	-38.21%	-	-
Horiz. %	59.60%	118.69%	88.44%	110.56%	122.71%	61.79%	100.00%	-
P/NAPS	0.64	0.83	0.90	0.78	0.48	1.19	1.14	-9.16%
YoY %	-22.89%	-7.78%	15.38%	62.50%	-59.66%	4.39%	-	-
Horiz. %	56.14%	72.81%	78.95%	68.42%	42.11%	104.39%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	29/05/24	22/05/23	27/05/22	24/05/21	29/05/20	27/05/19	25/05/18	-
Price	2.41	3.16	3.11	3.08	2.00	3.36	3.60	-
P/RPS	0.71	0.65	0.45	0.71	0.45	0.76	0.70	0.23%
YoY %	9.23%	44.44%	-36.62%	57.78%	-40.79%	8.57%	-	-
Horiz. %	101.43%	92.86%	64.29%	101.43%	64.29%	108.57%	100.00%	-
P/EPS	32.57	25.57	4.06	10.49	6.50	28.30	8.41	25.28%
YoY %	27.38%	529.80%	-61.30%	61.38%	-77.03%	236.50%	-	-
Horiz. %	387.28%	304.04%	48.28%	124.73%	77.29%	336.50%	100.00%	-
EY	3.07	3.91	24.63	9.54	15.38	3.53	11.89	-20.18%
YoY %	-21.48%	-84.13%	158.18%	-37.97%	335.69%	-70.31%	-	-
Horiz. %	25.82%	32.88%	207.15%	80.24%	129.35%	29.69%	100.00%	-
DY	12.45	25.32	19.29	19.48	20.00	14.29	20.00	-7.58%
YoY %	-50.83%	31.26%	-0.98%	-2.60%	39.96%	-28.55%	-	-
Horiz. %	62.25%	126.60%	96.45%	97.40%	100.00%	71.45%	100.00%	-
P/NAPS	0.68	0.85	0.90	0.97	0.65	1.12	1.25	-9.64%
YoY %	-20.00%	-5.56%	-7.22%	49.23%	-41.96%	-10.40%	-	-
Horiz. %	54.40%	68.00%	72.00%	77.60%	52.00%	89.60%	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 - 28 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

PTRANS

PERAK TRANSIT BERHAD

926

HLIND

HONG LEONG INDUSTRIES BHD

915

JCY

JCY INTERNATIONAL BERHAD

645

DNEX

DAGANG NEXCHANGE BERHAD

633

GENTING

GENTING BHD

601

YTLPOWR

YTL POWER INTERNATIONAL BHD

559

MAYBANK

MALAYAN BANKING BHD

491

NOTION

NOTION VTEC BHD

489

MYEG

MY E.G. SERVICES BHD

484

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

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