[TONGHER] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Cumulative Result
Revenue	380,267	457,274	218,642	157,637	305,844	389,986	199,628	11.32%
YoY %	-16.84%	109.14%	38.70%	-48.46%	-21.58%	95.36%	-	-
Horiz. %	190.49%	229.06%	109.52%	78.97%	153.21%	195.36%	100.00%	-
PBT	23,095	41,965	26,388	6,297	31,348	84,520	50,581	-12.23%
YoY %	-44.97%	59.03%	319.06%	-79.91%	-62.91%	67.10%	-	-
Horiz. %	45.66%	82.97%	52.17%	12.45%	61.98%	167.10%	100.00%	-
Tax	-4,741	-3,109	-3,537	67	-7,815	-19,363	-11,974	-14.29%
YoY %	-52.49%	12.10%	-5,379.10%	100.86%	59.64%	-61.71%	-	-
Horiz. %	39.59%	25.96%	29.54%	-0.56%	65.27%	161.71%	100.00%	-
NP	18,354	38,856	22,851	6,364	23,533	65,157	38,607	-11.64%
YoY %	-52.76%	70.04%	259.07%	-72.96%	-63.88%	68.77%	-	-
Horiz. %	47.54%	100.64%	59.19%	16.48%	60.96%	168.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,118	28,538	18,472	2,784	20,788	58,886	36,918	-18.11%
YoY %	-61.04%	54.49%	563.51%	-86.61%	-64.70%	59.50%	-	-
Horiz. %	30.12%	77.30%	50.04%	7.54%	56.31%	159.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.53%	7.41%	13.40%	-1.06%	24.93%	22.91%	23.67%	-
YoY %	177.06%	-44.70%	1,364.15%	-104.25%	8.82%	-3.21%	-	-
Horiz. %	86.73%	31.31%	56.61%	-4.48%	105.32%	96.79%	100.00%	-
Total Cost	361,913	418,418	195,791	151,273	282,311	324,829	161,021	14.43%
YoY %	-13.50%	113.71%	29.43%	-46.42%	-13.09%	101.73%	-	-
Horiz. %	224.76%	259.85%	121.59%	93.95%	175.33%	201.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	300,452	314,261	291,730	274,586	280,402	406,505	208,921	6.23%
YoY %	-4.39%	7.72%	6.24%	-2.07%	-31.02%	94.57%	-	-
Horiz. %	143.81%	150.42%	139.64%	131.43%	134.21%	194.57%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	27,890	10,178	6,369	6,356	20,392	22,937	20,382	5.36%
YoY %	174.02%	59.81%	0.20%	-68.83%	-11.10%	12.54%	-	-
Horiz. %	136.84%	49.94%	31.25%	31.18%	100.05%	112.54%	100.00%	-
Div Payout %	250.86%	35.67%	34.48%	228.31%	98.10%	38.95%	55.21%	-
YoY %	603.28%	3.45%	-84.90%	132.73%	151.86%	-29.45%	-	-
Horiz. %	454.37%	64.61%	62.45%	413.53%	177.69%	70.55%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	300,452	314,261	291,730	274,586	280,402	406,505	208,921	6.23%
YoY %	-4.39%	7.72%	6.24%	-2.07%	-31.02%	94.57%	-	-
Horiz. %	143.81%	150.42%	139.64%	131.43%	134.21%	194.57%	100.00%	-
NOSH	126,773	127,231	127,393	127,123	127,455	127,431	84,927	6.89%
YoY %	-0.36%	-0.13%	0.21%	-0.26%	0.02%	50.05%	-	-
Horiz. %	149.27%	149.81%	150.00%	149.69%	150.08%	150.05%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	4.83%	8.50%	10.45%	4.04%	7.69%	16.71%	19.34%	-
YoY %	-43.18%	-18.66%	158.66%	-47.46%	-53.98%	-13.60%	-	-
Horiz. %	24.97%	43.95%	54.03%	20.89%	39.76%	86.40%	100.00%	-
ROE	3.70%	9.08%	6.33%	1.01%	7.41%	14.49%	17.67%	-
YoY %	-59.25%	43.44%	526.73%	-86.37%	-48.86%	-18.00%	-	-
Horiz. %	20.94%	51.39%	35.82%	5.72%	41.94%	82.00%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	299.96	359.40	171.63	124.00	239.96	306.04	235.06	4.14%
YoY %	-16.54%	109.40%	38.41%	-48.32%	-21.59%	30.20%	-	-
Horiz. %	127.61%	152.90%	73.02%	52.75%	102.08%	130.20%	100.00%	-
EPS	8.77	22.43	14.50	2.18	16.31	46.21	43.47	-23.39%
YoY %	-60.90%	54.69%	565.14%	-86.63%	-64.70%	6.30%	-	-
Horiz. %	20.17%	51.60%	33.36%	5.01%	37.52%	106.30%	100.00%	-
DPS	22.00	8.00	5.00	5.00	16.00	18.00	24.00	-1.43%
YoY %	175.00%	60.00%	0.00%	-68.75%	-11.11%	-25.00%	-	-
Horiz. %	91.67%	33.33%	20.83%	20.83%	66.67%	75.00%	100.00%	-
NAPS	2.37	2.47	2.29	2.16	2.20	3.19	2.46	-0.61%
YoY %	-4.05%	7.86%	6.02%	-1.82%	-31.03%	29.67%	-	-
Horiz. %	96.34%	100.41%	93.09%	87.80%	89.43%	129.67%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 127,230
RPS	241.55	290.46	138.88	100.13	194.27	247.72	126.80	11.32%
YoY %	-16.84%	109.14%	38.70%	-48.46%	-21.58%	95.36%	-	-
Horiz. %	190.50%	229.07%	109.53%	78.97%	153.21%	195.36%	100.00%	-
EPS	7.06	18.13	11.73	1.77	13.20	37.40	23.45	-18.11%
YoY %	-61.06%	54.56%	562.71%	-86.59%	-64.71%	59.49%	-	-
Horiz. %	30.11%	77.31%	50.02%	7.55%	56.29%	159.49%	100.00%	-
DPS	17.72	6.47	4.05	4.04	12.95	14.57	12.95	5.36%
YoY %	173.88%	59.75%	0.25%	-68.80%	-11.12%	12.51%	-	-
Horiz. %	136.83%	49.96%	31.27%	31.20%	100.00%	112.51%	100.00%	-
NAPS	1.9085	1.9962	1.8531	1.7442	1.7811	2.5821	1.3271	6.23%
YoY %	-4.39%	7.72%	6.24%	-2.07%	-31.02%	94.57%	-	-
Horiz. %	143.81%	150.42%	139.64%	131.43%	134.21%	194.57%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	1.81	1.90	1.75	1.81	2.26	6.55	3.36	-
P/RPS	0.60	0.53	1.02	1.46	0.94	2.14	1.43	-13.46%
YoY %	13.21%	-48.04%	-30.14%	55.32%	-56.07%	49.65%	-	-
Horiz. %	41.96%	37.06%	71.33%	102.10%	65.73%	149.65%	100.00%	-
P/EPS	20.64	8.47	12.07	82.65	13.86	14.17	7.73	17.76%
YoY %	143.68%	-29.83%	-85.40%	496.32%	-2.19%	83.31%	-	-
Horiz. %	267.01%	109.57%	156.14%	1,069.21%	179.30%	183.31%	100.00%	-
EY	4.85	11.81	8.29	1.21	7.22	7.05	12.94	-15.07%
YoY %	-58.93%	42.46%	585.12%	-83.24%	2.41%	-45.52%	-	-
Horiz. %	37.48%	91.27%	64.06%	9.35%	55.80%	54.48%	100.00%	-
DY	12.15	4.21	2.86	2.76	7.08	2.75	7.14	9.25%
YoY %	188.60%	47.20%	3.62%	-61.02%	157.45%	-61.48%	-	-
Horiz. %	170.17%	58.96%	40.06%	38.66%	99.16%	38.52%	100.00%	-
P/NAPS	0.76	0.77	0.76	0.84	1.03	2.05	1.37	-9.34%
YoY %	-1.30%	1.32%	-9.52%	-18.45%	-49.76%	49.64%	-	-
Horiz. %	55.47%	56.20%	55.47%	61.31%	75.18%	149.64%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	26/11/12	29/11/11	28/02/11	25/11/09	26/11/08	26/11/07	28/11/06	-
Price	1.85	2.04	2.32	1.69	1.68	3.52	3.72	-
P/RPS	0.62	0.57	1.35	1.36	0.70	1.15	1.58	-14.42%
YoY %	8.77%	-57.78%	-0.74%	94.29%	-39.13%	-27.22%	-	-
Horiz. %	39.24%	36.08%	85.44%	86.08%	44.30%	72.78%	100.00%	-
P/EPS	21.09	9.09	16.00	77.17	10.30	7.62	8.56	16.20%
YoY %	132.01%	-43.19%	-79.27%	649.22%	35.17%	-10.98%	-	-
Horiz. %	246.38%	106.19%	186.92%	901.52%	120.33%	89.02%	100.00%	-
EY	4.74	11.00	6.25	1.30	9.71	13.13	11.69	-13.95%
YoY %	-56.91%	76.00%	380.77%	-86.61%	-26.05%	12.32%	-	-
Horiz. %	40.55%	94.10%	53.46%	11.12%	83.06%	112.32%	100.00%	-
DY	11.89	3.92	2.16	2.96	9.52	5.11	6.45	10.72%
YoY %	203.32%	81.48%	-27.03%	-68.91%	86.30%	-20.78%	-	-
Horiz. %	184.34%	60.78%	33.49%	45.89%	147.60%	79.22%	100.00%	-
P/NAPS	0.78	0.83	1.01	0.78	0.76	1.10	1.51	-10.41%
YoY %	-6.02%	-17.82%	29.49%	2.63%	-30.91%	-27.15%	-	-
Horiz. %	51.66%	54.97%	66.89%	51.66%	50.33%	72.85%	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

941

HLIND

HONG LEONG INDUSTRIES BHD

913

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

409

GENTING

GENTING BHD

408

YTLPOWR

YTL POWER INTERNATIONAL BHD

395

JCY

JCY INTERNATIONAL BERHAD

379

UCHITEC

UCHI TECHNOLOGIES BHD

336

GENM

GENTING MALAYSIA BERHAD

327

MAYBANK

MALAYAN BANKING BHD

291

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

INIX-OR

0.02

0.00

141,839,900

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

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

+0.05

74,108,200

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