[TONGHER] YoY Cumulative Quarter Result on 31-Dec-2011 [#4]

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Cumulative Result
Revenue	562,440	519,999	484,398	601,065	344,279	211,554	401,243	5.78%
YoY %	8.16%	7.35%	-19.41%	74.59%	62.74%	-47.28%	-	-
Horiz. %	140.17%	129.60%	120.72%	149.80%	85.80%	52.72%	100.00%	-
PBT	50,955	30,841	29,257	48,127	36,167	14,224	28,254	10.32%
YoY %	65.22%	5.41%	-39.21%	33.07%	154.27%	-49.66%	-	-
Horiz. %	180.35%	109.16%	103.55%	170.34%	128.01%	50.34%	100.00%	-
Tax	-9,092	-6,111	-4,717	-941	-4,421	-1,744	-6,518	5.70%
YoY %	-48.78%	-29.55%	-401.28%	78.72%	-153.50%	73.24%	-	-
Horiz. %	139.49%	93.76%	72.37%	14.44%	67.83%	26.76%	100.00%	-
NP	41,863	24,730	24,540	47,186	31,746	12,480	21,736	11.53%
YoY %	69.28%	0.77%	-47.99%	48.64%	154.38%	-42.58%	-	-
Horiz. %	192.60%	113.77%	112.90%	217.09%	146.05%	57.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,206	17,596	14,654	36,554	25,387	8,411	18,318	8.68%
YoY %	71.66%	20.08%	-59.91%	43.99%	201.83%	-54.08%	-	-
Horiz. %	164.90%	96.06%	80.00%	199.55%	138.59%	45.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.84%	19.81%	16.12%	1.96%	12.22%	12.26%	23.07%	-
YoY %	-9.94%	22.89%	722.45%	-83.96%	-0.33%	-46.86%	-	-
Horiz. %	77.33%	85.87%	69.87%	8.50%	52.97%	53.14%	100.00%	-
Total Cost	520,577	495,269	459,858	553,879	312,533	199,074	379,507	5.40%
YoY %	5.11%	7.70%	-16.98%	77.22%	56.99%	-47.54%	-	-
Horiz. %	137.17%	130.50%	121.17%	145.95%	82.35%	52.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	342,592	319,914	305,436	321,930	294,272	280,084	277,699	3.56%
YoY %	7.09%	4.74%	-5.12%	9.40%	5.07%	0.86%	-	-
Horiz. %	123.37%	115.20%	109.99%	115.93%	105.97%	100.86%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Dividend
Div	7,585	5,057	27,882	10,179	6,369	6,365	20,381	-15.18%
YoY %	49.99%	-81.86%	173.92%	59.82%	0.06%	-68.77%	-	-
Horiz. %	37.22%	24.81%	136.80%	49.94%	31.25%	31.23%	100.00%	-
Div Payout %	25.11%	28.74%	190.27%	27.85%	25.09%	75.68%	111.27%	-
YoY %	-12.63%	-84.90%	583.20%	11.00%	-66.85%	-31.99%	-	-
Horiz. %	22.57%	25.83%	171.00%	25.03%	22.55%	68.01%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Equity
Net Worth	342,592	319,914	305,436	321,930	294,272	280,084	277,699	3.56%
YoY %	7.09%	4.74%	-5.12%	9.40%	5.07%	0.86%	-	-
Horiz. %	123.37%	115.20%	109.99%	115.93%	105.97%	100.86%	100.00%	-
NOSH	126,417	126,448	126,737	127,245	127,390	127,311	127,385	-0.12%
YoY %	-0.02%	-0.23%	-0.40%	-0.11%	0.06%	-0.06%	-	-
Horiz. %	99.24%	99.26%	99.49%	99.89%	100.00%	99.94%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Ratio Analysis
NP Margin	7.44%	4.76%	5.07%	7.85%	9.22%	5.90%	5.42%	-
YoY %	56.30%	-6.11%	-35.41%	-14.86%	56.27%	8.86%	-	-
Horiz. %	137.27%	87.82%	93.54%	144.83%	170.11%	108.86%	100.00%	-
ROE	8.82%	5.50%	4.80%	11.35%	8.63%	3.00%	6.60%	-
YoY %	60.36%	14.58%	-57.71%	31.52%	187.67%	-54.55%	-	-
Horiz. %	133.64%	83.33%	72.73%	171.97%	130.76%	45.45%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Per Share
RPS	444.91	411.23	382.21	472.37	270.25	166.17	314.98	5.92%
YoY %	8.19%	7.59%	-19.09%	74.79%	62.63%	-47.24%	-	-
Horiz. %	141.25%	130.56%	121.34%	149.97%	85.80%	52.76%	100.00%	-
EPS	23.89	13.91	11.56	28.73	19.93	6.60	14.38	8.82%
YoY %	71.75%	20.33%	-59.76%	44.15%	201.97%	-54.10%	-	-
Horiz. %	166.13%	96.73%	80.39%	199.79%	138.60%	45.90%	100.00%	-
DPS	6.00	4.00	22.00	8.00	5.00	5.00	16.00	-15.07%
YoY %	50.00%	-81.82%	175.00%	60.00%	0.00%	-68.75%	-	-
Horiz. %	37.50%	25.00%	137.50%	50.00%	31.25%	31.25%	100.00%	-
NAPS	2.71	2.53	2.41	2.53	2.31	2.20	2.18	3.69%
YoY %	7.11%	4.98%	-4.74%	9.52%	5.00%	0.92%	-	-
Horiz. %	124.31%	116.06%	110.55%	116.06%	105.96%	100.92%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 127,291
RPS	357.26	330.30	307.69	381.80	218.69	134.38	254.87	5.78%
YoY %	8.16%	7.35%	-19.41%	74.59%	62.74%	-47.28%	-	-
Horiz. %	140.17%	129.60%	120.72%	149.80%	85.80%	52.72%	100.00%	-
EPS	19.19	11.18	9.31	23.22	16.13	5.34	11.64	8.68%
YoY %	71.65%	20.09%	-59.91%	43.96%	202.06%	-54.12%	-	-
Horiz. %	164.86%	96.05%	79.98%	199.48%	138.57%	45.88%	100.00%	-
DPS	4.82	3.21	17.71	6.47	4.05	4.04	12.95	-15.18%
YoY %	50.16%	-81.87%	173.72%	59.75%	0.25%	-68.80%	-	-
Horiz. %	37.22%	24.79%	136.76%	49.96%	31.27%	31.20%	100.00%	-
NAPS	2.1762	2.0321	1.9401	2.0449	1.8692	1.7791	1.764	3.56%
YoY %	7.09%	4.74%	-5.12%	9.40%	5.06%	0.86%	-	-
Horiz. %	123.37%	115.20%	109.98%	115.92%	105.96%	100.86%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	31/12/13	31/12/12	30/12/11	30/12/10	31/12/09	31/12/08	-
Price	2.02	1.74	1.77	1.96	2.60	1.72	2.00	-
P/RPS	0.45	0.42	0.46	0.41	0.96	1.04	0.63	-5.45%
YoY %	7.14%	-8.70%	12.20%	-57.29%	-7.69%	65.08%	-	-
Horiz. %	71.43%	66.67%	73.02%	65.08%	152.38%	165.08%	100.00%	-
P/EPS	8.45	12.50	15.31	6.82	13.05	26.03	13.91	-7.96%
YoY %	-32.40%	-18.35%	124.49%	-47.74%	-49.87%	87.13%	-	-
Horiz. %	60.75%	89.86%	110.06%	49.03%	93.82%	187.13%	100.00%	-
EY	11.83	8.00	6.53	14.66	7.66	3.84	7.19	8.64%
YoY %	47.88%	22.51%	-55.46%	91.38%	99.48%	-46.59%	-	-
Horiz. %	164.53%	111.27%	90.82%	203.89%	106.54%	53.41%	100.00%	-
DY	2.97	2.30	12.43	4.08	1.92	2.91	8.00	-15.21%
YoY %	29.13%	-81.50%	204.66%	112.50%	-34.02%	-63.62%	-	-
Horiz. %	37.12%	28.75%	155.38%	51.00%	24.00%	36.38%	100.00%	-
P/NAPS	0.75	0.69	0.73	0.77	1.13	0.78	0.92	-3.34%
YoY %	8.70%	-5.48%	-5.19%	-31.86%	44.87%	-15.22%	-	-
Horiz. %	81.52%	75.00%	79.35%	83.70%	122.83%	84.78%	100.00%	-

	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	31/12/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/15	27/02/14	27/02/13	27/02/12	28/02/11	25/02/10	27/02/09	-
Price	2.25	1.70	1.75	2.14	2.32	1.70	2.00	-
P/RPS	0.51	0.41	0.46	0.45	0.86	1.02	0.63	-3.45%
YoY %	24.39%	-10.87%	2.22%	-47.67%	-15.69%	61.90%	-	-
Horiz. %	80.95%	65.08%	73.02%	71.43%	136.51%	161.90%	100.00%	-
P/EPS	9.42	12.22	15.14	7.45	11.64	25.73	13.91	-6.28%
YoY %	-22.91%	-19.29%	103.22%	-36.00%	-54.76%	84.97%	-	-
Horiz. %	67.72%	87.85%	108.84%	53.56%	83.68%	184.97%	100.00%	-
EY	10.62	8.19	6.61	13.42	8.59	3.89	7.19	6.71%
YoY %	29.67%	23.90%	-50.75%	56.23%	120.82%	-45.90%	-	-
Horiz. %	147.71%	113.91%	91.93%	186.65%	119.47%	54.10%	100.00%	-
DY	2.67	2.35	12.57	3.74	2.16	2.94	8.00	-16.70%
YoY %	13.62%	-81.30%	236.10%	73.15%	-26.53%	-63.25%	-	-
Horiz. %	33.38%	29.38%	157.12%	46.75%	27.00%	36.75%	100.00%	-
P/NAPS	0.83	0.67	0.73	0.85	1.00	0.77	0.92	-1.70%
YoY %	23.88%	-8.22%	-14.12%	-15.00%	29.87%	-16.30%	-	-
Horiz. %	90.22%	72.83%	79.35%	92.39%	108.70%	83.70%	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 - 25 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 >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

668

HLIND

HONG LEONG INDUSTRIES BHD

635

MPI

MALAYSIAN PACIFIC INDUSTRIES

615

YTLPOWR

YTL POWER INTERNATIONAL BHD

611

NOTION

NOTION VTEC BHD

553

DNEX

DAGANG NEXCHANGE BERHAD

522

SNS

SNS NETWORK TECHNOLOGY BERHAD

396

HEXCAP

HEXTAR CAPITAL BERHAD

374

GENTING

GENTING BHD

373

Daily Stocks

INGENIEU

0.065

0.00

214,548,600

HSI-HUZ

0.19

-0.005

207,533,200

HSI-CXF

0.115

-0.005

142,999,600

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.14

-0.005

102,816,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HU8

0.08

+0.005

73,910,900

AHB-WC

0.07

+0.005

56,873,600

E&O-LR

0.055

+0.01

56,261,700

JCY

0.73

+0.035

44,285,400

More active Stocks

DLADY

36.50

+0.48

200

MPI

38.96

+0.36

28,600

VSTECS

4.21

+0.21

888,400

NOTION-WD

1.94

+0.16

1,771,200

AJI

15.36

+0.16

50,200

ECOWLD-C26

0.16

+0.15

20,000

HLBANK

19.28

+0.12

90,500

MAHSING-C60

0.455

+0.115

181,000

NOTION

2.17

+0.11

13,570,900

YTLPOWR

4.78

+0.11

9,872,900

More gainer Stocks

NESTLE

121.50

-1.00

3,900

KLK

20.62

-0.36

175,400

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.12

-0.22

27,000

KESM

7.03

-0.15

36,900

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

IOIPG

2.15

-0.10

9,405,400

AEON-C31

0.05

-0.10

3,811,200

YTLPOWR-C39

0.83

-0.095

10,000

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