[TONGHER] YoY TTM Result on 30-Sep-2004 [#3]

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
TTM Result
Revenue	493,689	250,653	207,459	199,055	123,092	95,246	112,341	27.96%
YoY %	96.96%	20.82%	4.22%	61.71%	29.24%	-15.22%	-	-
Horiz. %	439.46%	223.12%	184.67%	177.19%	109.57%	84.78%	100.00%	-
PBT	107,224	54,170	43,139	52,609	26,898	10,695	12,056	43.91%
YoY %	97.94%	25.57%	-18.00%	95.59%	151.50%	-11.29%	-	-
Horiz. %	889.38%	449.32%	357.82%	436.37%	223.11%	88.71%	100.00%	-
Tax	-24,500	-8,675	-10,039	-13,937	-7,559	-2,522	-2,246	48.89%
YoY %	-182.42%	13.59%	27.97%	-84.38%	-199.72%	-12.29%	-	-
Horiz. %	1,090.83%	386.24%	446.97%	620.53%	336.55%	112.29%	100.00%	-
NP	82,724	45,495	33,100	38,672	19,339	8,173	9,810	42.64%
YoY %	81.83%	37.45%	-14.41%	99.97%	136.62%	-16.69%	-	-
Horiz. %	843.26%	463.76%	337.41%	394.21%	197.14%	83.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,926	43,871	33,112	38,672	19,339	8,173	9,810	40.31%
YoY %	70.79%	32.49%	-14.38%	99.97%	136.62%	-16.69%	-	-
Horiz. %	763.77%	447.21%	337.53%	394.21%	197.14%	83.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.85%	16.01%	23.27%	26.49%	28.10%	23.58%	18.63%	-
YoY %	42.72%	-31.20%	-12.16%	-5.73%	19.17%	26.57%	-	-
Horiz. %	122.65%	85.94%	124.91%	142.19%	150.83%	126.57%	100.00%	-
Total Cost	410,965	205,158	174,359	160,383	103,753	87,073	102,531	26.02%
YoY %	100.32%	17.66%	8.71%	54.58%	19.16%	-15.08%	-	-
Horiz. %	400.82%	200.09%	170.05%	156.42%	101.19%	84.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	406,611	169,848	169,340	164,577	135,705	123,767	121,517	22.28%
YoY %	139.40%	0.30%	2.89%	21.28%	9.65%	1.85%	-	-
Horiz. %	334.61%	139.77%	139.35%	135.44%	111.68%	101.85%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Dividend
Div	19,541	13,587	6,874	6,535	6,423	6,393	6,393	20.45%
YoY %	43.82%	97.66%	5.19%	1.74%	0.47%	0.00%	-	-
Horiz. %	305.66%	212.53%	107.52%	102.22%	100.47%	100.00%	100.00%	-
Div Payout %	26.08%	30.97%	20.76%	16.90%	33.21%	78.22%	65.17%	-
YoY %	-15.79%	49.18%	22.84%	-49.11%	-57.54%	20.02%	-	-
Horiz. %	40.02%	47.52%	31.86%	25.93%	50.96%	120.02%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Equity
Net Worth	406,611	169,848	169,340	164,577	135,705	123,767	121,517	22.28%
YoY %	139.40%	0.30%	2.89%	21.28%	9.65%	1.85%	-	-
Horiz. %	334.61%	139.77%	139.35%	135.44%	111.68%	101.85%	100.00%	-
NOSH	127,464	84,924	84,670	82,702	80,777	80,368	79,945	8.08%
YoY %	50.09%	0.30%	2.38%	2.38%	0.51%	0.53%	-	-
Horiz. %	159.44%	106.23%	105.91%	103.45%	101.04%	100.53%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Ratio Analysis
NP Margin	16.76%	18.15%	15.95%	19.43%	15.71%	8.58%	8.73%	-
YoY %	-7.66%	13.79%	-17.91%	23.68%	83.10%	-1.72%	-	-
Horiz. %	191.98%	207.90%	182.70%	222.57%	179.95%	98.28%	100.00%	-
ROE	18.43%	25.83%	19.55%	23.50%	14.25%	6.60%	8.07%	-
YoY %	-28.65%	32.12%	-16.81%	64.91%	115.91%	-18.22%	-	-
Horiz. %	228.38%	320.07%	242.26%	291.20%	176.58%	81.78%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Per Share
RPS	387.32	295.15	245.02	240.69	152.38	118.51	140.52	18.40%
YoY %	31.23%	20.46%	1.80%	57.95%	28.58%	-15.66%	-	-
Horiz. %	275.63%	210.04%	174.37%	171.29%	108.44%	84.34%	100.00%	-
EPS	58.78	51.66	39.11	46.76	23.94	10.17	12.27	29.82%
YoY %	13.78%	32.09%	-16.36%	95.32%	135.40%	-17.11%	-	-
Horiz. %	479.05%	421.03%	318.74%	381.09%	195.11%	82.89%	100.00%	-
DPS	15.33	16.00	8.12	8.00	8.00	8.00	8.00	11.44%
YoY %	-4.19%	97.04%	1.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	191.62%	200.00%	101.50%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.19	2.00	2.00	1.99	1.68	1.54	1.52	13.14%
YoY %	59.50%	0.00%	0.50%	18.45%	9.09%	1.32%	-	-
Horiz. %	209.87%	131.58%	131.58%	130.92%	110.53%	101.32%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 82,702
RPS	313.59	159.22	131.78	126.44	78.19	60.50	71.36	27.96%
YoY %	96.95%	20.82%	4.22%	61.71%	29.24%	-15.22%	-	-
Horiz. %	439.45%	223.12%	184.67%	177.19%	109.57%	84.78%	100.00%	-
EPS	47.59	27.87	21.03	24.56	12.28	5.19	6.23	40.31%
YoY %	70.76%	32.52%	-14.37%	100.00%	136.61%	-16.69%	-	-
Horiz. %	763.88%	447.35%	337.56%	394.22%	197.11%	83.31%	100.00%	-
DPS	12.41	8.63	4.37	4.15	4.08	4.06	4.06	20.45%
YoY %	43.80%	97.48%	5.30%	1.72%	0.49%	0.00%	-	-
Horiz. %	305.67%	212.56%	107.64%	102.22%	100.49%	100.00%	100.00%	-
NAPS	2.5828	1.0789	1.0757	1.0454	0.862	0.7862	0.7719	22.28%
YoY %	139.39%	0.30%	2.90%	21.28%	9.64%	1.85%	-	-
Horiz. %	334.60%	139.77%	139.36%	135.43%	111.67%	101.85%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	27/09/01	-
Price	6.55	3.36	3.30	3.30	2.18	1.29	1.12	-
P/RPS	1.69	1.14	1.35	1.37	1.43	1.09	0.80	13.26%
YoY %	48.25%	-15.56%	-1.46%	-4.20%	31.19%	36.25%	-	-
Horiz. %	211.25%	142.50%	168.75%	171.25%	178.75%	136.25%	100.00%	-
P/EPS	11.14	6.50	8.44	7.06	9.11	12.69	9.13	3.37%
YoY %	71.38%	-22.99%	19.55%	-22.50%	-28.21%	38.99%	-	-
Horiz. %	122.02%	71.19%	92.44%	77.33%	99.78%	138.99%	100.00%	-
EY	8.97	15.37	11.85	14.17	10.98	7.88	10.96	-3.28%
YoY %	-41.64%	29.70%	-16.37%	29.05%	39.34%	-28.10%	-	-
Horiz. %	81.84%	140.24%	108.12%	129.29%	100.18%	71.90%	100.00%	-
DY	2.34	4.76	2.46	2.42	3.67	6.20	7.14	-16.95%
YoY %	-50.84%	93.50%	1.65%	-34.06%	-40.81%	-13.17%	-	-
Horiz. %	32.77%	66.67%	34.45%	33.89%	51.40%	86.83%	100.00%	-
P/NAPS	2.05	1.68	1.65	1.66	1.30	0.84	0.74	18.50%
YoY %	22.02%	1.82%	-0.60%	27.69%	54.76%	13.51%	-	-
Horiz. %	277.03%	227.03%	222.97%	224.32%	175.68%	113.51%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	26/11/07	28/11/06	29/11/05	05/11/04	28/11/03	21/11/02	23/11/01	-
Price	3.52	3.72	3.14	3.50	2.45	1.30	1.26	-
P/RPS	0.91	1.26	1.28	1.45	1.61	1.10	0.90	0.18%
YoY %	-27.78%	-1.56%	-11.72%	-9.94%	46.36%	22.22%	-	-
Horiz. %	101.11%	140.00%	142.22%	161.11%	178.89%	122.22%	100.00%	-
P/EPS	5.99	7.20	8.03	7.48	10.23	12.78	10.27	-8.58%
YoY %	-16.81%	-10.34%	7.35%	-26.88%	-19.95%	24.44%	-	-
Horiz. %	58.33%	70.11%	78.19%	72.83%	99.61%	124.44%	100.00%	-
EY	16.70	13.89	12.45	13.36	9.77	7.82	9.74	9.39%
YoY %	20.23%	11.57%	-6.81%	36.75%	24.94%	-19.71%	-	-
Horiz. %	171.46%	142.61%	127.82%	137.17%	100.31%	80.29%	100.00%	-
DY	4.36	4.30	2.59	2.29	3.27	6.15	6.35	-6.07%
YoY %	1.40%	66.02%	13.10%	-29.97%	-46.83%	-3.15%	-	-
Horiz. %	68.66%	67.72%	40.79%	36.06%	51.50%	96.85%	100.00%	-
P/NAPS	1.10	1.86	1.57	1.76	1.46	0.84	0.83	4.80%
YoY %	-40.86%	18.47%	-10.80%	20.55%	73.81%	1.20%	-	-
Horiz. %	132.53%	224.10%	189.16%	212.05%	175.90%	101.20%	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 - 1 July 2024

MQ Trader

MQ Trading Signals

2024-07-01 15:45:00

EMA 5

5 Mins

BUY

2024-07-01 15:45:00

ADX

5 Mins

BUY

2024-07-01 15:45:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-07-01 15:45:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-07-01 15:40:00

EMA 5

10 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 >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

898

HLIND

HONG LEONG INDUSTRIES BHD

887

JCY

JCY INTERNATIONAL BERHAD

721

DNEX

DAGANG NEXCHANGE BERHAD

500

NOTION

NOTION VTEC BHD

498

GENTING

GENTING BHD

495

YTLPOWR

YTL POWER INTERNATIONAL BHD

485

SNS

SNS NETWORK TECHNOLOGY BERHAD

465

SALCON

SALCON BHD

375

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.075

0.00

104,885,500

SNS

0.84

+0.085

85,056,900

NOVAMSC

0.24

+0.025

78,117,300

EDUSPEC-OR

0.005

0.00

75,002,700

JCY

0.79

+0.085

70,695,800

MYEG

0.995

-0.025

69,924,200

INGENIEU

0.055

+0.005

61,304,600

E&O-LR

0.055

+0.01

56,261,700

EATECH

0.365

+0.025

50,262,400

More active Stocks

NESTLE

122.40

+0.90

168,800

AMWAY

7.20

+0.28

28,100

UTDPLT

24.76

+0.26

145,800

TENAGA

14.00

+0.22

8,812,200

DLADY

36.40

+0.22

25,700

HUMEIND

3.54

+0.19

2,375,800

SAM

6.33

+0.18

141,100

YTL

3.62

+0.17

13,922,900

HLBANK

19.36

+0.16

434,300

HEIM

22.20

+0.16

191,200

More gainer Stocks

MPI

38.82

-0.60

8,700

NIKKEI-HD

0.925

-0.265

160,000

INARI-C2Q

0.06

-0.19

25,000

ORIENT

6.97

-0.18

1,220,900

SUPERLN

1.13

-0.17

10,066,900

KLK

20.48

-0.16

476,600

NIKKEI-HA

0.07

-0.15

26,100

KHIND

2.65

-0.13

7,000

KUAISHO-C17

0.08

-0.12

58,800

PANAMY

20.06

-0.12

26,000

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