[TONGHER] YoY TTM Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	253,036	403,528	493,689	250,653	207,459	199,055	123,092	12.74%
YoY %	-37.29%	-18.26%	96.96%	20.82%	4.22%	61.71%	-	-
Horiz. %	205.57%	327.83%	401.07%	203.63%	168.54%	161.71%	100.00%	-
PBT	3,204	39,462	107,224	54,170	43,139	52,609	26,898	-29.83%
YoY %	-91.88%	-63.20%	97.94%	25.57%	-18.00%	95.59%	-	-
Horiz. %	11.91%	146.71%	398.63%	201.39%	160.38%	195.59%	100.00%	-
Tax	1,363	-7,868	-24,500	-8,675	-10,039	-13,937	-7,559	-
YoY %	117.32%	67.89%	-182.42%	13.59%	27.97%	-84.38%	-	-
Horiz. %	-18.03%	104.09%	324.12%	114.76%	132.81%	184.38%	100.00%	-
NP	4,567	31,594	82,724	45,495	33,100	38,672	19,339	-21.36%
YoY %	-85.54%	-61.81%	81.83%	37.45%	-14.41%	99.97%	-	-
Horiz. %	23.62%	163.37%	427.76%	235.25%	171.16%	199.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	314	26,940	74,926	43,871	33,112	38,672	19,339	-49.64%
YoY %	-98.83%	-64.04%	70.79%	32.49%	-14.38%	99.97%	-	-
Horiz. %	1.62%	139.30%	387.43%	226.85%	171.22%	199.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-42.54%	19.94%	22.85%	16.01%	23.27%	26.49%	28.10%	-
YoY %	-313.34%	-12.74%	42.72%	-31.20%	-12.16%	-5.73%	-	-
Horiz. %	-151.39%	70.96%	81.32%	56.98%	82.81%	94.27%	100.00%	-
Total Cost	248,469	371,934	410,965	205,158	174,359	160,383	103,753	15.65%
YoY %	-33.20%	-9.50%	100.32%	17.66%	8.71%	54.58%	-	-
Horiz. %	239.48%	358.48%	396.10%	197.74%	168.05%	154.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	274,817	280,545	406,611	169,848	169,340	164,577	135,705	12.46%
YoY %	-2.04%	-31.00%	139.40%	0.30%	2.89%	21.28%	-	-
Horiz. %	202.51%	206.73%	299.63%	125.16%	124.79%	121.28%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	6,444	20,373	19,541	13,587	6,874	6,535	6,423	0.05%
YoY %	-68.37%	4.26%	43.82%	97.66%	5.19%	1.74%	-	-
Horiz. %	100.33%	317.19%	304.23%	211.54%	107.02%	101.74%	100.00%	-
Div Payout %	2,052.37%	75.63%	26.08%	30.97%	20.76%	16.90%	33.21%	-
YoY %	2,613.70%	189.99%	-15.79%	49.18%	22.84%	-49.11%	-	-
Horiz. %	6,179.98%	227.73%	78.53%	93.26%	62.51%	50.89%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	274,817	280,545	406,611	169,848	169,340	164,577	135,705	12.46%
YoY %	-2.04%	-31.00%	139.40%	0.30%	2.89%	21.28%	-	-
Horiz. %	202.51%	206.73%	299.63%	125.16%	124.79%	121.28%	100.00%	-
NOSH	127,230	127,520	127,464	84,924	84,670	82,702	80,777	7.85%
YoY %	-0.23%	0.04%	50.09%	0.30%	2.38%	2.38%	-	-
Horiz. %	157.51%	157.87%	157.80%	105.13%	104.82%	102.38%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	1.80%	7.83%	16.76%	18.15%	15.95%	19.43%	15.71%	-
YoY %	-77.01%	-53.28%	-7.66%	13.79%	-17.91%	23.68%	-	-
Horiz. %	11.46%	49.84%	106.68%	115.53%	101.53%	123.68%	100.00%	-
ROE	0.11%	9.60%	18.43%	25.83%	19.55%	23.50%	14.25%	-
YoY %	-98.85%	-47.91%	-28.65%	32.12%	-16.81%	64.91%	-	-
Horiz. %	0.77%	67.37%	129.33%	181.26%	137.19%	164.91%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	198.88	316.44	387.32	295.15	245.02	240.69	152.38	4.53%
YoY %	-37.15%	-18.30%	31.23%	20.46%	1.80%	57.95%	-	-
Horiz. %	130.52%	207.67%	254.18%	193.69%	160.80%	157.95%	100.00%	-
EPS	0.25	21.13	58.78	51.66	39.11	46.76	23.94	-53.21%
YoY %	-98.82%	-64.05%	13.78%	32.09%	-16.36%	95.32%	-	-
Horiz. %	1.04%	88.26%	245.53%	215.79%	163.37%	195.32%	100.00%	-
DPS	5.00	16.00	15.33	16.00	8.12	8.00	8.00	-7.52%
YoY %	-68.75%	4.37%	-4.19%	97.04%	1.50%	0.00%	-	-
Horiz. %	62.50%	200.00%	191.62%	200.00%	101.50%	100.00%	100.00%	-
NAPS	2.16	2.20	3.19	2.00	2.00	1.99	1.68	4.27%
YoY %	-1.82%	-31.03%	59.50%	0.00%	0.50%	18.45%	-	-
Horiz. %	128.57%	130.95%	189.88%	119.05%	119.05%	118.45%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 84,924
RPS	160.73	256.32	313.59	159.22	131.78	126.44	78.19	12.74%
YoY %	-37.29%	-18.26%	96.95%	20.82%	4.22%	61.71%	-	-
Horiz. %	205.56%	327.82%	401.06%	203.63%	168.54%	161.71%	100.00%	-
EPS	0.20	17.11	47.59	27.87	21.03	24.56	12.28	-49.62%
YoY %	-98.83%	-64.05%	70.76%	32.52%	-14.37%	100.00%	-	-
Horiz. %	1.63%	139.33%	387.54%	226.95%	171.25%	200.00%	100.00%	-
DPS	4.09	12.94	12.41	8.63	4.37	4.15	4.08	0.04%
YoY %	-68.39%	4.27%	43.80%	97.48%	5.30%	1.72%	-	-
Horiz. %	100.25%	317.16%	304.17%	211.52%	107.11%	101.72%	100.00%	-
NAPS	1.7456	1.782	2.5828	1.0789	1.0757	1.0454	0.862	12.46%
YoY %	-2.04%	-31.01%	139.39%	0.30%	2.90%	21.28%	-	-
Horiz. %	202.51%	206.73%	299.63%	125.16%	124.79%	121.28%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	1.81	2.26	6.55	3.36	3.30	3.30	2.18	-
P/RPS	0.91	0.71	1.69	1.14	1.35	1.37	1.43	-7.24%
YoY %	28.17%	-57.99%	48.25%	-15.56%	-1.46%	-4.20%	-	-
Horiz. %	63.64%	49.65%	118.18%	79.72%	94.41%	95.80%	100.00%	-
P/EPS	733.40	10.70	11.14	6.50	8.44	7.06	9.11	107.65%
YoY %	6,754.21%	-3.95%	71.38%	-22.99%	19.55%	-22.50%	-	-
Horiz. %	8,050.49%	117.45%	122.28%	71.35%	92.65%	77.50%	100.00%	-
EY	0.14	9.35	8.97	15.37	11.85	14.17	10.98	-51.63%
YoY %	-98.50%	4.24%	-41.64%	29.70%	-16.37%	29.05%	-	-
Horiz. %	1.28%	85.15%	81.69%	139.98%	107.92%	129.05%	100.00%	-
DY	2.76	7.08	2.34	4.76	2.46	2.42	3.67	-4.63%
YoY %	-61.02%	202.56%	-50.84%	93.50%	1.65%	-34.06%	-	-
Horiz. %	75.20%	192.92%	63.76%	129.70%	67.03%	65.94%	100.00%	-
P/NAPS	0.84	1.03	2.05	1.68	1.65	1.66	1.30	-7.01%
YoY %	-18.45%	-49.76%	22.02%	1.82%	-0.60%	27.69%	-	-
Horiz. %	64.62%	79.23%	157.69%	129.23%	126.92%	127.69%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	25/11/09	26/11/08	26/11/07	28/11/06	29/11/05	05/11/04	28/11/03	-
Price	1.69	1.68	3.52	3.72	3.14	3.50	2.45	-
P/RPS	0.85	0.53	0.91	1.26	1.28	1.45	1.61	-10.09%
YoY %	60.38%	-41.76%	-27.78%	-1.56%	-11.72%	-9.94%	-	-
Horiz. %	52.80%	32.92%	56.52%	78.26%	79.50%	90.06%	100.00%	-
P/EPS	684.77	7.95	5.99	7.20	8.03	7.48	10.23	101.37%
YoY %	8,513.46%	32.72%	-16.81%	-10.34%	7.35%	-26.88%	-	-
Horiz. %	6,693.74%	77.71%	58.55%	70.38%	78.49%	73.12%	100.00%	-
EY	0.15	12.58	16.70	13.89	12.45	13.36	9.77	-50.11%
YoY %	-98.81%	-24.67%	20.23%	11.57%	-6.81%	36.75%	-	-
Horiz. %	1.54%	128.76%	170.93%	142.17%	127.43%	136.75%	100.00%	-
DY	2.96	9.52	4.36	4.30	2.59	2.29	3.27	-1.64%
YoY %	-68.91%	118.35%	1.40%	66.02%	13.10%	-29.97%	-	-
Horiz. %	90.52%	291.13%	133.33%	131.50%	79.20%	70.03%	100.00%	-
P/NAPS	0.78	0.76	1.10	1.86	1.57	1.76	1.46	-9.91%
YoY %	2.63%	-30.91%	-40.86%	18.47%	-10.80%	20.55%	-	-
Horiz. %	53.42%	52.05%	75.34%	127.40%	107.53%	120.55%	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

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

903

HLIND

HONG LEONG INDUSTRIES BHD

885

JCY

JCY INTERNATIONAL BERHAD

658

NOTION

NOTION VTEC BHD

457

YTLPOWR

YTL POWER INTERNATIONAL BHD

448

GENTING

GENTING BHD

437

DNEX

DAGANG NEXCHANGE BERHAD

412

SNS

SNS NETWORK TECHNOLOGY BERHAD

372

SALCON

SALCON BHD

332

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

-0.005

103,852,000

EDUSPEC-OR

0.005

0.00

75,002,700

SNS

0.82

+0.065

69,669,800

NOVAMSC

0.235

+0.02

65,022,200

MYEG

0.995

-0.025

61,590,500

INGENIEU

0.055

+0.005

60,521,100

E&O-LR

0.055

+0.01

56,261,700

JCY

0.75

+0.045

50,251,500

EATECH

0.36

+0.02

49,183,600

More active Stocks

NESTLE

122.30

+0.80

116,500

AMWAY

7.20

+0.28

28,100

UTDPLT

24.74

+0.24

113,900

DLADY

36.42

+0.24

24,100

BIPORT

6.50

+0.20

1,000

HUMEIND

3.54

+0.19

2,082,300

HEIM

22.22

+0.18

150,000

YTL

3.61

+0.16

10,807,900

NAIM

1.55

+0.13

5,232,200

SUNCON

3.92

+0.13

2,736,700

More gainer Stocks

MPI

38.94

-0.48

5,400

NIKKEI-HD

0.925

-0.265

160,000

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.13

-0.17

9,259,600

NIKKEI-HA

0.07

-0.15

26,100

KLK

20.50

-0.14

339,700

KHIND

2.65

-0.13

5,000

KUAISHO-C17

0.08

-0.12

58,800

PANAMY

20.06

-0.12

25,900

PCHEM-C97

0.045

-0.105

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