[TONGHER] YoY TTM Result on 30-Sep-2011 [#3]

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
TTM Result
Revenue	536,791	499,833	524,058	582,911	272,558	253,036	403,528	4.86%
YoY %	7.39%	-4.62%	-10.10%	113.87%	7.72%	-37.29%	-	-
Horiz. %	133.02%	123.87%	129.87%	144.45%	67.54%	62.71%	100.00%	-
PBT	48,424	35,511	29,257	51,744	34,315	3,204	39,462	3.46%
YoY %	36.36%	21.38%	-43.46%	50.79%	971.00%	-91.88%	-	-
Horiz. %	122.71%	89.99%	74.14%	131.12%	86.96%	8.12%	100.00%	-
Tax	-8,086	-6,855	-2,573	-3,993	-5,348	1,363	-7,868	0.45%
YoY %	-17.96%	-166.42%	35.56%	25.34%	-492.37%	117.32%	-	-
Horiz. %	102.77%	87.13%	32.70%	50.75%	67.97%	-17.32%	100.00%	-
NP	40,338	28,656	26,684	47,751	28,967	4,567	31,594	4.15%
YoY %	40.77%	7.39%	-44.12%	64.85%	534.27%	-85.54%	-	-
Horiz. %	127.68%	90.70%	84.46%	151.14%	91.69%	14.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,675	18,423	19,134	35,453	24,099	314	26,940	1.62%
YoY %	61.08%	-3.72%	-46.03%	47.11%	7,574.84%	-98.83%	-	-
Horiz. %	110.15%	68.39%	71.02%	131.60%	89.45%	1.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.70%	19.30%	8.79%	7.72%	15.59%	-42.54%	19.94%	-
YoY %	-13.47%	119.57%	13.86%	-50.48%	136.65%	-313.34%	-	-
Horiz. %	83.75%	96.79%	44.08%	38.72%	78.18%	-213.34%	100.00%	-
Total Cost	496,453	471,177	497,374	535,160	243,591	248,469	371,934	4.92%
YoY %	5.36%	-5.27%	-7.06%	119.70%	-1.96%	-33.20%	-	-
Horiz. %	133.48%	126.68%	133.73%	143.89%	65.49%	66.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	332,312	319,229	299,481	314,363	291,774	274,817	280,545	2.86%
YoY %	4.10%	6.59%	-4.73%	7.74%	6.17%	-2.04%	-	-
Horiz. %	118.45%	113.79%	106.75%	112.05%	104.00%	97.96%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Dividend
Div	6,325	5,061	27,888	10,185	6,377	6,444	20,373	-17.70%
YoY %	24.98%	-81.85%	173.81%	59.71%	-1.04%	-68.37%	-	-
Horiz. %	31.05%	24.84%	136.89%	49.99%	31.30%	31.63%	100.00%	-
Div Payout %	21.32%	27.47%	145.76%	28.73%	26.46%	2,052.37%	75.63%	-
YoY %	-22.39%	-81.15%	407.34%	8.58%	-98.71%	2,613.70%	-	-
Horiz. %	28.19%	36.32%	192.73%	37.99%	34.99%	2,713.70%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Equity
Net Worth	332,312	319,229	299,481	314,363	291,774	274,817	280,545	2.86%
YoY %	4.10%	6.59%	-4.73%	7.74%	6.17%	-2.04%	-	-
Horiz. %	118.45%	113.79%	106.75%	112.05%	104.00%	97.96%	100.00%	-
NOSH	126,354	126,678	126,363	127,272	127,412	127,230	127,520	-0.15%
YoY %	-0.26%	0.25%	-0.71%	-0.11%	0.14%	-0.23%	-	-
Horiz. %	99.09%	99.34%	99.09%	99.81%	99.92%	99.77%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Ratio Analysis
NP Margin	7.51%	5.73%	5.09%	8.19%	10.63%	1.80%	7.83%	-
YoY %	31.06%	12.57%	-37.85%	-22.95%	490.56%	-77.01%	-	-
Horiz. %	95.91%	73.18%	65.01%	104.60%	135.76%	22.99%	100.00%	-
ROE	8.93%	5.77%	6.39%	11.28%	8.26%	0.11%	9.60%	-
YoY %	54.77%	-9.70%	-43.35%	36.56%	7,409.09%	-98.85%	-	-
Horiz. %	93.02%	60.10%	66.56%	117.50%	86.04%	1.15%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Per Share
RPS	424.83	394.57	414.72	458.00	213.92	198.88	316.44	5.02%
YoY %	7.67%	-4.86%	-9.45%	114.10%	7.56%	-37.15%	-	-
Horiz. %	134.25%	124.69%	131.06%	144.74%	67.60%	62.85%	100.00%	-
EPS	23.49	14.54	15.14	27.86	18.91	0.25	21.13	1.77%
YoY %	61.55%	-3.96%	-45.66%	47.33%	7,464.00%	-98.82%	-	-
Horiz. %	111.17%	68.81%	71.65%	131.85%	89.49%	1.18%	100.00%	-
DPS	5.00	4.00	22.00	8.00	5.00	5.00	16.00	-17.61%
YoY %	25.00%	-81.82%	175.00%	60.00%	0.00%	-68.75%	-	-
Horiz. %	31.25%	25.00%	137.50%	50.00%	31.25%	31.25%	100.00%	-
NAPS	2.63	2.52	2.37	2.47	2.29	2.16	2.20	3.01%
YoY %	4.37%	6.33%	-4.05%	7.86%	6.02%	-1.82%	-	-
Horiz. %	119.55%	114.55%	107.73%	112.27%	104.09%	98.18%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 127,272
RPS	340.97	317.50	332.88	370.27	173.13	160.73	256.32	4.86%
YoY %	7.39%	-4.62%	-10.10%	113.87%	7.71%	-37.29%	-	-
Horiz. %	133.03%	123.87%	129.87%	144.46%	67.54%	62.71%	100.00%	-
EPS	18.85	11.70	12.15	22.52	15.31	0.20	17.11	1.62%
YoY %	61.11%	-3.70%	-46.05%	47.09%	7,555.00%	-98.83%	-	-
Horiz. %	110.17%	68.38%	71.01%	131.62%	89.48%	1.17%	100.00%	-
DPS	4.02	3.21	17.72	6.47	4.05	4.09	12.94	-17.69%
YoY %	25.23%	-81.88%	173.88%	59.75%	-0.98%	-68.39%	-	-
Horiz. %	31.07%	24.81%	136.94%	50.00%	31.30%	31.61%	100.00%	-
NAPS	2.1109	2.0278	1.9023	1.9968	1.8534	1.7456	1.782	2.86%
YoY %	4.10%	6.60%	-4.73%	7.74%	6.18%	-2.04%	-	-
Horiz. %	118.46%	113.79%	106.75%	112.05%	104.01%	97.96%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	-
Price	2.20	1.72	1.81	1.90	1.75	1.81	2.26	-
P/RPS	0.52	0.44	0.44	0.41	0.82	0.91	0.71	-5.05%
YoY %	18.18%	0.00%	7.32%	-50.00%	-9.89%	28.17%	-	-
Horiz. %	73.24%	61.97%	61.97%	57.75%	115.49%	128.17%	100.00%	-
P/EPS	9.37	11.83	11.95	6.82	9.25	733.40	10.70	-2.18%
YoY %	-20.79%	-1.00%	75.22%	-26.27%	-98.74%	6,754.21%	-	-
Horiz. %	87.57%	110.56%	111.68%	63.74%	86.45%	6,854.21%	100.00%	-
EY	10.68	8.46	8.37	14.66	10.81	0.14	9.35	2.24%
YoY %	26.24%	1.08%	-42.91%	35.62%	7,621.43%	-98.50%	-	-
Horiz. %	114.22%	90.48%	89.52%	156.79%	115.61%	1.50%	100.00%	-
DY	2.27	2.33	12.15	4.21	2.86	2.76	7.08	-17.26%
YoY %	-2.58%	-80.82%	188.60%	47.20%	3.62%	-61.02%	-	-
Horiz. %	32.06%	32.91%	171.61%	59.46%	40.40%	38.98%	100.00%	-
P/NAPS	0.84	0.68	0.76	0.77	0.76	0.84	1.03	-3.33%
YoY %	23.53%	-10.53%	-1.30%	1.32%	-9.52%	-18.45%	-	-
Horiz. %	81.55%	66.02%	73.79%	74.76%	73.79%	81.55%	100.00%	-

	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	27/11/14	27/11/13	26/11/12	29/11/11	28/02/11	25/11/09	26/11/08	-
Price	2.16	1.80	1.85	2.04	2.32	1.69	1.68	-
P/RPS	0.51	0.46	0.45	0.45	1.08	0.85	0.53	-0.63%
YoY %	10.87%	2.22%	0.00%	-58.33%	27.06%	60.38%	-	-
Horiz. %	96.23%	86.79%	84.91%	84.91%	203.77%	160.38%	100.00%	-
P/EPS	9.20	12.38	12.22	7.32	12.27	684.77	7.95	2.46%
YoY %	-25.69%	1.31%	66.94%	-40.34%	-98.21%	8,513.46%	-	-
Horiz. %	115.72%	155.72%	153.71%	92.08%	154.34%	8,613.46%	100.00%	-
EY	10.87	8.08	8.18	13.65	8.15	0.15	12.58	-2.40%
YoY %	34.53%	-1.22%	-40.07%	67.48%	5,333.33%	-98.81%	-	-
Horiz. %	86.41%	64.23%	65.02%	108.51%	64.79%	1.19%	100.00%	-
DY	2.31	2.22	11.89	3.92	2.16	2.96	9.52	-21.01%
YoY %	4.05%	-81.33%	203.32%	81.48%	-27.03%	-68.91%	-	-
Horiz. %	24.26%	23.32%	124.89%	41.18%	22.69%	31.09%	100.00%	-
P/NAPS	0.82	0.71	0.78	0.83	1.01	0.78	0.76	1.27%
YoY %	15.49%	-8.97%	-6.02%	-17.82%	29.49%	2.63%	-	-
Horiz. %	107.89%	93.42%	102.63%	109.21%	132.89%	102.63%	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

916

HLIND

HONG LEONG INDUSTRIES BHD

904

JCY

JCY INTERNATIONAL BERHAD

646

DNEX

DAGANG NEXCHANGE BERHAD

622

GENTING

GENTING BHD

601

YTLPOWR

YTL POWER INTERNATIONAL BHD

562

MAYBANK

MALAYAN BANKING BHD

484

SAPNRG

SAPURA ENERGY BERHAD

481

NOTION

NOTION VTEC BHD

478

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