[TONGHER] YoY TTM Result on 31-Mar-2012 [#1]

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
TTM Result
Revenue	587,699	521,622	468,393	605,704	428,710	206,156	365,884	8.21%
YoY %	12.67%	11.36%	-22.67%	41.29%	107.95%	-43.66%	-	-
Horiz. %	160.62%	142.56%	128.02%	165.55%	117.17%	56.34%	100.00%	-
PBT	50,580	35,910	27,627	43,511	46,385	17,910	24,026	13.20%
YoY %	40.85%	29.98%	-36.51%	-6.20%	158.99%	-25.46%	-	-
Horiz. %	210.52%	149.46%	114.99%	181.10%	193.06%	74.54%	100.00%	-
Tax	-9,331	-7,124	-4,767	-4,326	-1,821	-2,682	-5,058	10.74%
YoY %	-30.98%	-49.44%	-10.19%	-137.56%	32.10%	46.98%	-	-
Horiz. %	184.48%	140.85%	94.25%	85.53%	36.00%	53.02%	100.00%	-
NP	41,249	28,786	22,860	39,185	44,564	15,228	18,968	13.81%
YoY %	43.30%	25.92%	-41.66%	-12.07%	192.65%	-19.72%	-	-
Horiz. %	217.47%	151.76%	120.52%	206.58%	234.94%	80.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,136	20,866	13,237	30,197	34,662	12,045	13,990	12.99%
YoY %	39.63%	57.63%	-56.16%	-12.88%	187.77%	-13.90%	-	-
Horiz. %	208.26%	149.15%	94.62%	215.85%	247.76%	86.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.45%	19.84%	17.25%	9.94%	3.93%	14.97%	21.05%	-
YoY %	-7.01%	15.01%	73.54%	152.93%	-73.75%	-28.88%	-	-
Horiz. %	87.65%	94.25%	81.95%	47.22%	18.67%	71.12%	100.00%	-
Total Cost	546,450	492,836	445,533	566,519	384,146	190,928	346,916	7.86%
YoY %	10.88%	10.62%	-21.36%	47.47%	101.20%	-44.96%	-	-
Horiz. %	157.52%	142.06%	128.43%	163.30%	110.73%	55.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	358,934	328,929	312,529	324,526	303,025	284,438	282,266	4.08%
YoY %	9.12%	5.25%	-3.70%	7.10%	6.53%	0.77%	-	-
Horiz. %	127.16%	116.53%	110.72%	114.97%	107.35%	100.77%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	7,583	6,325	5,061	27,888	10,185	6,377	6,444	2.74%
YoY %	19.89%	24.98%	-81.85%	173.81%	59.71%	-1.04%	-	-
Horiz. %	117.68%	98.15%	78.54%	432.77%	158.05%	98.96%	100.00%	-
Div Payout %	26.03%	30.32%	38.24%	92.36%	29.39%	52.95%	46.06%	-
YoY %	-14.15%	-20.71%	-58.60%	214.26%	-44.49%	14.96%	-	-
Horiz. %	56.51%	65.83%	83.02%	200.52%	63.81%	114.96%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
Net Worth	358,934	328,929	312,529	324,526	303,025	284,438	282,266	4.08%
YoY %	9.12%	5.25%	-3.70%	7.10%	6.53%	0.77%	-	-
Horiz. %	127.16%	116.53%	110.72%	114.97%	107.35%	100.77%	100.00%	-
NOSH	126,385	126,511	126,530	126,768	127,321	127,551	128,888	-0.32%
YoY %	-0.10%	-0.02%	-0.19%	-0.43%	-0.18%	-1.04%	-	-
Horiz. %	98.06%	98.16%	98.17%	98.36%	98.78%	98.96%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	7.02%	5.52%	4.88%	6.47%	10.39%	7.39%	5.18%	-
YoY %	27.17%	13.11%	-24.57%	-37.73%	40.60%	42.66%	-	-
Horiz. %	135.52%	106.56%	94.21%	124.90%	200.58%	142.66%	100.00%	-
ROE	8.12%	6.34%	4.24%	9.30%	11.44%	4.23%	4.96%	-
YoY %	28.08%	49.53%	-54.41%	-18.71%	170.45%	-14.72%	-	-
Horiz. %	163.71%	127.82%	85.48%	187.50%	230.65%	85.28%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	465.00	412.31	370.18	477.80	336.71	161.63	283.88	8.56%
YoY %	12.78%	11.38%	-22.52%	41.90%	108.32%	-43.06%	-	-
Horiz. %	163.80%	145.24%	130.40%	168.31%	118.61%	56.94%	100.00%	-
EPS	23.05	16.49	10.46	23.82	27.22	9.44	10.85	13.37%
YoY %	39.78%	57.65%	-56.09%	-12.49%	188.35%	-13.00%	-	-
Horiz. %	212.44%	151.98%	96.41%	219.54%	250.88%	87.00%	100.00%	-
DPS	6.00	5.00	4.00	22.00	8.00	5.00	5.00	3.08%
YoY %	20.00%	25.00%	-81.82%	175.00%	60.00%	0.00%	-	-
Horiz. %	120.00%	100.00%	80.00%	440.00%	160.00%	100.00%	100.00%	-
NAPS	2.84	2.60	2.47	2.56	2.38	2.23	2.19	4.42%
YoY %	9.23%	5.26%	-3.52%	7.56%	6.73%	1.83%	-	-
Horiz. %	129.68%	118.72%	112.79%	116.89%	108.68%	101.83%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 126,768
RPS	373.31	331.34	297.52	384.74	272.32	130.95	232.41	8.21%
YoY %	12.67%	11.37%	-22.67%	41.28%	107.96%	-43.66%	-	-
Horiz. %	160.63%	142.57%	128.02%	165.54%	117.17%	56.34%	100.00%	-
EPS	18.51	13.25	8.41	19.18	22.02	7.65	8.89	12.99%
YoY %	39.70%	57.55%	-56.15%	-12.90%	187.84%	-13.95%	-	-
Horiz. %	208.21%	149.04%	94.60%	215.75%	247.69%	86.05%	100.00%	-
DPS	4.82	4.02	3.21	17.72	6.47	4.05	4.09	2.77%
YoY %	19.90%	25.23%	-81.88%	173.88%	59.75%	-0.98%	-	-
Horiz. %	117.85%	98.29%	78.48%	433.25%	158.19%	99.02%	100.00%	-
NAPS	2.28	2.0894	1.9852	2.0614	1.9248	1.8068	1.793	4.08%
YoY %	9.12%	5.25%	-3.70%	7.10%	6.53%	0.77%	-	-
Horiz. %	127.16%	116.53%	110.72%	114.97%	107.35%	100.77%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	-
Price	2.08	1.76	1.70	2.39	2.55	1.93	1.79	-
P/RPS	0.45	0.43	0.46	0.50	0.76	1.19	0.63	-5.45%
YoY %	4.65%	-6.52%	-8.00%	-34.21%	-36.13%	88.89%	-	-
Horiz. %	71.43%	68.25%	73.02%	79.37%	120.63%	188.89%	100.00%	-
P/EPS	9.02	10.67	16.25	10.03	9.37	20.44	16.49	-9.56%
YoY %	-15.46%	-34.34%	62.01%	7.04%	-54.16%	23.95%	-	-
Horiz. %	54.70%	64.71%	98.54%	60.82%	56.82%	123.95%	100.00%	-
EY	11.08	9.37	6.15	9.97	10.68	4.89	6.06	10.57%
YoY %	18.25%	52.36%	-38.31%	-6.65%	118.40%	-19.31%	-	-
Horiz. %	182.84%	154.62%	101.49%	164.52%	176.24%	80.69%	100.00%	-
DY	2.88	2.84	2.35	9.21	3.14	2.59	2.79	0.53%
YoY %	1.41%	20.85%	-74.48%	193.31%	21.24%	-7.17%	-	-
Horiz. %	103.23%	101.79%	84.23%	330.11%	112.54%	92.83%	100.00%	-
P/NAPS	0.73	0.68	0.69	0.93	1.07	0.87	0.82	-1.91%
YoY %	7.35%	-1.45%	-25.81%	-13.08%	22.99%	6.10%	-	-
Horiz. %	89.02%	82.93%	84.15%	113.41%	130.49%	106.10%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	29/05/15	29/05/14	23/05/13	30/05/12	30/05/11	31/05/10	15/05/09	-
Price	2.10	2.11	1.88	2.43	2.45	1.75	1.96	-
P/RPS	0.45	0.51	0.51	0.51	0.73	1.08	0.69	-6.87%
YoY %	-11.76%	0.00%	0.00%	-30.14%	-32.41%	56.52%	-	-
Horiz. %	65.22%	73.91%	73.91%	73.91%	105.80%	156.52%	100.00%	-
P/EPS	9.11	12.79	17.97	10.20	9.00	18.53	18.06	-10.77%
YoY %	-28.77%	-28.83%	76.18%	13.33%	-51.43%	2.60%	-	-
Horiz. %	50.44%	70.82%	99.50%	56.48%	49.83%	102.60%	100.00%	-
EY	10.98	7.82	5.56	9.80	11.11	5.40	5.54	12.07%
YoY %	40.41%	40.65%	-43.27%	-11.79%	105.74%	-2.53%	-	-
Horiz. %	198.19%	141.16%	100.36%	176.90%	200.54%	97.47%	100.00%	-
DY	2.86	2.37	2.13	9.05	3.27	2.86	2.55	1.92%
YoY %	20.68%	11.27%	-76.46%	176.76%	14.34%	12.16%	-	-
Horiz. %	112.16%	92.94%	83.53%	354.90%	128.24%	112.16%	100.00%	-
P/NAPS	0.74	0.81	0.76	0.95	1.03	0.78	0.89	-3.02%
YoY %	-8.64%	6.58%	-20.00%	-7.77%	32.05%	-12.36%	-	-
Horiz. %	83.15%	91.01%	85.39%	106.74%	115.73%	87.64%	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

New IPO: BWYS GROUP BERHAD

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

653

YTLPOWR

YTL POWER INTERNATIONAL BHD

629

HLIND

HONG LEONG INDUSTRIES BHD

622

NOTION

NOTION VTEC BHD

612

MPI

MALAYSIAN PACIFIC INDUSTRIES

605

DNEX

DAGANG NEXCHANGE BERHAD

547

SNS

SNS NETWORK TECHNOLOGY BERHAD

417

GENTING

GENTING BHD

379

PBBANK

PUBLIC BANK BHD

369

Daily Stocks

HSI-HUZ

0.19

-0.005

252,201,100

INGENIEU

0.065

0.00

222,845,100

HSI-CXV

0.145

0.00

164,927,200

HSI-CXF

0.115

-0.005

146,450,700

HSI-HU8

0.075

0.00

128,593,400

AHB-WC

0.065

0.00

67,966,500

JCY

0.74

+0.045

61,083,700

SBH

0.32

+0.035

43,211,600

TECHNAX

0.375

0.00

41,254,500

MYEG

1.02

-0.02

40,280,300

More active Stocks

DLADY

36.38

+0.36

5,100

MPI

38.86

+0.26

71,500

PANAMY

20.26

+0.26

4,200

VSTECS

4.22

+0.22

1,465,600

HLFG

17.36

+0.16

75,900

ECOWLD-C26

0.16

+0.15

20,100

PETGAS

18.18

+0.14

114,200

YTLPOWR

4.79

+0.12

12,585,300

HLBANK

19.28

+0.12

120,100

AJI

15.32

+0.12

107,700

More gainer Stocks

NESTLE

121.20

-1.30

24,300

KLK

20.66

-0.32

310,400

KESM

6.87

-0.31

77,100

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

47,000

KUAISHO-C17

0.08

-0.12

58,800

UMS

2.21

-0.11

2,000

AEON-C31

0.045

-0.105

3,831,200

PETDAG

17.10

-0.10

242,500

PPB

14.32

-0.10

67,200

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