[TONGHER] YoY TTM Result on 31-Mar-2018 [#1]

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
TTM Result
Revenue	550,342	647,594	768,935	737,324	587,829	582,693	587,699	-1.08%
YoY %	-15.02%	-15.78%	4.29%	25.43%	0.88%	-0.85%	-	-
Horiz. %	93.64%	110.19%	130.84%	125.46%	100.02%	99.15%	100.00%	-
PBT	48,440	48,129	65,611	76,612	71,926	19,445	50,580	-0.71%
YoY %	0.65%	-26.64%	-14.36%	6.52%	269.89%	-61.56%	-	-
Horiz. %	95.77%	95.15%	129.72%	151.47%	142.20%	38.44%	100.00%	-
Tax	-9,824	-16,325	-12,373	-14,743	-13,458	-8,954	-9,331	0.86%
YoY %	39.82%	-31.94%	16.08%	-9.55%	-50.30%	4.04%	-	-
Horiz. %	105.28%	174.95%	132.60%	158.00%	144.23%	95.96%	100.00%	-
NP	38,616	31,804	53,238	61,869	58,468	10,491	41,249	-1.09%
YoY %	21.42%	-40.26%	-13.95%	5.82%	457.32%	-74.57%	-	-
Horiz. %	93.62%	77.10%	129.06%	149.99%	141.74%	25.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,396	26,987	49,002	54,489	48,203	6,032	29,136	0.70%
YoY %	12.63%	-44.93%	-10.07%	13.04%	699.12%	-79.30%	-	-
Horiz. %	104.32%	92.62%	168.18%	187.02%	165.44%	20.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.28%	33.92%	18.86%	19.24%	18.71%	46.05%	18.45%	-
YoY %	-40.21%	79.85%	-1.98%	2.83%	-59.37%	149.59%	-	-
Horiz. %	109.92%	183.85%	102.22%	104.28%	101.41%	249.59%	100.00%	-
Total Cost	511,726	615,790	715,697	675,455	529,361	572,202	546,450	-1.08%
YoY %	-16.90%	-13.96%	5.96%	27.60%	-7.49%	4.71%	-	-
Horiz. %	93.65%	112.69%	130.97%	123.61%	96.87%	104.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	489,754	472,866	461,814	446,623	456,188	349,395	358,934	5.31%
YoY %	3.57%	2.39%	3.40%	-2.10%	30.57%	-2.66%	-	-
Horiz. %	136.45%	131.74%	128.66%	124.43%	127.10%	97.34%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Dividend
Div	23,029	30,781	30,893	55,652	44,049	12,478	7,583	20.31%
YoY %	-25.18%	-0.36%	-44.49%	26.34%	253.01%	64.55%	-	-
Horiz. %	303.69%	405.92%	407.40%	733.90%	580.89%	164.55%	100.00%	-
Div Payout %	75.76%	114.06%	63.05%	102.14%	91.38%	206.87%	26.03%	-
YoY %	-33.58%	80.90%	-38.27%	11.78%	-55.83%	694.74%	-	-
Horiz. %	291.05%	438.19%	242.22%	392.39%	351.06%	794.74%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
Net Worth	489,754	472,866	461,814	446,623	456,188	349,395	358,934	5.31%
YoY %	3.57%	2.39%	3.40%	-2.10%	30.57%	-2.66%	-	-
Horiz. %	136.45%	131.74%	128.66%	124.43%	127.10%	97.34%	100.00%	-
NOSH	157,430	157,430	157,430	157,430	157,430	124,784	126,385	3.72%
YoY %	0.00%	0.00%	0.00%	0.00%	26.16%	-1.27%	-	-
Horiz. %	124.56%	124.56%	124.56%	124.56%	124.56%	98.73%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	7.02%	4.91%	6.92%	8.39%	9.95%	1.80%	7.02%	-
YoY %	42.97%	-29.05%	-17.52%	-15.68%	452.78%	-74.36%	-	-
Horiz. %	100.00%	69.94%	98.58%	119.52%	141.74%	25.64%	100.00%	-
ROE	6.21%	5.71%	10.61%	12.20%	10.57%	1.73%	8.12%	-
YoY %	8.76%	-46.18%	-13.03%	15.42%	510.98%	-78.69%	-	-
Horiz. %	76.48%	70.32%	130.67%	150.25%	130.17%	21.31%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	358.46	421.81	497.84	477.11	380.13	466.96	465.00	-4.24%
YoY %	-15.02%	-15.27%	4.34%	25.51%	-18.59%	0.42%	-	-
Horiz. %	77.09%	90.71%	107.06%	102.60%	81.75%	100.42%	100.00%	-
EPS	19.80	17.58	31.73	35.26	31.17	4.83	23.05	-2.49%
YoY %	12.63%	-44.60%	-10.01%	13.12%	545.34%	-79.05%	-	-
Horiz. %	85.90%	76.27%	137.66%	152.97%	135.23%	20.95%	100.00%	-
DPS	15.00	20.00	20.00	36.00	28.49	10.00	6.00	16.48%
YoY %	-25.00%	0.00%	-44.44%	26.36%	184.90%	66.67%	-	-
Horiz. %	250.00%	333.33%	333.33%	600.00%	474.83%	166.67%	100.00%	-
NAPS	3.19	3.08	2.99	2.89	2.95	2.80	2.84	1.95%
YoY %	3.57%	3.01%	3.46%	-2.03%	5.36%	-1.41%	-	-
Horiz. %	112.32%	108.45%	105.28%	101.76%	103.87%	98.59%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 157,430
RPS	349.58	411.35	488.43	468.35	373.39	370.13	373.31	-1.08%
YoY %	-15.02%	-15.78%	4.29%	25.43%	0.88%	-0.85%	-	-
Horiz. %	93.64%	110.19%	130.84%	125.46%	100.02%	99.15%	100.00%	-
EPS	19.31	17.14	31.13	34.61	30.62	3.83	18.51	0.70%
YoY %	12.66%	-44.94%	-10.05%	13.03%	699.48%	-79.31%	-	-
Horiz. %	104.32%	92.60%	168.18%	186.98%	165.42%	20.69%	100.00%	-
DPS	14.63	19.55	19.62	35.35	27.98	7.93	4.82	20.30%
YoY %	-25.17%	-0.36%	-44.50%	26.34%	252.84%	64.52%	-	-
Horiz. %	303.53%	405.60%	407.05%	733.40%	580.50%	164.52%	100.00%	-
NAPS	3.1109	3.0037	2.9335	2.837	2.8977	2.2194	2.28	5.31%
YoY %	3.57%	2.39%	3.40%	-2.09%	30.56%	-2.66%	-	-
Horiz. %	136.44%	131.74%	128.66%	124.43%	127.09%	97.34%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	-
Price	2.48	1.49	3.55	3.29	3.11	1.95	2.08	-
P/RPS	0.69	0.35	0.71	0.69	0.82	0.42	0.45	7.37%
YoY %	97.14%	-50.70%	2.90%	-15.85%	95.24%	-6.67%	-	-
Horiz. %	153.33%	77.78%	157.78%	153.33%	182.22%	93.33%	100.00%	-
P/EPS	12.53	8.48	11.19	9.33	9.98	40.34	9.02	5.62%
YoY %	47.76%	-24.22%	19.94%	-6.51%	-75.26%	347.23%	-	-
Horiz. %	138.91%	94.01%	124.06%	103.44%	110.64%	447.23%	100.00%	-
EY	7.98	11.80	8.94	10.72	10.02	2.48	11.08	-5.31%
YoY %	-32.37%	31.99%	-16.60%	6.99%	304.03%	-77.62%	-	-
Horiz. %	72.02%	106.50%	80.69%	96.75%	90.43%	22.38%	100.00%	-
DY	6.05	13.42	5.63	10.94	9.16	5.13	2.88	13.15%
YoY %	-54.92%	138.37%	-48.54%	19.43%	78.56%	78.12%	-	-
Horiz. %	210.07%	465.97%	195.49%	379.86%	318.06%	178.12%	100.00%	-
P/NAPS	0.78	0.48	1.19	1.14	1.05	0.70	0.73	1.10%
YoY %	62.50%	-59.66%	4.39%	8.57%	50.00%	-4.11%	-	-
Horiz. %	106.85%	65.75%	163.01%	156.16%	143.84%	95.89%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	24/05/21	29/05/20	27/05/19	25/05/18	25/05/17	27/05/16	29/05/15	-
Price	3.08	2.00	3.36	3.60	3.67	2.05	2.10	-
P/RPS	0.86	0.47	0.67	0.75	0.97	0.44	0.45	11.38%
YoY %	82.98%	-29.85%	-10.67%	-22.68%	120.45%	-2.22%	-	-
Horiz. %	191.11%	104.44%	148.89%	166.67%	215.56%	97.78%	100.00%	-
P/EPS	15.56	11.38	10.59	10.21	11.77	42.41	9.11	9.32%
YoY %	36.73%	7.46%	3.72%	-13.25%	-72.25%	365.53%	-	-
Horiz. %	170.80%	124.92%	116.25%	112.07%	129.20%	465.53%	100.00%	-
EY	6.43	8.79	9.44	9.79	8.49	2.36	10.98	-8.52%
YoY %	-26.85%	-6.89%	-3.58%	15.31%	259.75%	-78.51%	-	-
Horiz. %	58.56%	80.05%	85.97%	89.16%	77.32%	21.49%	100.00%	-
DY	4.87	10.00	5.95	10.00	7.76	4.88	2.86	9.26%
YoY %	-51.30%	68.07%	-40.50%	28.87%	59.02%	70.63%	-	-
Horiz. %	170.28%	349.65%	208.04%	349.65%	271.33%	170.63%	100.00%	-
P/NAPS	0.97	0.65	1.12	1.25	1.24	0.73	0.74	4.60%
YoY %	49.23%	-41.96%	-10.40%	0.81%	69.86%	-1.35%	-	-
Horiz. %	131.08%	87.84%	151.35%	168.92%	167.57%	98.65%	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 - 24 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

759

HLIND

HONG LEONG INDUSTRIES BHD

727

MPI

MALAYSIAN PACIFIC INDUSTRIES

717

DNEX

DAGANG NEXCHANGE BERHAD

608

YTLPOWR

YTL POWER INTERNATIONAL BHD

548

NOTION

NOTION VTEC BHD

547

GENTING

GENTING BHD

545

HEXCAP

HEXTAR CAPITAL BERHAD

493

PBBANK

PUBLIC BANK BHD

473

Daily Stocks

HSI-CXF

0.125

0.00

292,701,900

HSI-HUZ

0.195

-0.01

240,474,700

HSI-HU8

0.075

-0.005

183,776,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU

0.07

+0.005

134,831,700

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CXV

0.155

+0.01

67,783,300

E&O-LR

0.055

+0.01

56,261,700

AHB-WC

0.065

0.00

55,230,000

VELESTO

0.255

+0.005

46,805,100

More active Stocks

DLADY

36.58

+0.76

6,200

KLK

20.80

+0.36

823,600

TENAGA

14.00

+0.28

4,775,200

UTDPLT

24.08

+0.18

41,200

HEIM

23.22

+0.16

56,400

ALLIANZ

22.18

+0.16

5,300

HLFG

17.20

+0.14

75,400

F&N

31.80

+0.14

29,100

HARTA

3.27

+0.10

1,715,400

SYNERGY

1.70

+0.08

593,400

More gainer Stocks

NESTLE

122.30

-0.70

4,200

PETGAS

18.00

-0.34

291,100

MPI

38.56

-0.26

72,700

KGB

3.27

-0.23

1,941,300

AXIATA-C1B

0.035

-0.225

530,000

YTLPOWR

4.66

-0.22

17,847,300

AJI

15.12

-0.22

85,100

YTLPOWR-C36

0.92

-0.17

22,500

UNISEM

4.04

-0.16

526,900

SAM

6.25

-0.16

175,400

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