[TONGHER] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Annualized Quarter Result
Revenue	445,460	304,062	266,170	222,818	190,468	200,464	199,252	71.06%
YoY %	46.50%	14.24%	19.46%	16.98%	-4.99%	0.61%	-	-
Horiz. %	223.57%	152.60%	133.58%	111.83%	95.59%	100.61%	100.00%	-
PBT	108,164	73,107	67,441	44,120	29,044	35,357	42,348	86.95%
YoY %	47.95%	8.40%	52.86%	51.91%	-17.86%	-16.51%	-	-
Horiz. %	255.42%	172.63%	159.25%	104.18%	68.58%	83.49%	100.00%	-
Tax	-25,312	-17,075	-15,965	-10,868	-8,344	-5,711	-12,012	64.43%
YoY %	-48.24%	-6.95%	-46.90%	-30.25%	-46.10%	52.46%	-	-
Horiz. %	210.72%	142.15%	132.91%	90.48%	69.46%	47.54%	100.00%	-
NP	82,852	56,032	51,476	33,252	20,700	29,646	30,336	95.50%
YoY %	47.87%	8.85%	54.81%	60.64%	-30.18%	-2.27%	-	-
Horiz. %	273.11%	184.70%	169.69%	109.61%	68.24%	97.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,768	52,817	49,224	32,410	20,700	29,676	30,369	84.05%
YoY %	43.45%	7.30%	51.88%	56.57%	-30.25%	-2.28%	-	-
Horiz. %	249.49%	173.92%	162.09%	106.72%	68.16%	97.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.40%	23.36%	23.67%	24.63%	28.73%	16.15%	28.36%	-
YoY %	0.17%	-1.31%	-3.90%	-14.27%	77.89%	-43.05%	-	-
Horiz. %	82.51%	82.37%	83.46%	86.85%	101.30%	56.95%	100.00%	-
Total Cost	362,608	248,030	214,694	189,566	169,768	170,818	168,916	66.48%
YoY %	46.20%	15.53%	13.26%	11.66%	-0.61%	1.13%	-	-
Horiz. %	214.67%	146.84%	127.10%	112.23%	100.50%	101.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	243,782	22,506	208,921	197,891	193,109	185,917	167,786	28.31%
YoY %	983.19%	-89.23%	5.57%	2.48%	3.87%	10.81%	-	-
Horiz. %	145.29%	13.41%	124.52%	117.94%	115.09%	110.81%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Dividend
Div	-	20,382	27,176	135	-	18,507	20,134	-
YoY %	-	-25.00%	20,030.37%	0.00%	-	-8.08%	-	-
Horiz. %	-	101.23%	134.98%	0.67%	-	91.92%	100.00%	-
Div Payout %	-	38.59%	55.21%	0.42%	-	62.37%	66.30%	-
YoY %	-	-30.10%	13,045.24%	0.00%	-	-5.93%	-	-
Horiz. %	-	58.21%	83.27%	0.63%	-	94.07%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Equity
Net Worth	243,782	22,506	208,921	197,891	193,109	185,917	167,786	28.31%
YoY %	983.19%	-89.23%	5.57%	2.48%	3.87%	10.81%	-	-
Horiz. %	145.29%	13.41%	124.52%	117.94%	115.09%	110.81%	100.00%	-
NOSH	84,941	84,928	84,927	84,931	84,697	84,125	83,893	0.83%
YoY %	0.02%	0.00%	-0.00%	0.28%	0.68%	0.28%	-	-
Horiz. %	101.25%	101.23%	101.23%	101.24%	100.96%	100.28%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Ratio Analysis
NP Margin	18.60%	18.43%	19.34%	14.92%	10.87%	14.79%	15.22%	-
YoY %	0.92%	-4.71%	29.62%	37.26%	-26.50%	-2.83%	-	-
Horiz. %	122.21%	121.09%	127.07%	98.03%	71.42%	97.17%	100.00%	-
ROE	31.08%	234.68%	23.56%	16.38%	10.72%	15.96%	18.10%	-
YoY %	-86.76%	896.10%	43.83%	52.80%	-32.83%	-11.82%	-	-
Horiz. %	171.71%	1,296.57%	130.17%	90.50%	59.23%	88.18%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Per Share
RPS	524.43	358.02	313.41	262.35	224.88	238.29	237.51	69.64%
YoY %	46.48%	14.23%	19.46%	16.66%	-5.63%	0.33%	-	-
Horiz. %	220.80%	150.74%	131.96%	110.46%	94.68%	100.33%	100.00%	-
EPS	89.20	41.46	57.96	38.16	24.44	35.28	36.20	82.53%
YoY %	115.15%	-28.47%	51.89%	56.14%	-30.73%	-2.54%	-	-
Horiz. %	246.41%	114.53%	160.11%	105.41%	67.51%	97.46%	100.00%	-
DPS	0.00	24.00	32.00	0.16	0.00	22.00	24.00	-
YoY %	0.00%	-25.00%	19,900.00%	0.00%	0.00%	-8.33%	-	-
Horiz. %	0.00%	100.00%	133.33%	0.67%	0.00%	91.67%	100.00%	-
NAPS	2.87	0.265	2.46	2.33	2.28	2.21	2.00	27.25%
YoY %	983.02%	-89.23%	5.58%	2.19%	3.17%	10.50%	-	-
Horiz. %	143.50%	13.25%	123.00%	116.50%	114.00%	110.50%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 85,628
RPS	282.96	193.14	169.07	141.53	120.99	127.34	126.57	71.05%
YoY %	46.51%	14.24%	19.46%	16.98%	-4.99%	0.61%	-	-
Horiz. %	223.56%	152.60%	133.58%	111.82%	95.59%	100.61%	100.00%	-
EPS	48.13	33.55	31.27	20.59	13.15	18.85	19.29	84.06%
YoY %	43.46%	7.29%	51.87%	56.58%	-30.24%	-2.28%	-	-
Horiz. %	249.51%	173.92%	162.10%	106.74%	68.17%	97.72%	100.00%	-
DPS	0.00	12.95	17.26	0.09	0.00	11.76	12.79	-
YoY %	0.00%	-24.97%	19,077.78%	0.00%	0.00%	-8.05%	-	-
Horiz. %	0.00%	101.25%	134.95%	0.70%	0.00%	91.95%	100.00%	-
NAPS	1.5485	0.143	1.3271	1.257	1.2266	1.181	1.0658	28.30%
YoY %	982.87%	-89.22%	5.58%	2.48%	3.86%	10.81%	-	-
Horiz. %	145.29%	13.42%	124.52%	117.94%	115.09%	110.81%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	-
Price	4.38	4.10	3.36	2.86	2.82	2.39	3.30	-
P/RPS	0.84	1.15	1.07	1.09	1.25	1.00	1.39	-28.54%
YoY %	-26.96%	7.48%	-1.83%	-12.80%	25.00%	-28.06%	-	-
Horiz. %	60.43%	82.73%	76.98%	78.42%	89.93%	71.94%	100.00%	-
P/EPS	4.91	6.59	5.80	7.49	11.54	6.78	9.12	-33.84%
YoY %	-25.49%	13.62%	-22.56%	-35.10%	70.21%	-25.66%	-	-
Horiz. %	53.84%	72.26%	63.60%	82.13%	126.54%	74.34%	100.00%	-
EY	20.37	15.17	17.25	13.34	8.67	14.76	10.97	51.13%
YoY %	34.28%	-12.06%	29.31%	53.86%	-41.26%	34.55%	-	-
Horiz. %	185.69%	138.29%	157.25%	121.60%	79.03%	134.55%	100.00%	-
DY	0.00	5.85	9.52	0.06	0.00	9.21	7.27	-
YoY %	0.00%	-38.55%	15,766.67%	0.00%	0.00%	26.69%	-	-
Horiz. %	0.00%	80.47%	130.95%	0.83%	0.00%	126.69%	100.00%	-
P/NAPS	1.53	15.47	1.37	1.23	1.24	1.08	1.65	-4.91%
YoY %	-90.11%	1,029.20%	11.38%	-0.81%	14.81%	-34.55%	-	-
Horiz. %	92.73%	937.58%	83.03%	74.55%	75.15%	65.45%	100.00%	-

	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	28/05/07	01/03/07	28/11/06	25/08/06	13/06/06	27/02/06	29/11/05	-
Price	5.35	4.08	3.72	3.08	2.68	2.34	3.14	-
P/RPS	1.02	1.14	1.19	1.17	1.19	0.98	1.32	-15.80%
YoY %	-10.53%	-4.20%	1.71%	-1.68%	21.43%	-25.76%	-	-
Horiz. %	77.27%	86.36%	90.15%	88.64%	90.15%	74.24%	100.00%	-
P/EPS	6.00	6.56	6.42	8.07	10.97	6.63	8.67	-21.77%
YoY %	-8.54%	2.18%	-20.45%	-26.44%	65.46%	-23.53%	-	-
Horiz. %	69.20%	75.66%	74.05%	93.08%	126.53%	76.47%	100.00%	-
EY	16.67	15.24	15.58	12.39	9.12	15.08	11.53	27.88%
YoY %	9.38%	-2.18%	25.75%	35.86%	-39.52%	30.79%	-	-
Horiz. %	144.58%	132.18%	135.13%	107.46%	79.10%	130.79%	100.00%	-
DY	0.00	5.88	8.60	0.05	0.00	9.40	7.64	-
YoY %	0.00%	-31.63%	17,100.00%	0.00%	0.00%	23.04%	-	-
Horiz. %	0.00%	76.96%	112.57%	0.65%	0.00%	123.04%	100.00%	-
P/NAPS	1.86	15.40	1.51	1.32	1.18	1.06	1.57	11.97%
YoY %	-87.92%	919.87%	14.39%	11.86%	11.32%	-32.48%	-	-
Horiz. %	118.47%	980.89%	96.18%	84.08%	75.16%	67.52%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos