[TONGHER] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Annualized Quarter Result
Revenue	569,744	599,085	594,976	602,558	635,312	562,440	549,992	2.37%
YoY %	-4.90%	0.69%	-1.26%	-5.16%	12.96%	2.26%	-	-
Horiz. %	103.59%	108.93%	108.18%	109.56%	115.51%	102.26%	100.00%	-
PBT	88,316	11,721	24,197	36,508	57,420	50,955	62,589	25.77%
YoY %	653.49%	-51.56%	-33.72%	-36.42%	12.69%	-18.59%	-	-
Horiz. %	141.10%	18.73%	38.66%	58.33%	91.74%	81.41%	100.00%	-
Tax	-12,448	-9,093	-9,108	-11,848	-13,004	-9,092	-12,106	1.87%
YoY %	-36.90%	0.16%	23.13%	8.89%	-43.03%	24.90%	-	-
Horiz. %	102.83%	75.11%	75.24%	97.87%	107.42%	75.10%	100.00%	-
NP	75,868	2,628	15,089	24,660	44,416	41,863	50,482	31.17%
YoY %	2,786.91%	-82.58%	-38.81%	-44.48%	6.10%	-17.07%	-	-
Horiz. %	150.29%	5.21%	29.89%	48.85%	87.98%	82.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	65,936	-3,109	9,925	16,288	29,372	30,206	35,810	50.17%
YoY %	2,220.81%	-131.32%	-39.07%	-44.55%	-2.76%	-15.65%	-	-
Horiz. %	184.13%	-8.68%	27.72%	45.48%	82.02%	84.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.09%	77.58%	37.64%	32.45%	22.65%	17.84%	19.34%	-
YoY %	-81.84%	106.11%	15.99%	43.27%	26.96%	-7.76%	-	-
Horiz. %	72.85%	401.14%	194.62%	167.79%	117.11%	92.24%	100.00%	-
Total Cost	493,876	596,457	579,886	577,898	590,896	520,577	499,509	-0.75%
YoY %	-17.20%	2.86%	0.34%	-2.20%	13.51%	4.22%	-	-
Horiz. %	98.87%	119.41%	116.09%	115.69%	118.30%	104.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	349,395	352,437	365,272	352,275	358,934	342,592	332,407	3.37%
YoY %	-0.86%	-3.51%	3.69%	-1.86%	4.77%	3.06%	-	-
Horiz. %	105.11%	106.03%	109.89%	105.98%	107.98%	103.06%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	49,913	7,552	10,076	15,151	30,332	7,585	18,537	93.42%
YoY %	560.92%	-25.05%	-33.50%	-50.05%	299.89%	-59.08%	-	-
Horiz. %	269.26%	40.74%	54.36%	81.73%	163.63%	40.92%	100.00%	-
Div Payout %	75.70%	0.00%	101.52%	93.02%	103.27%	25.11%	51.76%	-
YoY %	0.00%	0.00%	9.14%	-9.93%	311.27%	-51.49%	-	-
Horiz. %	146.25%	0.00%	196.14%	179.71%	199.52%	48.51%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	349,395	352,437	365,272	352,275	358,934	342,592	332,407	3.37%
YoY %	-0.86%	-3.51%	3.69%	-1.86%	4.77%	3.06%	-	-
Horiz. %	105.11%	106.03%	109.89%	105.98%	107.98%	103.06%	100.00%	-
NOSH	124,784	125,870	125,956	126,263	126,385	126,417	126,390	-0.84%
YoY %	-0.86%	-0.07%	-0.24%	-0.10%	-0.03%	0.02%	-	-
Horiz. %	98.73%	99.59%	99.66%	99.90%	100.00%	100.02%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	13.32%	0.44%	2.54%	4.09%	6.99%	7.44%	9.18%	-
YoY %	2,927.27%	-82.68%	-37.90%	-41.49%	-6.05%	-18.95%	-	-
Horiz. %	145.10%	4.79%	27.67%	44.55%	76.14%	81.05%	100.00%	-
ROE	18.87%	-0.88%	2.72%	4.62%	8.18%	8.82%	10.77%	-
YoY %	2,244.32%	-132.35%	-41.13%	-43.52%	-7.26%	-18.11%	-	-
Horiz. %	175.21%	-8.17%	25.26%	42.90%	75.95%	81.89%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	456.58	475.95	472.37	477.22	502.68	444.91	435.15	3.25%
YoY %	-4.07%	0.76%	-1.02%	-5.06%	12.98%	2.24%	-	-
Horiz. %	104.92%	109.38%	108.55%	109.67%	115.52%	102.24%	100.00%	-
EPS	52.84	-2.47	7.88	12.90	23.24	23.89	28.33	51.46%
YoY %	2,239.27%	-131.35%	-38.91%	-44.49%	-2.72%	-15.67%	-	-
Horiz. %	186.52%	-8.72%	27.82%	45.53%	82.03%	84.33%	100.00%	-
DPS	40.00	6.00	8.00	12.00	24.00	6.00	14.67	95.05%
YoY %	566.67%	-25.00%	-33.33%	-50.00%	300.00%	-59.10%	-	-
Horiz. %	272.67%	40.90%	54.53%	81.80%	163.60%	40.90%	100.00%	-
NAPS	2.80	2.80	2.90	2.79	2.84	2.71	2.63	4.26%
YoY %	0.00%	-3.45%	3.94%	-1.76%	4.80%	3.04%	-	-
Horiz. %	106.46%	106.46%	110.27%	106.08%	107.98%	103.04%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 127,142
RPS	361.90	380.54	377.93	382.75	403.55	357.26	349.36	2.37%
YoY %	-4.90%	0.69%	-1.26%	-5.15%	12.96%	2.26%	-	-
Horiz. %	103.59%	108.92%	108.18%	109.56%	115.51%	102.26%	100.00%	-
EPS	41.88	-1.97	6.30	10.35	18.66	19.19	22.75	50.14%
YoY %	2,225.89%	-131.27%	-39.13%	-44.53%	-2.76%	-15.65%	-	-
Horiz. %	184.09%	-8.66%	27.69%	45.49%	82.02%	84.35%	100.00%	-
DPS	31.71	4.80	6.40	9.62	19.27	4.82	11.77	93.50%
YoY %	560.62%	-25.00%	-33.47%	-50.08%	299.79%	-59.05%	-	-
Horiz. %	269.41%	40.78%	54.38%	81.73%	163.72%	40.95%	100.00%	-
NAPS	2.2194	2.2387	2.3202	2.2377	2.28	2.1762	2.1115	3.37%
YoY %	-0.86%	-3.51%	3.69%	-1.86%	4.77%	3.06%	-	-
Horiz. %	105.11%	106.02%	109.88%	105.98%	107.98%	103.06%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	1.95	2.02	1.73	1.92	2.08	2.02	2.20	-
P/RPS	0.43	0.42	0.37	0.40	0.41	0.45	0.51	-10.74%
YoY %	2.38%	13.51%	-7.50%	-2.44%	-8.89%	-11.76%	-	-
Horiz. %	84.31%	82.35%	72.55%	78.43%	80.39%	88.24%	100.00%	-
P/EPS	3.69	-81.78	21.95	14.88	8.95	8.45	7.76	-39.05%
YoY %	104.51%	-472.57%	47.51%	66.26%	5.92%	8.89%	-	-
Horiz. %	47.55%	-1,053.87%	282.86%	191.75%	115.34%	108.89%	100.00%	-
EY	27.10	-1.22	4.55	6.72	11.17	11.83	12.88	64.12%
YoY %	2,321.31%	-126.81%	-32.29%	-39.84%	-5.58%	-8.15%	-	-
Horiz. %	210.40%	-9.47%	35.33%	52.17%	86.72%	91.85%	100.00%	-
DY	20.51	2.97	4.62	6.25	11.54	2.97	6.67	111.31%
YoY %	590.57%	-35.71%	-26.08%	-45.84%	288.55%	-55.47%	-	-
Horiz. %	307.50%	44.53%	69.27%	93.70%	173.01%	44.53%	100.00%	-
P/NAPS	0.70	0.72	0.60	0.69	0.73	0.75	0.84	-11.43%
YoY %	-2.78%	20.00%	-13.04%	-5.48%	-2.67%	-10.71%	-	-
Horiz. %	83.33%	85.71%	71.43%	82.14%	86.90%	89.29%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	27/05/16	29/02/16	26/11/15	27/08/15	29/05/15	25/02/15	27/11/14	-
Price	2.05	1.97	1.96	2.00	2.10	2.25	2.16	-
P/RPS	0.45	0.41	0.41	0.42	0.42	0.51	0.50	-6.77%
YoY %	9.76%	0.00%	-2.38%	0.00%	-17.65%	2.00%	-	-
Horiz. %	90.00%	82.00%	82.00%	84.00%	84.00%	102.00%	100.00%	-
P/EPS	3.88	-79.76	24.87	15.50	9.04	9.42	7.62	-36.20%
YoY %	104.86%	-420.71%	60.45%	71.46%	-4.03%	23.62%	-	-
Horiz. %	50.92%	-1,046.72%	326.38%	203.41%	118.64%	123.62%	100.00%	-
EY	25.78	-1.25	4.02	6.45	11.07	10.62	13.12	56.81%
YoY %	2,162.40%	-131.09%	-37.67%	-41.73%	4.24%	-19.05%	-	-
Horiz. %	196.49%	-9.53%	30.64%	49.16%	84.38%	80.95%	100.00%	-
DY	19.51	3.05	4.08	6.00	11.43	2.67	6.79	101.98%
YoY %	539.67%	-25.25%	-32.00%	-47.51%	328.09%	-60.68%	-	-
Horiz. %	287.33%	44.92%	60.09%	88.37%	168.34%	39.32%	100.00%	-
P/NAPS	0.73	0.70	0.68	0.72	0.74	0.83	0.82	-7.45%
YoY %	4.29%	2.94%	-5.56%	-2.70%	-10.84%	1.22%	-	-
Horiz. %	89.02%	85.37%	82.93%	87.80%	90.24%	101.22%	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