[TONGHER] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Annualized Quarter Result
Revenue	266,170	222,818	190,468	200,464	199,252	208,232	218,716	13.97%
YoY %	19.46%	16.98%	-4.99%	0.61%	-4.31%	-4.79%	-	-
Horiz. %	121.70%	101.88%	87.08%	91.65%	91.10%	95.21%	100.00%	-
PBT	67,441	44,120	29,044	35,357	42,348	49,596	55,888	13.33%
YoY %	52.86%	51.91%	-17.86%	-16.51%	-14.61%	-11.26%	-	-
Horiz. %	120.67%	78.94%	51.97%	63.26%	75.77%	88.74%	100.00%	-
Tax	-15,965	-10,868	-8,344	-5,711	-12,012	-13,754	-15,300	2.87%
YoY %	-46.90%	-30.25%	-46.10%	52.46%	12.67%	10.10%	-	-
Horiz. %	104.35%	71.03%	54.54%	37.33%	78.51%	89.90%	100.00%	-
NP	51,476	33,252	20,700	29,646	30,336	35,842	40,588	17.14%
YoY %	54.81%	60.64%	-30.18%	-2.27%	-15.36%	-11.69%	-	-
Horiz. %	126.83%	81.93%	51.00%	73.04%	74.74%	88.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	49,224	32,410	20,700	29,676	30,369	35,880	40,588	13.71%
YoY %	51.88%	56.57%	-30.25%	-2.28%	-15.36%	-11.60%	-	-
Horiz. %	121.28%	79.85%	51.00%	73.12%	74.82%	88.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.67%	24.63%	28.73%	16.15%	28.36%	27.73%	27.38%	-
YoY %	-3.90%	-14.27%	77.89%	-43.05%	2.27%	1.28%	-	-
Horiz. %	86.45%	89.96%	104.93%	58.98%	103.58%	101.28%	100.00%	-
Total Cost	214,694	189,566	169,768	170,818	168,916	172,390	178,128	13.24%
YoY %	13.26%	11.66%	-0.61%	1.13%	-2.02%	-3.22%	-	-
Horiz. %	120.53%	106.42%	95.31%	95.90%	94.83%	96.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	208,921	197,891	193,109	185,917	167,786	180,486	180,972	10.03%
YoY %	5.57%	2.48%	3.87%	10.81%	-7.04%	-0.27%	-	-
Horiz. %	115.44%	109.35%	106.71%	102.73%	92.71%	99.73%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	27,176	135	-	18,507	20,134	200	-	-
YoY %	20,030.37%	0.00%	-	-8.08%	9,967.00%	0.00%	-	-
Horiz. %	13,588.00%	67.50%	-	9,253.50%	10,067.00%	100.00%	-	-
Div Payout %	55.21%	0.42%	-	62.37%	66.30%	0.56%	-	-
YoY %	13,045.24%	0.00%	-	-5.93%	11,739.29%	0.00%	-	-
Horiz. %	9,858.93%	75.00%	-	11,137.50%	11,839.29%	100.00%	-	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	208,921	197,891	193,109	185,917	167,786	180,486	180,972	10.03%
YoY %	5.57%	2.48%	3.87%	10.81%	-7.04%	-0.27%	-	-
Horiz. %	115.44%	109.35%	106.71%	102.73%	92.71%	99.73%	100.00%	-
NOSH	84,927	84,931	84,697	84,125	83,893	83,558	83,014	1.52%
YoY %	-0.00%	0.28%	0.68%	0.28%	0.40%	0.66%	-	-
Horiz. %	102.30%	102.31%	102.03%	101.34%	101.06%	100.66%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	19.34%	14.92%	10.87%	14.79%	15.22%	17.21%	18.56%	-
YoY %	29.62%	37.26%	-26.50%	-2.83%	-11.56%	-7.27%	-	-
Horiz. %	104.20%	80.39%	58.57%	79.69%	82.00%	92.73%	100.00%	-
ROE	23.56%	16.38%	10.72%	15.96%	18.10%	19.88%	22.43%	-
YoY %	43.83%	52.80%	-32.83%	-11.82%	-8.95%	-11.37%	-	-
Horiz. %	105.04%	73.03%	47.79%	71.15%	80.70%	88.63%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	313.41	262.35	224.88	238.29	237.51	249.21	263.47	12.25%
YoY %	19.46%	16.66%	-5.63%	0.33%	-4.69%	-5.41%	-	-
Horiz. %	118.95%	99.57%	85.35%	90.44%	90.15%	94.59%	100.00%	-
EPS	57.96	38.16	24.44	35.28	36.20	42.94	48.96	11.89%
YoY %	51.89%	56.14%	-30.73%	-2.54%	-15.70%	-12.30%	-	-
Horiz. %	118.38%	77.94%	49.92%	72.06%	73.94%	87.70%	100.00%	-
DPS	32.00	0.16	0.00	22.00	24.00	0.24	0.00	-
YoY %	19,900.00%	0.00%	0.00%	-8.33%	9,900.00%	0.00%	-	-
Horiz. %	13,333.33%	66.67%	0.00%	9,166.67%	10,000.00%	100.00%	-	-
NAPS	2.46	2.33	2.28	2.21	2.00	2.16	2.18	8.38%
YoY %	5.58%	2.19%	3.17%	10.50%	-7.41%	-0.92%	-	-
Horiz. %	112.84%	106.88%	104.59%	101.38%	91.74%	99.08%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 84,792
RPS	169.07	141.53	120.99	127.34	126.57	132.27	138.93	13.97%
YoY %	19.46%	16.98%	-4.99%	0.61%	-4.31%	-4.79%	-	-
Horiz. %	121.69%	101.87%	87.09%	91.66%	91.10%	95.21%	100.00%	-
EPS	31.27	20.59	13.15	18.85	19.29	22.79	25.78	13.72%
YoY %	51.87%	56.58%	-30.24%	-2.28%	-15.36%	-11.60%	-	-
Horiz. %	121.30%	79.87%	51.01%	73.12%	74.83%	88.40%	100.00%	-
DPS	17.26	0.09	0.00	11.76	12.79	0.13	0.00	-
YoY %	19,077.78%	0.00%	0.00%	-8.05%	9,738.46%	0.00%	-	-
Horiz. %	13,276.92%	69.23%	0.00%	9,046.15%	9,838.46%	100.00%	-	-
NAPS	1.3271	1.257	1.2266	1.181	1.0658	1.1465	1.1495	10.04%
YoY %	5.58%	2.48%	3.86%	10.81%	-7.04%	-0.26%	-	-
Horiz. %	115.45%	109.35%	106.71%	102.74%	92.72%	99.74%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	3.36	2.86	2.82	2.39	3.30	3.66	3.78	-
P/RPS	1.07	1.09	1.25	1.00	1.39	1.47	1.43	-17.56%
YoY %	-1.83%	-12.80%	25.00%	-28.06%	-5.44%	2.80%	-	-
Horiz. %	74.83%	76.22%	87.41%	69.93%	97.20%	102.80%	100.00%	-
P/EPS	5.80	7.49	11.54	6.78	9.12	8.52	7.73	-17.41%
YoY %	-22.56%	-35.10%	70.21%	-25.66%	7.04%	10.22%	-	-
Horiz. %	75.03%	96.90%	149.29%	87.71%	117.98%	110.22%	100.00%	-
EY	17.25	13.34	8.67	14.76	10.97	11.73	12.93	21.16%
YoY %	29.31%	53.86%	-41.26%	34.55%	-6.48%	-9.28%	-	-
Horiz. %	133.41%	103.17%	67.05%	114.15%	84.84%	90.72%	100.00%	-
DY	9.52	0.06	0.00	9.21	7.27	0.07	0.00	-
YoY %	15,766.67%	0.00%	0.00%	26.69%	10,285.71%	0.00%	-	-
Horiz. %	13,600.00%	85.71%	0.00%	13,157.14%	10,385.71%	100.00%	-	-
P/NAPS	1.37	1.23	1.24	1.08	1.65	1.69	1.73	-14.39%
YoY %	11.38%	-0.81%	14.81%	-34.55%	-2.37%	-2.31%	-	-
Horiz. %	79.19%	71.10%	71.68%	62.43%	95.38%	97.69%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	28/11/06	25/08/06	13/06/06	27/02/06	29/11/05	29/08/05	20/05/05	-
Price	3.72	3.08	2.68	2.34	3.14	3.22	3.66	-
P/RPS	1.19	1.17	1.19	0.98	1.32	1.29	1.39	-9.82%
YoY %	1.71%	-1.68%	21.43%	-25.76%	2.33%	-7.19%	-	-
Horiz. %	85.61%	84.17%	85.61%	70.50%	94.96%	92.81%	100.00%	-
P/EPS	6.42	8.07	10.97	6.63	8.67	7.50	7.49	-9.75%
YoY %	-20.45%	-26.44%	65.46%	-23.53%	15.60%	0.13%	-	-
Horiz. %	85.71%	107.74%	146.46%	88.52%	115.75%	100.13%	100.00%	-
EY	15.58	12.39	9.12	15.08	11.53	13.34	13.36	10.78%
YoY %	25.75%	35.86%	-39.52%	30.79%	-13.57%	-0.15%	-	-
Horiz. %	116.62%	92.74%	68.26%	112.87%	86.30%	99.85%	100.00%	-
DY	8.60	0.05	0.00	9.40	7.64	0.07	0.00	-
YoY %	17,100.00%	0.00%	0.00%	23.04%	10,814.29%	0.00%	-	-
Horiz. %	12,285.71%	71.43%	0.00%	13,428.57%	10,914.29%	100.00%	-	-
P/NAPS	1.51	1.32	1.18	1.06	1.57	1.49	1.68	-6.85%
YoY %	14.39%	11.86%	11.32%	-32.48%	5.37%	-11.31%	-	-
Horiz. %	89.88%	78.57%	70.24%	63.10%	93.45%	88.69%	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