[TONGHER] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Annualized Quarter Result
Revenue	507,022	536,358	591,804	601,065	609,698	617,798	573,248	-7.83%
YoY %	-5.47%	-9.37%	-1.54%	-1.42%	-1.31%	7.77%	-	-
Horiz. %	88.45%	93.56%	103.24%	104.85%	106.36%	107.77%	100.00%	-
PBT	30,793	38,220	45,124	48,127	55,953	68,322	63,588	-38.25%
YoY %	-19.43%	-15.30%	-6.24%	-13.99%	-18.10%	7.44%	-	-
Horiz. %	48.43%	60.11%	70.96%	75.69%	87.99%	107.44%	100.00%	-
Tax	-6,321	-5,704	-6,892	-941	-4,145	-2,758	6,648	-
YoY %	-10.82%	17.24%	-632.41%	77.30%	-50.29%	-141.49%	-	-
Horiz. %	-95.08%	-85.80%	-103.67%	-14.15%	-62.35%	-41.49%	100.00%	-
NP	24,472	32,516	38,232	47,186	51,808	65,564	70,236	-50.38%
YoY %	-24.74%	-14.95%	-18.98%	-8.92%	-20.98%	-6.65%	-	-
Horiz. %	34.84%	46.30%	54.43%	67.18%	73.76%	93.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,824	20,846	26,672	36,554	38,050	48,956	52,100	-56.64%
YoY %	-28.89%	-21.84%	-27.03%	-3.93%	-22.28%	-6.03%	-	-
Horiz. %	28.45%	40.01%	51.19%	70.16%	73.03%	93.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.53%	14.92%	15.27%	1.96%	7.41%	4.04%	-10.45%	-
YoY %	37.60%	-2.29%	679.08%	-73.55%	83.42%	138.66%	-	-
Horiz. %	-196.46%	-142.78%	-146.12%	-18.76%	-70.91%	-38.66%	100.00%	-
Total Cost	482,550	503,842	553,572	553,879	557,890	552,234	503,012	-2.72%
YoY %	-4.23%	-8.98%	-0.06%	-0.72%	1.02%	9.79%	-	-
Horiz. %	95.93%	100.17%	110.05%	110.11%	110.91%	109.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	300,452	303,053	324,526	321,930	314,261	306,770	303,025	-0.56%
YoY %	-0.86%	-6.62%	0.81%	2.44%	2.44%	1.24%	-	-
Horiz. %	99.15%	100.01%	107.10%	106.24%	103.71%	101.24%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	37,186	55,792	111,555	10,179	13,571	20,366	40,742	-5.89%
YoY %	-33.35%	-49.99%	995.93%	-24.99%	-33.36%	-50.01%	-	-
Horiz. %	91.27%	136.94%	273.81%	24.98%	33.31%	49.99%	100.00%	-
Div Payout %	250.86%	267.64%	418.25%	27.85%	35.67%	41.60%	78.20%	-
YoY %	-6.27%	-36.01%	1,401.80%	-21.92%	-14.25%	-46.80%	-	-
Horiz. %	320.79%	342.25%	534.85%	35.61%	45.61%	53.20%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	300,452	303,053	324,526	321,930	314,261	306,770	303,025	-0.56%
YoY %	-0.86%	-6.62%	0.81%	2.44%	2.44%	1.24%	-	-
Horiz. %	99.15%	100.01%	107.10%	106.24%	103.71%	101.24%	100.00%	-
NOSH	126,773	126,800	126,768	127,245	127,231	127,290	127,321	-0.28%
YoY %	-0.02%	0.03%	-0.37%	0.01%	-0.05%	-0.02%	-	-
Horiz. %	99.57%	99.59%	99.57%	99.94%	99.93%	99.98%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	4.83%	6.06%	6.46%	7.85%	8.50%	10.61%	12.25%	-
YoY %	-20.30%	-6.19%	-17.71%	-7.65%	-19.89%	-13.39%	-	-
Horiz. %	39.43%	49.47%	52.73%	64.08%	69.39%	86.61%	100.00%	-
ROE	4.93%	6.88%	8.22%	11.35%	12.11%	15.96%	17.19%	-
YoY %	-28.34%	-16.30%	-27.58%	-6.28%	-24.12%	-7.16%	-	-
Horiz. %	28.68%	40.02%	47.82%	66.03%	70.45%	92.84%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	399.95	422.99	466.84	472.37	479.20	485.34	450.24	-7.57%
YoY %	-5.45%	-9.39%	-1.17%	-1.43%	-1.27%	7.80%	-	-
Horiz. %	88.83%	93.95%	103.69%	104.92%	106.43%	107.80%	100.00%	-
EPS	11.69	16.44	21.04	28.73	29.91	38.46	40.92	-56.52%
YoY %	-28.89%	-21.86%	-26.77%	-3.95%	-22.23%	-6.01%	-	-
Horiz. %	28.57%	40.18%	51.42%	70.21%	73.09%	93.99%	100.00%	-
DPS	29.33	44.00	88.00	8.00	10.67	16.00	32.00	-5.62%
YoY %	-33.34%	-50.00%	1,000.00%	-25.02%	-33.31%	-50.00%	-	-
Horiz. %	91.66%	137.50%	275.00%	25.00%	33.34%	50.00%	100.00%	-
NAPS	2.37	2.39	2.56	2.53	2.47	2.41	2.38	-0.27%
YoY %	-0.84%	-6.64%	1.19%	2.43%	2.49%	1.26%	-	-
Horiz. %	99.58%	100.42%	107.56%	106.30%	103.78%	101.26%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 127,291
RPS	322.06	340.70	375.92	381.80	387.28	392.43	364.13	-7.83%
YoY %	-5.47%	-9.37%	-1.54%	-1.41%	-1.31%	7.77%	-	-
Horiz. %	88.45%	93.57%	103.24%	104.85%	106.36%	107.77%	100.00%	-
EPS	9.42	13.24	16.94	23.22	24.17	31.10	33.09	-56.62%
YoY %	-28.85%	-21.84%	-27.05%	-3.93%	-22.28%	-6.01%	-	-
Horiz. %	28.47%	40.01%	51.19%	70.17%	73.04%	93.99%	100.00%	-
DPS	23.62	35.44	70.86	6.47	8.62	12.94	25.88	-5.89%
YoY %	-33.35%	-49.99%	995.21%	-24.94%	-33.38%	-50.00%	-	-
Horiz. %	91.27%	136.94%	273.80%	25.00%	33.31%	50.00%	100.00%	-
NAPS	1.9085	1.925	2.0614	2.0449	1.9962	1.9486	1.9248	-0.56%
YoY %	-0.86%	-6.62%	0.81%	2.44%	2.44%	1.24%	-	-
Horiz. %	99.15%	100.01%	107.10%	106.24%	103.71%	101.24%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	1.81	2.09	2.39	1.96	1.90	2.40	2.55	-
P/RPS	0.45	0.49	0.51	0.41	0.40	0.49	0.57	-14.54%
YoY %	-8.16%	-3.92%	24.39%	2.50%	-18.37%	-14.04%	-	-
Horiz. %	78.95%	85.96%	89.47%	71.93%	70.18%	85.96%	100.00%	-
P/EPS	15.48	12.71	11.36	6.82	6.35	6.24	6.23	83.14%
YoY %	21.79%	11.88%	66.57%	7.40%	1.76%	0.16%	-	-
Horiz. %	248.48%	204.01%	182.34%	109.47%	101.93%	100.16%	100.00%	-
EY	6.46	7.87	8.80	14.66	15.74	16.02	16.05	-45.39%
YoY %	-17.92%	-10.57%	-39.97%	-6.86%	-1.75%	-0.19%	-	-
Horiz. %	40.25%	49.03%	54.83%	91.34%	98.07%	99.81%	100.00%	-
DY	16.21	21.05	36.82	4.08	5.61	6.67	12.55	18.54%
YoY %	-22.99%	-42.83%	802.45%	-27.27%	-15.89%	-46.85%	-	-
Horiz. %	129.16%	167.73%	293.39%	32.51%	44.70%	53.15%	100.00%	-
P/NAPS	0.76	0.87	0.93	0.77	0.77	1.00	1.07	-20.34%
YoY %	-12.64%	-6.45%	20.78%	0.00%	-23.00%	-6.54%	-	-
Horiz. %	71.03%	81.31%	86.92%	71.96%	71.96%	93.46%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	26/11/12	29/08/12	30/05/12	27/02/12	29/11/11	22/08/11	30/05/11	-
Price	1.85	1.91	2.43	2.14	2.04	1.95	2.45	-
P/RPS	0.46	0.45	0.52	0.45	0.43	0.40	0.54	-10.11%
YoY %	2.22%	-13.46%	15.56%	4.65%	7.50%	-25.93%	-	-
Horiz. %	85.19%	83.33%	96.30%	83.33%	79.63%	74.07%	100.00%	-
P/EPS	15.82	11.62	11.55	7.45	6.82	5.07	5.99	90.72%
YoY %	36.14%	0.61%	55.03%	9.24%	34.52%	-15.36%	-	-
Horiz. %	264.11%	193.99%	192.82%	124.37%	113.86%	84.64%	100.00%	-
EY	6.32	8.61	8.66	13.42	14.66	19.72	16.70	-47.58%
YoY %	-26.60%	-0.58%	-35.47%	-8.46%	-25.66%	18.08%	-	-
Horiz. %	37.84%	51.56%	51.86%	80.36%	87.78%	118.08%	100.00%	-
DY	15.86	23.04	36.21	3.74	5.23	8.21	13.06	13.78%
YoY %	-31.16%	-36.37%	868.18%	-28.49%	-36.30%	-37.14%	-	-
Horiz. %	121.44%	176.42%	277.26%	28.64%	40.05%	62.86%	100.00%	-
P/NAPS	0.78	0.80	0.95	0.85	0.83	0.81	1.03	-16.87%
YoY %	-2.50%	-15.79%	11.76%	2.41%	2.47%	-21.36%	-	-
Horiz. %	75.73%	77.67%	92.23%	82.52%	80.58%	78.64%	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 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