[TONGHER] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Cumulative Result
Revenue	446,232	301,279	158,828	562,440	412,494	265,901	133,569	123.31%
YoY %	48.11%	89.69%	-71.76%	36.35%	55.13%	99.07%	-	-
Horiz. %	334.08%	225.56%	118.91%	421.09%	308.82%	199.07%	100.00%	-
PBT	18,148	18,254	14,355	50,955	46,942	31,009	14,730	14.91%
YoY %	-0.58%	27.16%	-71.83%	8.55%	51.38%	110.52%	-	-
Horiz. %	123.20%	123.92%	97.45%	345.93%	318.68%	210.52%	100.00%	-
Tax	-6,831	-5,924	-3,251	-9,092	-9,080	-6,011	-3,012	72.53%
YoY %	-15.31%	-82.22%	64.24%	-0.13%	-51.06%	-99.57%	-	-
Horiz. %	226.79%	196.68%	107.93%	301.86%	301.46%	199.57%	100.00%	-
NP	11,317	12,330	11,104	41,863	37,862	24,998	11,718	-2.29%
YoY %	-8.22%	11.04%	-73.48%	10.57%	51.46%	113.33%	-	-
Horiz. %	96.58%	105.22%	94.76%	357.25%	323.11%	213.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,444	8,144	7,343	30,206	26,858	18,089	8,413	-7.82%
YoY %	-8.60%	10.91%	-75.69%	12.47%	48.48%	115.01%	-	-
Horiz. %	88.48%	96.80%	87.28%	359.04%	319.24%	215.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.64%	32.45%	22.65%	17.84%	19.34%	19.38%	20.45%	-
YoY %	15.99%	43.27%	26.96%	-7.76%	-0.21%	-5.23%	-	-
Horiz. %	184.06%	158.68%	110.76%	87.24%	94.57%	94.77%	100.00%	-
Total Cost	434,915	288,949	147,724	520,577	374,632	240,903	121,851	133.37%
YoY %	50.52%	95.60%	-71.62%	38.96%	55.51%	97.70%	-	-
Horiz. %	356.92%	237.13%	121.23%	427.22%	307.45%	197.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	365,272	352,275	358,934	342,592	332,407	328,661	328,929	7.22%
YoY %	3.69%	-1.86%	4.77%	3.06%	1.14%	-0.08%	-	-
Horiz. %	111.05%	107.10%	109.12%	104.15%	101.06%	99.92%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Dividend
Div	7,557	7,575	7,583	7,585	13,902	6,320	6,325	12.58%
YoY %	-0.24%	-0.11%	-0.03%	-45.44%	119.97%	-0.08%	-	-
Horiz. %	119.48%	119.76%	119.89%	119.92%	219.79%	99.92%	100.00%	-
Div Payout %	101.52%	93.02%	103.27%	25.11%	51.76%	34.94%	75.19%	-
YoY %	9.14%	-9.93%	311.27%	-51.49%	48.14%	-53.53%	-	-
Horiz. %	135.02%	123.71%	137.35%	33.40%	68.84%	46.47%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Equity
Net Worth	365,272	352,275	358,934	342,592	332,407	328,661	328,929	7.22%
YoY %	3.69%	-1.86%	4.77%	3.06%	1.14%	-0.08%	-	-
Horiz. %	111.05%	107.10%	109.12%	104.15%	101.06%	99.92%	100.00%	-
NOSH	125,956	126,263	126,385	126,417	126,390	126,408	126,511	-0.29%
YoY %	-0.24%	-0.10%	-0.03%	0.02%	-0.01%	-0.08%	-	-
Horiz. %	99.56%	99.80%	99.90%	99.93%	99.90%	99.92%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Ratio Analysis
NP Margin	2.54%	4.09%	6.99%	7.44%	9.18%	9.40%	8.77%	-
YoY %	-37.90%	-41.49%	-6.05%	-18.95%	-2.34%	7.18%	-	-
Horiz. %	28.96%	46.64%	79.70%	84.83%	104.68%	107.18%	100.00%	-
ROE	2.04%	2.31%	2.05%	8.82%	8.08%	5.50%	2.56%	-
YoY %	-11.69%	12.68%	-76.76%	9.16%	46.91%	114.84%	-	-
Horiz. %	79.69%	90.23%	80.08%	344.53%	315.62%	214.84%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Per Share
RPS	354.28	238.61	125.67	444.91	326.36	210.35	105.58	123.97%
YoY %	48.48%	89.87%	-71.75%	36.32%	55.15%	99.23%	-	-
Horiz. %	335.56%	226.00%	119.03%	421.40%	309.11%	199.23%	100.00%	-
EPS	5.91	6.45	5.81	23.89	21.25	14.31	6.65	-7.55%
YoY %	-8.37%	11.02%	-75.68%	12.42%	48.50%	115.19%	-	-
Horiz. %	88.87%	96.99%	87.37%	359.25%	319.55%	215.19%	100.00%	-
DPS	6.00	6.00	6.00	6.00	11.00	5.00	5.00	12.91%
YoY %	0.00%	0.00%	0.00%	-45.45%	120.00%	0.00%	-	-
Horiz. %	120.00%	120.00%	120.00%	120.00%	220.00%	100.00%	100.00%	-
NAPS	2.90	2.79	2.84	2.71	2.63	2.60	2.60	7.54%
YoY %	3.94%	-1.76%	4.80%	3.04%	1.15%	0.00%	-	-
Horiz. %	111.54%	107.31%	109.23%	104.23%	101.15%	100.00%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Adjusted Per Share Value based on latest NOSH - 126,640
RPS	283.45	191.37	100.89	357.26	262.02	168.90	84.84	123.32%
YoY %	48.12%	89.68%	-71.76%	36.35%	55.13%	99.08%	-	-
Horiz. %	334.10%	225.57%	118.92%	421.10%	308.84%	199.08%	100.00%	-
EPS	4.73	5.17	4.66	19.19	17.06	11.49	5.34	-7.76%
YoY %	-8.51%	10.94%	-75.72%	12.49%	48.48%	115.17%	-	-
Horiz. %	88.58%	96.82%	87.27%	359.36%	319.48%	215.17%	100.00%	-
DPS	4.80	4.81	4.82	4.82	8.83	4.01	4.02	12.53%
YoY %	-0.21%	-0.21%	0.00%	-45.41%	120.20%	-0.25%	-	-
Horiz. %	119.40%	119.65%	119.90%	119.90%	219.65%	99.75%	100.00%	-
NAPS	2.3202	2.2377	2.28	2.1762	2.1115	2.0877	2.0894	7.22%
YoY %	3.69%	-1.86%	4.77%	3.06%	1.14%	-0.08%	-	-
Horiz. %	111.05%	107.10%	109.12%	104.15%	101.06%	99.92%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	-
Price	1.73	1.92	2.08	2.02	2.20	1.94	1.76	-
P/RPS	0.49	0.80	1.66	0.45	0.67	0.92	1.67	-55.81%
YoY %	-38.75%	-51.81%	268.89%	-32.84%	-27.17%	-44.91%	-	-
Horiz. %	29.34%	47.90%	99.40%	26.95%	40.12%	55.09%	100.00%	-
P/EPS	29.27	29.77	35.80	8.45	10.35	13.56	26.47	6.92%
YoY %	-1.68%	-16.84%	323.67%	-18.36%	-23.67%	-48.77%	-	-
Horiz. %	110.58%	112.47%	135.25%	31.92%	39.10%	51.23%	100.00%	-
EY	3.42	3.36	2.79	11.83	9.66	7.38	3.78	-6.44%
YoY %	1.79%	20.43%	-76.42%	22.46%	30.89%	95.24%	-	-
Horiz. %	90.48%	88.89%	73.81%	312.96%	255.56%	195.24%	100.00%	-
DY	3.47	3.13	2.88	2.97	5.00	2.58	2.84	14.27%
YoY %	10.86%	8.68%	-3.03%	-40.60%	93.80%	-9.15%	-	-
Horiz. %	122.18%	110.21%	101.41%	104.58%	176.06%	90.85%	100.00%	-
P/NAPS	0.60	0.69	0.73	0.75	0.84	0.75	0.68	-7.99%
YoY %	-13.04%	-5.48%	-2.67%	-10.71%	12.00%	10.29%	-	-
Horiz. %	88.24%	101.47%	107.35%	110.29%	123.53%	110.29%	100.00%	-

	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	CAGR
Price Multiplier on Announcement Date
Date	26/11/15	27/08/15	29/05/15	25/02/15	27/11/14	28/08/14	29/05/14	-
Price	1.96	2.00	2.10	2.25	2.16	2.00	2.11	-
P/RPS	0.55	0.84	1.67	0.51	0.66	0.95	2.00	-57.67%
YoY %	-34.52%	-49.70%	227.45%	-22.73%	-30.53%	-52.50%	-	-
Horiz. %	27.50%	42.00%	83.50%	25.50%	33.00%	47.50%	100.00%	-
P/EPS	33.16	31.01	36.14	9.42	10.16	13.98	31.73	2.97%
YoY %	6.93%	-14.19%	283.65%	-7.28%	-27.32%	-55.94%	-	-
Horiz. %	104.51%	97.73%	113.90%	29.69%	32.02%	44.06%	100.00%	-
EY	3.02	3.23	2.77	10.62	9.84	7.16	3.15	-2.76%
YoY %	-6.50%	16.61%	-73.92%	7.93%	37.43%	127.30%	-	-
Horiz. %	95.87%	102.54%	87.94%	337.14%	312.38%	227.30%	100.00%	-
DY	3.06	3.00	2.86	2.67	5.09	2.50	2.37	18.55%
YoY %	2.00%	4.90%	7.12%	-47.54%	103.60%	5.49%	-	-
Horiz. %	129.11%	126.58%	120.68%	112.66%	214.77%	105.49%	100.00%	-
P/NAPS	0.68	0.72	0.74	0.83	0.82	0.77	0.81	-10.99%
YoY %	-5.56%	-2.70%	-10.84%	1.22%	6.49%	-4.94%	-	-
Horiz. %	83.95%	88.89%	91.36%	102.47%	101.23%	95.06%	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