[TONGHER] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Cumulative Result
Revenue	573,426	419,135	275,669	142,436	599,085	446,232	301,279	53.28%
YoY %	36.81%	52.04%	93.54%	-76.22%	34.25%	48.11%	-	-
Horiz. %	190.33%	139.12%	91.50%	47.28%	198.85%	148.11%	100.00%	-
PBT	66,400	46,876	34,520	22,079	11,721	18,148	18,254	135.59%
YoY %	41.65%	35.79%	56.35%	88.37%	-35.41%	-0.58%	-	-
Horiz. %	363.76%	256.80%	189.11%	120.95%	64.21%	99.42%	100.00%	-
Tax	-11,215	-7,928	-4,798	-3,112	-9,093	-6,831	-5,924	52.73%
YoY %	-41.46%	-65.24%	-54.18%	65.78%	-33.11%	-15.31%	-	-
Horiz. %	189.31%	133.83%	80.99%	52.53%	153.49%	115.31%	100.00%	-
NP	55,185	38,948	29,722	18,967	2,628	11,317	12,330	170.35%
YoY %	41.69%	31.04%	56.70%	621.73%	-76.78%	-8.22%	-	-
Horiz. %	447.57%	315.88%	241.05%	153.83%	21.31%	91.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,231	30,369	24,280	16,484	-3,109	7,444	8,144	211.99%
YoY %	48.94%	25.08%	47.29%	630.20%	-141.77%	-8.60%	-	-
Horiz. %	555.39%	372.90%	298.13%	202.41%	-38.18%	91.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.89%	16.91%	13.90%	14.09%	77.58%	37.64%	32.45%	-
YoY %	-0.12%	21.65%	-1.35%	-81.84%	106.11%	15.99%	-	-
Horiz. %	52.05%	52.11%	42.84%	43.42%	239.08%	115.99%	100.00%	-
Total Cost	518,241	380,187	245,947	123,469	596,457	434,915	288,949	47.35%
YoY %	36.31%	54.58%	99.20%	-79.30%	37.14%	50.52%	-	-
Horiz. %	179.35%	131.58%	85.12%	42.73%	206.42%	150.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	367,396	355,448	346,857	349,395	352,437	365,272	352,275	2.82%
YoY %	3.36%	2.48%	-0.73%	-0.86%	-3.51%	3.69%	-	-
Horiz. %	104.29%	100.90%	98.46%	99.18%	100.05%	103.69%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	13,121	12,471	12,476	12,478	7,552	7,557	7,575	43.99%
YoY %	5.21%	-0.04%	-0.02%	65.23%	-0.07%	-0.24%	-	-
Horiz. %	173.21%	164.63%	164.70%	164.73%	99.70%	99.76%	100.00%	-
Div Payout %	29.01%	41.07%	51.39%	75.70%	0.00%	101.52%	93.02%	-
YoY %	-29.36%	-20.08%	-32.11%	0.00%	0.00%	9.14%	-	-
Horiz. %	31.19%	44.15%	55.25%	81.38%	0.00%	109.14%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	367,396	355,448	346,857	349,395	352,437	365,272	352,275	2.82%
YoY %	3.36%	2.48%	-0.73%	-0.86%	-3.51%	3.69%	-	-
Horiz. %	104.29%	100.90%	98.46%	99.18%	100.05%	103.69%	100.00%	-
NOSH	157,430	124,718	124,768	124,784	125,870	125,956	126,263	15.76%
YoY %	26.23%	-0.04%	-0.01%	-0.86%	-0.07%	-0.24%	-	-
Horiz. %	124.68%	98.78%	98.82%	98.83%	99.69%	99.76%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	9.62%	9.29%	10.78%	13.32%	0.44%	2.54%	4.09%	-
YoY %	3.55%	-13.82%	-19.07%	2,927.27%	-82.68%	-37.90%	-	-
Horiz. %	235.21%	227.14%	263.57%	325.67%	10.76%	62.10%	100.00%	-
ROE	12.31%	8.54%	7.00%	4.72%	-0.88%	2.04%	2.31%	-
YoY %	44.15%	22.00%	48.31%	636.36%	-143.14%	-11.69%	-	-
Horiz. %	532.90%	369.70%	303.03%	204.33%	-38.10%	88.31%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	437.02	336.06	220.94	114.15	475.95	354.28	238.61	49.42%
YoY %	30.04%	52.10%	93.55%	-76.02%	34.34%	48.48%	-	-
Horiz. %	183.15%	140.84%	92.59%	47.84%	199.47%	148.48%	100.00%	-
EPS	34.47	24.35	19.46	13.21	-2.47	5.91	6.45	204.12%
YoY %	41.56%	25.13%	47.31%	634.82%	-141.79%	-8.37%	-	-
Horiz. %	534.42%	377.52%	301.71%	204.81%	-38.29%	91.63%	100.00%	-
DPS	10.00	10.00	10.00	10.00	6.00	6.00	6.00	40.35%
YoY %	0.00%	0.00%	0.00%	66.67%	0.00%	0.00%	-	-
Horiz. %	166.67%	166.67%	166.67%	166.67%	100.00%	100.00%	100.00%	-
NAPS	2.80	2.85	2.78	2.80	2.80	2.90	2.79	0.23%
YoY %	-1.75%	2.52%	-0.71%	0.00%	-3.45%	3.94%	-	-
Horiz. %	100.36%	102.15%	99.64%	100.36%	100.36%	103.94%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 124,784
RPS	364.24	266.24	175.11	90.48	380.54	283.45	191.37	53.28%
YoY %	36.81%	52.04%	93.53%	-76.22%	34.25%	48.12%	-	-
Horiz. %	190.33%	139.12%	91.50%	47.28%	198.85%	148.12%	100.00%	-
EPS	28.73	19.29	15.42	10.47	-1.97	4.73	5.17	212.10%
YoY %	48.94%	25.10%	47.28%	631.47%	-141.65%	-8.51%	-	-
Horiz. %	555.71%	373.11%	298.26%	202.51%	-38.10%	91.49%	100.00%	-
DPS	8.33	7.92	7.93	7.93	4.80	4.80	4.81	43.97%
YoY %	5.18%	-0.13%	0.00%	65.21%	0.00%	-0.21%	-	-
Horiz. %	173.18%	164.66%	164.86%	164.86%	99.79%	99.79%	100.00%	-
NAPS	2.3337	2.2578	2.2032	2.2194	2.2387	2.3202	2.2377	2.82%
YoY %	3.36%	2.48%	-0.73%	-0.86%	-3.51%	3.69%	-	-
Horiz. %	104.29%	100.90%	98.46%	99.18%	100.04%	103.69%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	2.04	2.03	1.90	1.95	2.02	1.73	1.92	-
P/RPS	0.47	0.60	0.86	1.71	0.42	0.49	0.80	-29.74%
YoY %	-21.67%	-30.23%	-49.71%	307.14%	-14.29%	-38.75%	-	-
Horiz. %	58.75%	75.00%	107.50%	213.75%	52.50%	61.25%	100.00%	-
P/EPS	5.92	8.34	9.76	14.76	-81.78	29.27	29.77	-65.76%
YoY %	-29.02%	-14.55%	-33.88%	118.05%	-379.40%	-1.68%	-	-
Horiz. %	19.89%	28.01%	32.78%	49.58%	-274.71%	98.32%	100.00%	-
EY	16.90	12.00	10.24	6.77	-1.22	3.42	3.36	192.12%
YoY %	40.83%	17.19%	51.26%	654.92%	-135.67%	1.79%	-	-
Horiz. %	502.98%	357.14%	304.76%	201.49%	-36.31%	101.79%	100.00%	-
DY	4.90	4.93	5.26	5.13	2.97	3.47	3.13	34.64%
YoY %	-0.61%	-6.27%	2.53%	72.73%	-14.41%	10.86%	-	-
Horiz. %	156.55%	157.51%	168.05%	163.90%	94.89%	110.86%	100.00%	-
P/NAPS	0.73	0.71	0.68	0.70	0.72	0.60	0.69	3.81%
YoY %	2.82%	4.41%	-2.86%	-2.78%	20.00%	-13.04%	-	-
Horiz. %	105.80%	102.90%	98.55%	101.45%	104.35%	86.96%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	28/02/17	28/11/16	29/08/16	27/05/16	29/02/16	26/11/15	27/08/15	-
Price	2.16	2.04	2.00	2.05	1.97	1.96	2.00	-
P/RPS	0.49	0.61	0.91	1.80	0.41	0.55	0.84	-30.07%
YoY %	-19.67%	-32.97%	-49.44%	339.02%	-25.45%	-34.52%	-	-
Horiz. %	58.33%	72.62%	108.33%	214.29%	48.81%	65.48%	100.00%	-
P/EPS	6.27	8.38	10.28	15.52	-79.76	33.16	31.01	-65.38%
YoY %	-25.18%	-18.48%	-33.76%	119.46%	-340.53%	6.93%	-	-
Horiz. %	20.22%	27.02%	33.15%	50.05%	-257.21%	106.93%	100.00%	-
EY	15.96	11.94	9.73	6.44	-1.25	3.02	3.23	188.70%
YoY %	33.67%	22.71%	51.09%	615.20%	-141.39%	-6.50%	-	-
Horiz. %	494.12%	369.66%	301.24%	199.38%	-38.70%	93.50%	100.00%	-
DY	4.63	4.90	5.00	4.88	3.05	3.06	3.00	33.37%
YoY %	-5.51%	-2.00%	2.46%	60.00%	-0.33%	2.00%	-	-
Horiz. %	154.33%	163.33%	166.67%	162.67%	101.67%	102.00%	100.00%	-
P/NAPS	0.77	0.72	0.72	0.73	0.70	0.68	0.72	4.55%
YoY %	6.94%	0.00%	-1.37%	4.29%	2.94%	-5.56%	-	-
Horiz. %	106.94%	100.00%	100.00%	101.39%	97.22%	94.44%	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