[TONGHER] QoQ TTM Result on 30-Jun-2016 [#2]

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
TTM Result
Revenue	587,829	573,426	571,988	573,475	582,693	599,085	596,178	-0.93%
YoY %	2.51%	0.25%	-0.26%	-1.58%	-2.74%	0.49%	-	-
Horiz. %	98.60%	96.18%	95.94%	96.19%	97.74%	100.49%	100.00%	-
PBT	71,926	66,400	40,449	27,987	19,445	11,721	22,161	119.05%
YoY %	8.32%	64.16%	44.53%	43.93%	65.90%	-47.11%	-	-
Horiz. %	324.56%	299.63%	182.52%	126.29%	87.74%	52.89%	100.00%	-
Tax	-13,458	-11,215	-10,190	-7,967	-8,954	-9,093	-6,843	56.90%
YoY %	-20.00%	-10.06%	-27.90%	11.02%	1.53%	-32.88%	-	-
Horiz. %	196.67%	163.89%	148.91%	116.43%	130.85%	132.88%	100.00%	-
NP	58,468	55,185	30,259	20,020	10,491	2,628	15,318	144.03%
YoY %	5.95%	82.38%	51.14%	90.83%	299.20%	-82.84%	-	-
Horiz. %	381.69%	360.26%	197.54%	130.70%	68.49%	17.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	48,203	45,231	19,816	13,027	6,032	-3,109	10,792	170.96%
YoY %	6.57%	128.25%	52.11%	115.96%	294.02%	-128.81%	-	-
Horiz. %	446.65%	419.12%	183.62%	120.71%	55.89%	-28.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.71%	16.89%	25.19%	28.47%	46.05%	77.58%	30.88%	-
YoY %	10.78%	-32.95%	-11.52%	-38.18%	-40.64%	151.23%	-	-
Horiz. %	60.59%	54.70%	81.57%	92.20%	149.13%	251.23%	100.00%	-
Total Cost	529,361	518,241	541,729	553,455	572,202	596,457	580,860	-5.99%
YoY %	2.15%	-4.34%	-2.12%	-3.28%	-4.07%	2.69%	-	-
Horiz. %	91.13%	89.22%	93.26%	95.28%	98.51%	102.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	456,188	367,396	355,607	346,766	349,395	353,027	362,500	16.54%
YoY %	24.17%	3.32%	2.55%	-0.75%	-1.03%	-2.61%	-	-
Horiz. %	125.84%	101.35%	98.10%	95.66%	96.38%	97.39%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	44,049	25,599	12,478	12,478	12,478	7,583	7,583	222.79%
YoY %	72.07%	105.15%	0.00%	0.00%	64.55%	0.00%	-	-
Horiz. %	580.89%	337.58%	164.55%	164.55%	164.55%	100.00%	100.00%	-
Div Payout %	91.38%	56.60%	62.97%	95.79%	206.87%	0.00%	70.27%	-
YoY %	61.45%	-10.12%	-34.26%	-53.70%	0.00%	0.00%	-	-
Horiz. %	130.04%	80.55%	89.61%	136.32%	294.39%	0.00%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	456,188	367,396	355,607	346,766	349,395	353,027	362,500	16.54%
YoY %	24.17%	3.32%	2.55%	-0.75%	-1.03%	-2.61%	-	-
Horiz. %	125.84%	101.35%	98.10%	95.66%	96.38%	97.39%	100.00%	-
NOSH	157,430	157,430	124,774	124,736	124,784	126,081	124,999	16.60%
YoY %	0.00%	26.17%	0.03%	-0.04%	-1.03%	0.87%	-	-
Horiz. %	125.95%	125.95%	99.82%	99.79%	99.83%	100.87%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	9.95%	9.62%	5.29%	3.49%	1.80%	0.44%	2.57%	-
YoY %	3.43%	81.85%	51.58%	93.89%	309.09%	-82.88%	-	-
Horiz. %	387.16%	374.32%	205.84%	135.80%	70.04%	17.12%	100.00%	-
ROE	10.57%	12.31%	5.57%	3.76%	1.73%	-0.88%	2.98%	-
YoY %	-14.13%	121.01%	48.14%	117.34%	296.59%	-129.53%	-	-
Horiz. %	354.70%	413.09%	186.91%	126.17%	58.05%	-29.53%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	380.13	437.02	458.42	459.75	466.96	475.16	476.94	-14.02%
YoY %	-13.02%	-4.67%	-0.29%	-1.54%	-1.73%	-0.37%	-	-
Horiz. %	79.70%	91.63%	96.12%	96.40%	97.91%	99.63%	100.00%	-
EPS	31.17	34.47	15.88	10.44	4.83	-2.47	8.63	135.22%
YoY %	-9.57%	117.07%	52.11%	116.15%	295.55%	-128.62%	-	-
Horiz. %	361.18%	399.42%	184.01%	120.97%	55.97%	-28.62%	100.00%	-
DPS	28.49	19.51	10.00	10.00	10.00	6.00	6.00	182.23%
YoY %	46.03%	95.10%	0.00%	0.00%	66.67%	0.00%	-	-
Horiz. %	474.83%	325.17%	166.67%	166.67%	166.67%	100.00%	100.00%	-
NAPS	2.95	2.80	2.85	2.78	2.80	2.80	2.90	1.14%
YoY %	5.36%	-1.75%	2.52%	-0.71%	0.00%	-3.45%	-	-
Horiz. %	101.72%	96.55%	98.28%	95.86%	96.55%	96.55%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 124,736
RPS	373.39	364.24	363.33	364.27	370.13	380.54	378.69	-0.93%
YoY %	2.51%	0.25%	-0.26%	-1.58%	-2.74%	0.49%	-	-
Horiz. %	98.60%	96.18%	95.94%	96.19%	97.74%	100.49%	100.00%	-
EPS	30.62	28.73	12.59	8.27	3.83	-1.97	6.86	170.84%
YoY %	6.58%	128.20%	52.24%	115.93%	294.42%	-128.72%	-	-
Horiz. %	446.36%	418.80%	183.53%	120.55%	55.83%	-28.72%	100.00%	-
DPS	27.98	16.26	7.93	7.93	7.93	4.82	4.82	222.65%
YoY %	72.08%	105.04%	0.00%	0.00%	64.52%	0.00%	-	-
Horiz. %	580.50%	337.34%	164.52%	164.52%	164.52%	100.00%	100.00%	-
NAPS	2.8977	2.3337	2.2588	2.2027	2.2194	2.2424	2.3026	16.54%
YoY %	24.17%	3.32%	2.55%	-0.75%	-1.03%	-2.61%	-	-
Horiz. %	125.84%	101.35%	98.10%	95.66%	96.39%	97.39%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	3.11	2.04	2.03	1.90	1.95	2.02	1.73	-
P/RPS	0.82	0.47	0.44	0.41	0.42	0.43	0.36	73.03%
YoY %	74.47%	6.82%	7.32%	-2.38%	-2.33%	19.44%	-	-
Horiz. %	227.78%	130.56%	122.22%	113.89%	116.67%	119.44%	100.00%	-
P/EPS	9.98	5.92	12.78	18.19	40.34	-81.92	20.04	-37.14%
YoY %	68.58%	-53.68%	-29.74%	-54.91%	149.24%	-508.78%	-	-
Horiz. %	49.80%	29.54%	63.77%	90.77%	201.30%	-408.78%	100.00%	-
EY	10.02	16.90	7.82	5.50	2.48	-1.22	4.99	59.09%
YoY %	-40.71%	116.11%	42.18%	121.77%	303.28%	-124.45%	-	-
Horiz. %	200.80%	338.68%	156.71%	110.22%	49.70%	-24.45%	100.00%	-
DY	9.16	9.56	4.93	5.26	5.13	2.97	3.47	90.89%
YoY %	-4.18%	93.91%	-6.27%	2.53%	72.73%	-14.41%	-	-
Horiz. %	263.98%	275.50%	142.07%	151.59%	147.84%	85.59%	100.00%	-
P/NAPS	1.05	0.73	0.71	0.68	0.70	0.72	0.60	45.17%
YoY %	43.84%	2.82%	4.41%	-2.86%	-2.78%	20.00%	-	-
Horiz. %	175.00%	121.67%	118.33%	113.33%	116.67%	120.00%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	25/05/17	28/02/17	28/11/16	29/08/16	27/05/16	29/02/16	26/11/15	-
Price	3.67	2.16	2.04	2.00	2.05	1.97	1.96	-
P/RPS	0.97	0.49	0.45	0.44	0.44	0.41	0.41	77.45%
YoY %	97.96%	8.89%	2.27%	0.00%	7.32%	0.00%	-	-
Horiz. %	236.59%	119.51%	109.76%	107.32%	107.32%	100.00%	100.00%	-
P/EPS	11.77	6.27	12.85	19.15	42.41	-79.89	22.70	-35.43%
YoY %	87.72%	-51.21%	-32.90%	-54.85%	153.09%	-451.94%	-	-
Horiz. %	51.85%	27.62%	56.61%	84.36%	186.83%	-351.94%	100.00%	-
EY	8.49	15.96	7.79	5.22	2.36	-1.25	4.40	54.92%
YoY %	-46.80%	104.88%	49.23%	121.19%	288.80%	-128.41%	-	-
Horiz. %	192.95%	362.73%	177.05%	118.64%	53.64%	-28.41%	100.00%	-
DY	7.76	9.03	4.90	5.00	4.88	3.05	3.06	85.85%
YoY %	-14.06%	84.29%	-2.00%	2.46%	60.00%	-0.33%	-	-
Horiz. %	253.59%	295.10%	160.13%	163.40%	159.48%	99.67%	100.00%	-
P/NAPS	1.24	0.77	0.72	0.72	0.73	0.70	0.68	49.20%
YoY %	61.04%	6.94%	0.00%	-1.37%	4.29%	2.94%	-	-
Horiz. %	182.35%	113.24%	105.88%	105.88%	107.35%	102.94%	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