[TONGHER] QoQ TTM Result on 30-Jun-2017 [#2]

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
TTM Result
Revenue	737,324	694,103	662,784	620,729	587,829	573,426	571,988	18.46%
YoY %	6.23%	4.73%	6.78%	5.60%	2.51%	0.25%	-	-
Horiz. %	128.91%	121.35%	115.87%	108.52%	102.77%	100.25%	100.00%	-
PBT	76,612	82,315	86,781	76,396	71,926	66,400	40,449	53.14%
YoY %	-6.93%	-5.15%	13.59%	6.21%	8.32%	64.16%	-	-
Horiz. %	189.40%	203.50%	214.54%	188.87%	177.82%	164.16%	100.00%	-
Tax	-14,743	-16,173	-17,225	-15,842	-13,458	-11,215	-10,190	27.94%
YoY %	8.84%	6.11%	-8.73%	-17.71%	-20.00%	-10.06%	-	-
Horiz. %	144.68%	158.71%	169.04%	155.47%	132.07%	110.06%	100.00%	-
NP	61,869	66,142	69,556	60,554	58,468	55,185	30,259	61.16%
YoY %	-6.46%	-4.91%	14.87%	3.57%	5.95%	82.38%	-	-
Horiz. %	204.46%	218.59%	229.87%	200.12%	193.23%	182.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,489	57,414	61,525	51,626	48,203	45,231	19,816	96.39%
YoY %	-5.09%	-6.68%	19.17%	7.10%	6.57%	128.25%	-	-
Horiz. %	274.97%	289.74%	310.48%	260.53%	243.25%	228.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.24%	19.65%	19.85%	20.74%	18.71%	16.89%	25.19%	-
YoY %	-2.09%	-1.01%	-4.29%	10.85%	10.78%	-32.95%	-	-
Horiz. %	76.38%	78.01%	78.80%	82.33%	74.28%	67.05%	100.00%	-
Total Cost	675,455	627,961	593,228	560,175	529,361	518,241	541,729	15.86%
YoY %	7.56%	5.85%	5.90%	5.82%	2.15%	-4.34%	-	-
Horiz. %	124.69%	115.92%	109.51%	103.41%	97.72%	95.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	446,623	429,899	450,002	434,538	456,188	367,396	355,607	16.42%
YoY %	3.89%	-4.47%	3.56%	-4.75%	24.17%	3.32%	-	-
Horiz. %	125.59%	120.89%	126.54%	122.20%	128.28%	103.32%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	55,652	58,763	44,049	44,049	44,049	25,599	12,478	171.19%
YoY %	-5.29%	33.40%	0.00%	0.00%	72.07%	105.15%	-	-
Horiz. %	446.00%	470.93%	353.01%	353.01%	353.01%	205.15%	100.00%	-
Div Payout %	102.14%	102.35%	71.60%	85.32%	91.38%	56.60%	62.97%	-
YoY %	-0.21%	42.95%	-16.08%	-6.63%	61.45%	-10.12%	-	-
Horiz. %	162.20%	162.54%	113.70%	135.49%	145.12%	89.88%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	446,623	429,899	450,002	434,538	456,188	367,396	355,607	16.42%
YoY %	3.89%	-4.47%	3.56%	-4.75%	24.17%	3.32%	-	-
Horiz. %	125.59%	120.89%	126.54%	122.20%	128.28%	103.32%	100.00%	-
NOSH	157,430	157,430	157,430	157,430	157,430	157,430	124,774	16.78%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	26.17%	-	-
Horiz. %	126.17%	126.17%	126.17%	126.17%	126.17%	126.17%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	8.39%	9.53%	10.49%	9.76%	9.95%	9.62%	5.29%	-
YoY %	-11.96%	-9.15%	7.48%	-1.91%	3.43%	81.85%	-	-
Horiz. %	158.60%	180.15%	198.30%	184.50%	188.09%	181.85%	100.00%	-
ROE	12.20%	13.36%	13.67%	11.88%	10.57%	12.31%	5.57%	-
YoY %	-8.68%	-2.27%	15.07%	12.39%	-14.13%	121.01%	-	-
Horiz. %	219.03%	239.86%	245.42%	213.29%	189.77%	221.01%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	477.11	448.85	428.60	401.40	380.13	437.02	458.42	2.70%
YoY %	6.30%	4.72%	6.78%	5.60%	-13.02%	-4.67%	-	-
Horiz. %	104.08%	97.91%	93.50%	87.56%	82.92%	95.33%	100.00%	-
EPS	35.26	37.13	39.79	33.38	31.17	34.47	15.88	70.28%
YoY %	-5.04%	-6.69%	19.20%	7.09%	-9.57%	117.07%	-	-
Horiz. %	222.04%	233.82%	250.57%	210.20%	196.28%	217.07%	100.00%	-
DPS	36.00	38.00	28.49	28.49	28.49	19.51	10.00	135.07%
YoY %	-5.26%	33.38%	0.00%	0.00%	46.03%	95.10%	-	-
Horiz. %	360.00%	380.00%	284.90%	284.90%	284.90%	195.10%	100.00%	-
NAPS	2.89	2.78	2.91	2.81	2.95	2.80	2.85	0.93%
YoY %	3.96%	-4.47%	3.56%	-4.75%	5.36%	-1.75%	-	-
Horiz. %	101.40%	97.54%	102.11%	98.60%	103.51%	98.25%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 157,430
RPS	468.35	440.90	421.00	394.29	373.39	364.24	363.33	18.46%
YoY %	6.23%	4.73%	6.77%	5.60%	2.51%	0.25%	-	-
Horiz. %	128.90%	121.35%	115.87%	108.52%	102.77%	100.25%	100.00%	-
EPS	34.61	36.47	39.08	32.79	30.62	28.73	12.59	96.35%
YoY %	-5.10%	-6.68%	19.18%	7.09%	6.58%	128.20%	-	-
Horiz. %	274.90%	289.67%	310.41%	260.44%	243.21%	228.20%	100.00%	-
DPS	35.35	37.33	27.98	27.98	27.98	16.26	7.93	171.10%
YoY %	-5.30%	33.42%	0.00%	0.00%	72.08%	105.04%	-	-
Horiz. %	445.78%	470.74%	352.84%	352.84%	352.84%	205.04%	100.00%	-
NAPS	2.837	2.7307	2.8584	2.7602	2.8977	2.3337	2.2588	16.42%
YoY %	3.89%	-4.47%	3.56%	-4.75%	24.17%	3.32%	-	-
Horiz. %	125.60%	120.89%	126.55%	122.20%	128.28%	103.32%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	3.29	4.02	3.60	3.38	3.11	2.04	2.03	-
P/RPS	0.69	0.90	0.84	0.84	0.82	0.47	0.44	35.01%
YoY %	-23.33%	7.14%	0.00%	2.44%	74.47%	6.82%	-	-
Horiz. %	156.82%	204.55%	190.91%	190.91%	186.36%	106.82%	100.00%	-
P/EPS	9.33	10.83	9.05	10.12	9.98	5.92	12.78	-18.93%
YoY %	-13.85%	19.67%	-10.57%	1.40%	68.58%	-53.68%	-	-
Horiz. %	73.00%	84.74%	70.81%	79.19%	78.09%	46.32%	100.00%	-
EY	10.72	9.24	11.05	9.88	10.02	16.90	7.82	23.42%
YoY %	16.02%	-16.38%	11.84%	-1.40%	-40.71%	116.11%	-	-
Horiz. %	137.08%	118.16%	141.30%	126.34%	128.13%	216.11%	100.00%	-
DY	10.94	9.45	7.91	8.43	9.16	9.56	4.93	70.21%
YoY %	15.77%	19.47%	-6.17%	-7.97%	-4.18%	93.91%	-	-
Horiz. %	221.91%	191.68%	160.45%	170.99%	185.80%	193.91%	100.00%	-
P/NAPS	1.14	1.45	1.24	1.20	1.05	0.73	0.71	37.15%
YoY %	-21.38%	16.94%	3.33%	14.29%	43.84%	2.82%	-	-
Horiz. %	160.56%	204.23%	174.65%	169.01%	147.89%	102.82%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	25/05/18	26/02/18	27/11/17	29/08/17	25/05/17	28/02/17	28/11/16	-
Price	3.60	4.10	3.75	3.59	3.67	2.16	2.04	-
P/RPS	0.75	0.91	0.87	0.89	0.97	0.49	0.45	40.61%
YoY %	-17.58%	4.60%	-2.25%	-8.25%	97.96%	8.89%	-	-
Horiz. %	166.67%	202.22%	193.33%	197.78%	215.56%	108.89%	100.00%	-
P/EPS	10.21	11.04	9.43	10.75	11.77	6.27	12.85	-14.22%
YoY %	-7.52%	17.07%	-12.28%	-8.67%	87.72%	-51.21%	-	-
Horiz. %	79.46%	85.91%	73.39%	83.66%	91.60%	48.79%	100.00%	-
EY	9.79	9.06	10.61	9.30	8.49	15.96	7.79	16.47%
YoY %	8.06%	-14.61%	14.09%	9.54%	-46.80%	104.88%	-	-
Horiz. %	125.67%	116.30%	136.20%	119.38%	108.99%	204.88%	100.00%	-
DY	10.00	9.27	7.60	7.93	7.76	9.03	4.90	60.96%
YoY %	7.87%	21.97%	-4.16%	2.19%	-14.06%	84.29%	-	-
Horiz. %	204.08%	189.18%	155.10%	161.84%	158.37%	184.29%	100.00%	-
P/NAPS	1.25	1.47	1.29	1.28	1.24	0.77	0.72	44.49%
YoY %	-14.97%	13.95%	0.78%	3.23%	61.04%	6.94%	-	-
Horiz. %	173.61%	204.17%	179.17%	177.78%	172.22%	106.94%	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