[TONGHER] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	602,558	531,802	514,226	536,358	617,798	244,882	218,338	18.42%
YoY %	13.30%	3.42%	-4.13%	-13.18%	152.28%	12.16%	-	-
Horiz. %	275.97%	243.57%	235.52%	245.65%	282.95%	112.16%	100.00%	-
PBT	36,508	62,018	41,094	38,220	68,322	31,388	4,750	40.45%
YoY %	-41.13%	50.92%	7.52%	-44.06%	117.67%	560.80%	-	-
Horiz. %	768.59%	1,305.64%	865.14%	804.63%	1,438.36%	660.80%	100.00%	-
Tax	-11,848	-12,022	-7,408	-5,704	-2,758	-4,782	0	-
YoY %	1.45%	-62.28%	-29.87%	-106.82%	42.33%	0.00%	-	-
Horiz. %	247.76%	251.40%	154.91%	119.28%	57.67%	100.00%	-	-
NP	24,660	49,996	33,686	32,516	65,564	26,606	4,750	31.57%
YoY %	-50.68%	48.42%	3.60%	-50.41%	146.43%	460.13%	-	-
Horiz. %	519.16%	1,052.55%	709.18%	684.55%	1,380.29%	560.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,288	36,178	22,452	20,846	48,956	20,202	-1,506	-
YoY %	-54.98%	61.13%	7.70%	-57.42%	142.33%	1,441.43%	-	-
Horiz. %	-1,081.54%	-2,402.26%	-1,490.84%	-1,384.20%	-3,250.73%	-1,341.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.45%	19.38%	18.03%	14.92%	4.04%	15.24%	0.00%	-
YoY %	67.44%	7.49%	20.84%	269.31%	-73.49%	0.00%	-	-
Horiz. %	212.93%	127.17%	118.31%	97.90%	26.51%	100.00%	-	-
Total Cost	577,898	481,806	480,540	503,842	552,234	218,276	213,588	18.03%
YoY %	19.94%	0.26%	-4.62%	-8.76%	153.00%	2.19%	-	-
Horiz. %	270.57%	225.58%	224.98%	235.89%	258.55%	102.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	352,275	328,661	310,990	303,053	306,770	284,050	271,845	4.41%
YoY %	7.18%	5.68%	2.62%	-1.21%	8.00%	4.49%	-	-
Horiz. %	129.59%	120.90%	114.40%	111.48%	112.85%	104.49%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	15,151	12,640	10,113	55,792	20,366	12,737	12,762	2.89%
YoY %	19.87%	24.99%	-81.87%	173.95%	59.90%	-0.20%	-	-
Horiz. %	118.72%	99.04%	79.24%	437.17%	159.58%	99.80%	100.00%	-
Div Payout %	93.02%	34.94%	45.05%	267.64%	41.60%	63.05%	0.00%	-
YoY %	166.23%	-22.44%	-83.17%	543.37%	-34.02%	0.00%	-	-
Horiz. %	147.53%	55.42%	71.45%	424.49%	65.98%	100.00%	-	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	352,275	328,661	310,990	303,053	306,770	284,050	271,845	4.41%
YoY %	7.18%	5.68%	2.62%	-1.21%	8.00%	4.49%	-	-
Horiz. %	129.59%	120.90%	114.40%	111.48%	112.85%	104.49%	100.00%	-
NOSH	126,263	126,408	126,418	126,800	127,290	127,377	127,627	-0.17%
YoY %	-0.11%	-0.01%	-0.30%	-0.38%	-0.07%	-0.20%	-	-
Horiz. %	98.93%	99.04%	99.05%	99.35%	99.74%	99.80%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	4.09%	9.40%	6.55%	6.06%	10.61%	10.86%	2.18%	-
YoY %	-56.49%	43.51%	8.09%	-42.88%	-2.30%	398.17%	-	-
Horiz. %	187.61%	431.19%	300.46%	277.98%	486.70%	498.17%	100.00%	-
ROE	4.62%	11.01%	7.22%	6.88%	15.96%	7.11%	-0.55%	-
YoY %	-58.04%	52.49%	4.94%	-56.89%	124.47%	1,392.73%	-	-
Horiz. %	-840.00%	-2,001.82%	-1,312.73%	-1,250.91%	-2,901.82%	-1,292.73%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	477.22	420.70	406.76	422.99	485.34	192.25	171.07	18.63%
YoY %	13.43%	3.43%	-3.84%	-12.85%	152.45%	12.38%	-	-
Horiz. %	278.96%	245.92%	237.77%	247.26%	283.71%	112.38%	100.00%	-
EPS	12.90	28.62	17.76	16.44	38.46	15.86	-1.18	-
YoY %	-54.93%	61.15%	8.03%	-57.25%	142.50%	1,444.07%	-	-
Horiz. %	-1,093.22%	-2,425.42%	-1,505.08%	-1,393.22%	-3,259.32%	-1,344.07%	100.00%	-
DPS	12.00	10.00	8.00	44.00	16.00	10.00	10.00	3.08%
YoY %	20.00%	25.00%	-81.82%	175.00%	60.00%	0.00%	-	-
Horiz. %	120.00%	100.00%	80.00%	440.00%	160.00%	100.00%	100.00%	-
NAPS	2.79	2.60	2.46	2.39	2.41	2.23	2.13	4.59%
YoY %	7.31%	5.69%	2.93%	-0.83%	8.07%	4.69%	-	-
Horiz. %	130.99%	122.07%	115.49%	112.21%	113.15%	104.69%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 126,858
RPS	382.75	337.80	326.64	340.70	392.43	155.55	138.69	18.42%
YoY %	13.31%	3.42%	-4.13%	-13.18%	152.29%	12.16%	-	-
Horiz. %	275.98%	243.56%	235.52%	245.66%	282.95%	112.16%	100.00%	-
EPS	10.35	22.98	14.26	13.24	31.10	12.83	-0.96	-
YoY %	-54.96%	61.15%	7.70%	-57.43%	142.40%	1,436.46%	-	-
Horiz. %	-1,078.12%	-2,393.75%	-1,485.42%	-1,379.17%	-3,239.58%	-1,336.46%	100.00%	-
DPS	9.62	8.03	6.42	35.44	12.94	8.09	8.11	2.88%
YoY %	19.80%	25.08%	-81.88%	173.88%	59.95%	-0.25%	-	-
Horiz. %	118.62%	99.01%	79.16%	436.99%	159.56%	99.75%	100.00%	-
NAPS	2.2377	2.0877	1.9754	1.925	1.9486	1.8043	1.7268	4.41%
YoY %	7.18%	5.68%	2.62%	-1.21%	8.00%	4.49%	-	-
Horiz. %	129.59%	120.90%	114.40%	111.48%	112.84%	104.49%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	1.92	1.94	1.64	2.09	2.40	1.72	1.95	-
P/RPS	0.40	0.46	0.40	0.49	0.49	0.89	1.14	-16.01%
YoY %	-13.04%	15.00%	-18.37%	0.00%	-44.94%	-21.93%	-	-
Horiz. %	35.09%	40.35%	35.09%	42.98%	42.98%	78.07%	100.00%	-
P/EPS	14.88	6.78	9.23	12.71	6.24	10.84	-165.25	-
YoY %	119.47%	-26.54%	-27.38%	103.69%	-42.44%	106.56%	-	-
Horiz. %	-9.00%	-4.10%	-5.59%	-7.69%	-3.78%	-6.56%	100.00%	-
EY	6.72	14.75	10.83	7.87	16.02	9.22	-0.61	-
YoY %	-54.44%	36.20%	37.61%	-50.87%	73.75%	1,611.48%	-	-
Horiz. %	-1,101.64%	-2,418.03%	-1,775.41%	-1,290.16%	-2,626.23%	-1,511.48%	100.00%	-
DY	6.25	5.15	4.88	21.05	6.67	5.81	5.13	3.34%
YoY %	21.36%	5.53%	-76.82%	215.59%	14.80%	13.26%	-	-
Horiz. %	121.83%	100.39%	95.13%	410.33%	130.02%	113.26%	100.00%	-
P/NAPS	0.69	0.75	0.67	0.87	1.00	0.77	0.92	-4.67%
YoY %	-8.00%	11.94%	-22.99%	-13.00%	29.87%	-16.30%	-	-
Horiz. %	75.00%	81.52%	72.83%	94.57%	108.70%	83.70%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	27/08/15	28/08/14	28/08/13	29/08/12	22/08/11	17/08/10	28/08/09	-
Price	2.00	2.00	1.63	1.91	1.95	1.92	1.99	-
P/RPS	0.42	0.48	0.40	0.45	0.40	1.00	1.16	-15.56%
YoY %	-12.50%	20.00%	-11.11%	12.50%	-60.00%	-13.79%	-	-
Horiz. %	36.21%	41.38%	34.48%	38.79%	34.48%	86.21%	100.00%	-
P/EPS	15.50	6.99	9.18	11.62	5.07	12.11	-168.64	-
YoY %	121.75%	-23.86%	-21.00%	129.19%	-58.13%	107.18%	-	-
Horiz. %	-9.19%	-4.14%	-5.44%	-6.89%	-3.01%	-7.18%	100.00%	-
EY	6.45	14.31	10.90	8.61	19.72	8.26	-0.59	-
YoY %	-54.93%	31.28%	26.60%	-56.34%	138.74%	1,500.00%	-	-
Horiz. %	-1,093.22%	-2,425.42%	-1,847.46%	-1,459.32%	-3,342.37%	-1,400.00%	100.00%	-
DY	6.00	5.00	4.91	23.04	8.21	5.21	5.03	2.98%
YoY %	20.00%	1.83%	-78.69%	180.63%	57.58%	3.58%	-	-
Horiz. %	119.28%	99.40%	97.61%	458.05%	163.22%	103.58%	100.00%	-
P/NAPS	0.72	0.77	0.66	0.80	0.81	0.86	0.93	-4.17%
YoY %	-6.49%	16.67%	-17.50%	-1.23%	-5.81%	-7.53%	-	-
Horiz. %	77.42%	82.80%	70.97%	86.02%	87.10%	92.47%	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