[TONGHER] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Annualized Quarter Result
Revenue	291,522	210,182	407,792	519,981	266,170	199,252	212,850	5.37%
YoY %	38.70%	-48.46%	-21.58%	95.36%	33.58%	-6.39%	-	-
Horiz. %	136.96%	98.75%	191.59%	244.29%	125.05%	93.61%	100.00%	-
PBT	35,184	8,396	41,797	112,693	67,441	42,348	61,329	-8.84%
YoY %	319.06%	-79.91%	-62.91%	67.10%	59.25%	-30.95%	-	-
Horiz. %	57.37%	13.69%	68.15%	183.75%	109.97%	69.05%	100.00%	-
Tax	-4,716	89	-10,420	-25,817	-15,965	-12,012	-16,457	-18.79%
YoY %	-5,398.88%	100.85%	59.64%	-61.71%	-32.91%	27.01%	-	-
Horiz. %	28.66%	-0.54%	63.32%	156.88%	97.01%	72.99%	100.00%	-
NP	30,468	8,485	31,377	86,876	51,476	30,336	44,872	-6.24%
YoY %	259.08%	-72.96%	-63.88%	68.77%	69.69%	-32.39%	-	-
Horiz. %	67.90%	18.91%	69.93%	193.61%	114.72%	67.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,629	3,712	27,717	78,514	49,224	30,369	44,872	-9.51%
YoY %	563.50%	-86.61%	-64.70%	59.50%	62.09%	-32.32%	-	-
Horiz. %	54.89%	8.27%	61.77%	174.97%	109.70%	67.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.40%	-1.06%	24.93%	22.91%	23.67%	28.36%	26.83%	-
YoY %	1,364.15%	-104.25%	8.82%	-3.21%	-16.54%	5.70%	-	-
Horiz. %	49.94%	-3.95%	92.92%	85.39%	88.22%	105.70%	100.00%	-
Total Cost	261,054	201,697	376,414	433,105	214,694	168,916	167,978	7.62%
YoY %	29.43%	-46.42%	-13.09%	101.73%	27.10%	0.56%	-	-
Horiz. %	155.41%	120.07%	224.09%	257.83%	127.81%	100.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	291,730	274,586	280,402	406,505	208,921	167,786	163,784	10.09%
YoY %	6.24%	-2.07%	-31.02%	94.57%	24.52%	2.44%	-	-
Horiz. %	178.12%	167.65%	171.20%	248.20%	127.56%	102.44%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Dividend
Div	8,492	8,474	27,190	30,583	27,176	20,134	-	-
YoY %	0.21%	-68.83%	-11.09%	12.54%	34.98%	0.00%	-	-
Horiz. %	42.18%	42.09%	135.05%	151.90%	134.98%	100.00%	-	-
Div Payout %	34.48%	228.31%	98.10%	38.95%	55.21%	66.30%	-	-
YoY %	-84.90%	132.73%	151.86%	-29.45%	-16.73%	0.00%	-	-
Horiz. %	52.01%	344.36%	147.96%	58.75%	83.27%	100.00%	-	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Equity
Net Worth	291,730	274,586	280,402	406,505	208,921	167,786	163,784	10.09%
YoY %	6.24%	-2.07%	-31.02%	94.57%	24.52%	2.44%	-	-
Horiz. %	178.12%	167.65%	171.20%	248.20%	127.56%	102.44%	100.00%	-
NOSH	127,393	127,123	127,455	127,431	84,927	83,893	82,303	7.54%
YoY %	0.21%	-0.26%	0.02%	50.05%	1.23%	1.93%	-	-
Horiz. %	154.79%	154.46%	154.86%	154.83%	103.19%	101.93%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Ratio Analysis
NP Margin	10.45%	4.04%	7.69%	16.71%	19.34%	15.22%	21.08%	-
YoY %	158.66%	-47.46%	-53.98%	-13.60%	27.07%	-27.80%	-	-
Horiz. %	49.57%	19.17%	36.48%	79.27%	91.75%	72.20%	100.00%	-
ROE	8.44%	1.35%	9.88%	19.31%	23.56%	18.10%	27.40%	-
YoY %	525.19%	-86.34%	-48.83%	-18.04%	30.17%	-33.94%	-	-
Horiz. %	30.80%	4.93%	36.06%	70.47%	85.99%	66.06%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Per Share
RPS	228.84	165.34	319.95	408.05	313.41	237.51	258.62	-2.01%
YoY %	38.41%	-48.32%	-21.59%	30.20%	31.96%	-8.16%	-	-
Horiz. %	88.49%	63.93%	123.71%	157.78%	121.19%	91.84%	100.00%	-
EPS	19.33	2.91	21.75	61.61	57.96	36.20	54.52	-15.86%
YoY %	564.26%	-86.62%	-64.70%	6.30%	60.11%	-33.60%	-	-
Horiz. %	35.45%	5.34%	39.89%	113.00%	106.31%	66.40%	100.00%	-
DPS	6.67	6.67	21.33	24.00	32.00	24.00	0.00	-
YoY %	0.00%	-68.73%	-11.13%	-25.00%	33.33%	0.00%	-	-
Horiz. %	27.79%	27.79%	88.88%	100.00%	133.33%	100.00%	-	-
NAPS	2.29	2.16	2.20	3.19	2.46	2.00	1.99	2.36%
YoY %	6.02%	-1.82%	-31.03%	29.67%	23.00%	0.50%	-	-
Horiz. %	115.08%	108.54%	110.55%	160.30%	123.62%	100.50%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 127,464
RPS	185.18	133.51	259.03	330.29	169.07	126.57	135.20	5.38%
YoY %	38.70%	-48.46%	-21.57%	95.36%	33.58%	-6.38%	-	-
Horiz. %	136.97%	98.75%	191.59%	244.30%	125.05%	93.62%	100.00%	-
EPS	15.64	2.36	17.61	49.87	31.27	19.29	28.50	-9.51%
YoY %	562.71%	-86.60%	-64.69%	59.48%	62.10%	-32.32%	-	-
Horiz. %	54.88%	8.28%	61.79%	174.98%	109.72%	67.68%	100.00%	-
DPS	5.39	5.38	17.27	19.43	17.26	12.79	0.00	-
YoY %	0.19%	-68.85%	-11.12%	12.57%	34.95%	0.00%	-	-
Horiz. %	42.14%	42.06%	135.03%	151.92%	134.95%	100.00%	-	-
NAPS	1.8531	1.7442	1.7811	2.5821	1.3271	1.0658	1.0404	10.09%
YoY %	6.24%	-2.07%	-31.02%	94.57%	24.52%	2.44%	-	-
Horiz. %	178.11%	167.65%	171.19%	248.18%	127.56%	102.44%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	-
Price	1.75	1.81	2.26	6.55	3.36	3.30	3.30	-
P/RPS	0.76	1.09	0.71	1.61	1.07	1.39	1.28	-8.31%
YoY %	-30.28%	53.52%	-55.90%	50.47%	-23.02%	8.59%	-	-
Horiz. %	59.38%	85.16%	55.47%	125.78%	83.59%	108.59%	100.00%	-
P/EPS	9.05	61.99	10.39	10.63	5.80	9.12	6.05	6.93%
YoY %	-85.40%	496.63%	-2.26%	83.28%	-36.40%	50.74%	-	-
Horiz. %	149.59%	1,024.63%	171.74%	175.70%	95.87%	150.74%	100.00%	-
EY	11.05	1.61	9.62	9.41	17.25	10.97	16.52	-6.47%
YoY %	586.34%	-83.26%	2.23%	-45.45%	57.25%	-33.60%	-	-
Horiz. %	66.89%	9.75%	58.23%	56.96%	104.42%	66.40%	100.00%	-
DY	3.81	3.68	9.44	3.66	9.52	7.27	0.00	-
YoY %	3.53%	-61.02%	157.92%	-61.55%	30.95%	0.00%	-	-
Horiz. %	52.41%	50.62%	129.85%	50.34%	130.95%	100.00%	-	-
P/NAPS	0.76	0.84	1.03	2.05	1.37	1.65	1.66	-12.20%
YoY %	-9.52%	-18.45%	-49.76%	49.64%	-16.97%	-0.60%	-	-
Horiz. %	45.78%	50.60%	62.05%	123.49%	82.53%	99.40%	100.00%	-

	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	28/02/11	25/11/09	26/11/08	26/11/07	28/11/06	29/11/05	05/11/04	-
Price	2.32	1.69	1.68	3.52	3.72	3.14	3.50	-
P/RPS	1.01	1.02	0.53	0.86	1.19	1.32	1.35	-4.71%
YoY %	-0.98%	92.45%	-38.37%	-27.73%	-9.85%	-2.22%	-	-
Horiz. %	74.81%	75.56%	39.26%	63.70%	88.15%	97.78%	100.00%	-
P/EPS	12.00	57.88	7.73	5.71	6.42	8.67	6.42	10.98%
YoY %	-79.27%	648.77%	35.38%	-11.06%	-25.95%	35.05%	-	-
Horiz. %	186.92%	901.56%	120.40%	88.94%	100.00%	135.05%	100.00%	-
EY	8.33	1.73	12.94	17.50	15.58	11.53	15.58	-9.90%
YoY %	381.50%	-86.63%	-26.06%	12.32%	35.13%	-25.99%	-	-
Horiz. %	53.47%	11.10%	83.06%	112.32%	100.00%	74.01%	100.00%	-
DY	2.87	3.94	12.70	6.82	8.60	7.64	0.00	-
YoY %	-27.16%	-68.98%	86.22%	-20.70%	12.57%	0.00%	-	-
Horiz. %	37.57%	51.57%	166.23%	89.27%	112.57%	100.00%	-	-
P/NAPS	1.01	0.78	0.76	1.10	1.51	1.57	1.76	-8.83%
YoY %	29.49%	2.63%	-30.91%	-27.15%	-3.82%	-10.80%	-	-
Horiz. %	57.39%	44.32%	43.18%	62.50%	85.80%	89.20%	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