[TONGHER] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Annualized Quarter Result
Revenue	677,990	558,846	594,976	549,992	527,602	507,022	609,698	1.78%
YoY %	21.32%	-6.07%	8.18%	4.24%	4.06%	-16.84%	-	-
Horiz. %	111.20%	91.66%	97.59%	90.21%	86.53%	83.16%	100.00%	-
PBT	89,676	62,501	24,197	62,589	39,132	30,793	55,953	8.17%
YoY %	43.48%	158.30%	-61.34%	59.94%	27.08%	-44.97%	-	-
Horiz. %	160.27%	111.70%	43.25%	111.86%	69.94%	55.03%	100.00%	-
Tax	-18,584	-10,570	-9,108	-12,106	-9,172	-6,321	-4,145	28.38%
YoY %	-75.82%	-16.05%	24.76%	-31.99%	-45.10%	-52.50%	-	-
Horiz. %	448.35%	255.01%	219.73%	292.06%	221.28%	152.50%	100.00%	-
NP	71,092	51,930	15,089	50,482	29,960	24,472	51,808	5.41%
YoY %	36.90%	244.16%	-70.11%	68.50%	22.43%	-52.76%	-	-
Horiz. %	137.22%	100.24%	29.12%	97.44%	57.83%	47.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,217	40,492	9,925	35,810	19,849	14,824	38,050	8.53%
YoY %	53.65%	307.98%	-72.28%	80.41%	33.90%	-61.04%	-	-
Horiz. %	163.51%	106.42%	26.08%	94.11%	52.17%	38.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.72%	16.91%	37.64%	19.34%	23.44%	20.53%	7.41%	-
YoY %	22.53%	-55.07%	94.62%	-17.49%	14.17%	177.06%	-	-
Horiz. %	279.62%	228.21%	507.96%	261.00%	316.33%	277.06%	100.00%	-
Total Cost	606,898	506,916	579,886	499,509	497,642	482,550	557,890	1.41%
YoY %	19.72%	-12.58%	16.09%	0.38%	3.13%	-13.50%	-	-
Horiz. %	108.78%	90.86%	103.94%	89.54%	89.20%	86.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	450,002	355,448	365,272	332,407	318,736	300,452	314,261	6.16%
YoY %	26.60%	-2.69%	9.89%	4.29%	6.09%	-4.39%	-	-
Horiz. %	143.19%	113.11%	116.23%	105.77%	101.42%	95.61%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	-	16,629	10,076	18,537	6,745	37,186	13,571	-
YoY %	-	65.04%	-45.64%	174.83%	-81.86%	174.01%	-	-
Horiz. %	-	122.53%	74.25%	136.59%	49.70%	274.01%	100.00%	-
Div Payout %	-	41.07%	101.52%	51.76%	33.98%	250.86%	35.67%	-
YoY %	-	-59.54%	96.14%	52.32%	-86.45%	603.28%	-	-
Horiz. %	-	115.14%	284.61%	145.11%	95.26%	703.28%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	450,002	355,448	365,272	332,407	318,736	300,452	314,261	6.16%
YoY %	26.60%	-2.69%	9.89%	4.29%	6.09%	-4.39%	-	-
Horiz. %	143.19%	113.11%	116.23%	105.77%	101.42%	95.61%	100.00%	-
NOSH	157,430	124,718	125,956	126,390	126,482	126,773	127,231	3.61%
YoY %	26.23%	-0.98%	-0.34%	-0.07%	-0.23%	-0.36%	-	-
Horiz. %	123.74%	98.02%	99.00%	99.34%	99.41%	99.64%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	10.49%	9.29%	2.54%	9.18%	5.68%	4.83%	8.50%	-
YoY %	12.92%	265.75%	-72.33%	61.62%	17.60%	-43.18%	-	-
Horiz. %	123.41%	109.29%	29.88%	108.00%	66.82%	56.82%	100.00%	-
ROE	13.83%	11.39%	2.72%	10.77%	6.23%	4.93%	12.11%	-
YoY %	21.42%	318.75%	-74.74%	72.87%	26.37%	-59.29%	-	-
Horiz. %	114.20%	94.05%	22.46%	88.93%	51.45%	40.71%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	438.43	448.09	472.37	435.15	417.13	399.95	479.20	-1.46%
YoY %	-2.16%	-5.14%	8.55%	4.32%	4.30%	-16.54%	-	-
Horiz. %	91.49%	93.51%	98.57%	90.81%	87.05%	83.46%	100.00%	-
EPS	40.24	32.47	7.88	28.33	15.69	11.69	29.91	5.06%
YoY %	23.93%	312.06%	-72.18%	80.56%	34.22%	-60.92%	-	-
Horiz. %	134.54%	108.56%	26.35%	94.72%	52.46%	39.08%	100.00%	-
DPS	0.00	13.33	8.00	14.67	5.33	29.33	10.67	-
YoY %	0.00%	66.62%	-45.47%	175.23%	-81.83%	174.88%	-	-
Horiz. %	0.00%	124.93%	74.98%	137.49%	49.95%	274.88%	100.00%	-
NAPS	2.91	2.85	2.90	2.63	2.52	2.37	2.47	2.76%
YoY %	2.11%	-1.72%	10.27%	4.37%	6.33%	-4.05%	-	-
Horiz. %	117.81%	115.38%	117.41%	106.48%	102.02%	95.95%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 126,354
RPS	430.66	354.98	377.93	349.36	335.13	322.06	387.28	1.78%
YoY %	21.32%	-6.07%	8.18%	4.25%	4.06%	-16.84%	-	-
Horiz. %	111.20%	91.66%	97.59%	90.21%	86.53%	83.16%	100.00%	-
EPS	39.52	25.72	6.30	22.75	12.61	9.42	24.17	8.53%
YoY %	53.65%	308.25%	-72.31%	80.41%	33.86%	-61.03%	-	-
Horiz. %	163.51%	106.41%	26.07%	94.12%	52.17%	38.97%	100.00%	-
DPS	0.00	10.56	6.40	11.77	4.28	23.62	8.62	-
YoY %	0.00%	65.00%	-45.62%	175.00%	-81.88%	174.01%	-	-
Horiz. %	0.00%	122.51%	74.25%	136.54%	49.65%	274.01%	100.00%	-
NAPS	2.8584	2.2578	2.3202	2.1115	2.0246	1.9085	1.9962	6.16%
YoY %	26.60%	-2.69%	9.88%	4.29%	6.08%	-4.39%	-	-
Horiz. %	143.19%	113.10%	116.23%	105.78%	101.42%	95.61%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	3.60	2.03	1.73	2.20	1.72	1.81	1.90	-
P/RPS	0.82	0.45	0.37	0.51	0.41	0.45	0.40	12.69%
YoY %	82.22%	21.62%	-27.45%	24.39%	-8.89%	12.50%	-	-
Horiz. %	205.00%	112.50%	92.50%	127.50%	102.50%	112.50%	100.00%	-
P/EPS	8.95	6.25	21.95	7.76	10.96	15.48	6.35	5.88%
YoY %	43.20%	-71.53%	182.86%	-29.20%	-29.20%	143.78%	-	-
Horiz. %	140.94%	98.43%	345.67%	122.20%	172.60%	243.78%	100.00%	-
EY	11.18	15.99	4.55	12.88	9.12	6.46	15.74	-5.53%
YoY %	-30.08%	251.43%	-64.67%	41.23%	41.18%	-58.96%	-	-
Horiz. %	71.03%	101.59%	28.91%	81.83%	57.94%	41.04%	100.00%	-
DY	0.00	6.57	4.62	6.67	3.10	16.21	5.61	-
YoY %	0.00%	42.21%	-30.73%	115.16%	-80.88%	188.95%	-	-
Horiz. %	0.00%	117.11%	82.35%	118.89%	55.26%	288.95%	100.00%	-
P/NAPS	1.24	0.71	0.60	0.84	0.68	0.76	0.77	8.25%
YoY %	74.65%	18.33%	-28.57%	23.53%	-10.53%	-1.30%	-	-
Horiz. %	161.04%	92.21%	77.92%	109.09%	88.31%	98.70%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	27/11/17	28/11/16	26/11/15	27/11/14	27/11/13	26/11/12	29/11/11	-
Price	3.75	2.04	1.96	2.16	1.80	1.85	2.04	-
P/RPS	0.86	0.46	0.41	0.50	0.43	0.46	0.43	12.23%
YoY %	86.96%	12.20%	-18.00%	16.28%	-6.52%	6.98%	-	-
Horiz. %	200.00%	106.98%	95.35%	116.28%	100.00%	106.98%	100.00%	-
P/EPS	9.32	6.28	24.87	7.62	11.47	15.82	6.82	5.33%
YoY %	48.41%	-74.75%	226.38%	-33.57%	-27.50%	131.96%	-	-
Horiz. %	136.66%	92.08%	364.66%	111.73%	168.18%	231.96%	100.00%	-
EY	10.73	15.92	4.02	13.12	8.72	6.32	14.66	-5.06%
YoY %	-32.60%	296.02%	-69.36%	50.46%	37.97%	-56.89%	-	-
Horiz. %	73.19%	108.59%	27.42%	89.50%	59.48%	43.11%	100.00%	-
DY	0.00	6.54	4.08	6.79	2.96	15.86	5.23	-
YoY %	0.00%	60.29%	-39.91%	129.39%	-81.34%	203.25%	-	-
Horiz. %	0.00%	125.05%	78.01%	129.83%	56.60%	303.25%	100.00%	-
P/NAPS	1.29	0.72	0.68	0.82	0.71	0.78	0.83	7.61%
YoY %	79.17%	5.88%	-17.07%	15.49%	-8.97%	-6.02%	-	-
Horiz. %	155.42%	86.75%	81.93%	98.80%	85.54%	93.98%	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