[TONGHER] YoY Cumulative 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
Cumulative Result
Revenue	218,642	157,637	305,844	389,986	199,628	149,439	159,638	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	26,388	6,297	31,348	84,520	50,581	31,761	45,997	-8.84%
YoY %	319.06%	-79.91%	-62.91%	67.10%	59.26%	-30.95%	-	-
Horiz. %	57.37%	13.69%	68.15%	183.75%	109.97%	69.05%	100.00%	-
Tax	-3,537	67	-7,815	-19,363	-11,974	-9,009	-12,343	-18.79%
YoY %	-5,379.10%	100.86%	59.64%	-61.71%	-32.91%	27.01%	-	-
Horiz. %	28.66%	-0.54%	63.32%	156.87%	97.01%	72.99%	100.00%	-
NP	22,851	6,364	23,533	65,157	38,607	22,752	33,654	-6.24%
YoY %	259.07%	-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	18,472	2,784	20,788	58,886	36,918	22,777	33,654	-9.51%
YoY %	563.51%	-86.61%	-64.70%	59.50%	62.08%	-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	195,791	151,273	282,311	324,829	161,021	126,687	125,984	7.62%
YoY %	29.43%	-46.42%	-13.09%	101.73%	27.10%	0.56%	-	-
Horiz. %	155.41%	120.07%	224.08%	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	6,369	6,356	20,392	22,937	20,382	15,100	-	-
YoY %	0.20%	-68.83%	-11.10%	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	6.33%	1.01%	7.41%	14.49%	17.67%	13.58%	20.55%	-
YoY %	526.73%	-86.37%	-48.86%	-18.00%	30.12%	-33.92%	-	-
Horiz. %	30.80%	4.91%	36.06%	70.51%	85.99%	66.08%	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	171.63	124.00	239.96	306.04	235.06	178.13	193.96	-2.01%
YoY %	38.41%	-48.32%	-21.59%	30.20%	31.96%	-8.16%	-	-
Horiz. %	88.49%	63.93%	123.72%	157.79%	121.19%	91.84%	100.00%	-
EPS	14.50	2.18	16.31	46.21	43.47	27.15	40.89	-15.86%
YoY %	565.14%	-86.63%	-64.70%	6.30%	60.11%	-33.60%	-	-
Horiz. %	35.46%	5.33%	39.89%	113.01%	106.31%	66.40%	100.00%	-
DPS	5.00	5.00	16.00	18.00	24.00	18.00	0.00	-
YoY %	0.00%	-68.75%	-11.11%	-25.00%	33.33%	0.00%	-	-
Horiz. %	27.78%	27.78%	88.89%	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	138.88	100.13	194.27	247.72	126.80	94.92	101.40	5.37%
YoY %	38.70%	-48.46%	-21.58%	95.36%	33.59%	-6.39%	-	-
Horiz. %	136.96%	98.75%	191.59%	244.30%	125.05%	93.61%	100.00%	-
EPS	11.73	1.77	13.20	37.40	23.45	14.47	21.38	-9.51%
YoY %	562.71%	-86.59%	-64.71%	59.49%	62.06%	-32.32%	-	-
Horiz. %	54.86%	8.28%	61.74%	174.93%	109.68%	67.68%	100.00%	-
DPS	4.05	4.04	12.95	14.57	12.95	9.59	0.00	-
YoY %	0.25%	-68.80%	-11.12%	12.51%	35.04%	0.00%	-	-
Horiz. %	42.23%	42.13%	135.04%	151.93%	135.04%	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	1.02	1.46	0.94	2.14	1.43	1.85	1.70	-8.15%
YoY %	-30.14%	55.32%	-56.07%	49.65%	-22.70%	8.82%	-	-
Horiz. %	60.00%	85.88%	55.29%	125.88%	84.12%	108.82%	100.00%	-
P/EPS	12.07	82.65	13.86	14.17	7.73	12.15	8.07	6.93%
YoY %	-85.40%	496.32%	-2.19%	83.31%	-36.38%	50.56%	-	-
Horiz. %	149.57%	1,024.16%	171.75%	175.59%	95.79%	150.56%	100.00%	-
EY	8.29	1.21	7.22	7.05	12.94	8.23	12.39	-6.47%
YoY %	585.12%	-83.24%	2.41%	-45.52%	57.23%	-33.58%	-	-
Horiz. %	66.91%	9.77%	58.27%	56.90%	104.44%	66.42%	100.00%	-
DY	2.86	2.76	7.08	2.75	7.14	5.45	0.00	-
YoY %	3.62%	-61.02%	157.45%	-61.48%	31.01%	0.00%	-	-
Horiz. %	52.48%	50.64%	129.91%	50.46%	131.01%	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	1.35	1.36	0.70	1.15	1.58	1.76	1.80	-4.67%
YoY %	-0.74%	94.29%	-39.13%	-27.22%	-10.23%	-2.22%	-	-
Horiz. %	75.00%	75.56%	38.89%	63.89%	87.78%	97.78%	100.00%	-
P/EPS	16.00	77.17	10.30	7.62	8.56	11.57	8.56	10.98%
YoY %	-79.27%	649.22%	35.17%	-10.98%	-26.02%	35.16%	-	-
Horiz. %	186.92%	901.52%	120.33%	89.02%	100.00%	135.16%	100.00%	-
EY	6.25	1.30	9.71	13.13	11.69	8.65	11.68	-9.89%
YoY %	380.77%	-86.61%	-26.05%	12.32%	35.14%	-25.94%	-	-
Horiz. %	53.51%	11.13%	83.13%	112.41%	100.09%	74.06%	100.00%	-
DY	2.16	2.96	9.52	5.11	6.45	5.73	0.00	-
YoY %	-27.03%	-68.91%	86.30%	-20.78%	12.57%	0.00%	-	-
Horiz. %	37.70%	51.66%	166.14%	89.18%	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