[TONGHER] YoY 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
Quarter Result
Revenue	142,451	132,332	125,167	120,228	165,587	63,560	44,891	21.21%
YoY %	7.65%	5.72%	4.11%	-27.39%	160.52%	41.59%	-	-
Horiz. %	317.33%	294.79%	278.82%	267.82%	368.86%	141.59%	100.00%	-
PBT	3,899	16,279	10,896	7,829	18,264	10,015	381	47.31%
YoY %	-76.05%	49.40%	39.17%	-57.13%	82.37%	2,528.61%	-	-
Horiz. %	1,023.36%	4,272.70%	2,859.84%	2,054.86%	4,793.70%	2,628.61%	100.00%	-
Tax	-2,673	-2,999	-1,931	-1,129	-3,041	-1,453	0	-
YoY %	10.87%	-55.31%	-71.04%	62.87%	-109.29%	0.00%	-	-
Horiz. %	183.96%	206.40%	132.90%	77.70%	209.29%	100.00%	-	-
NP	1,226	13,280	8,965	6,700	15,223	8,562	381	21.49%
YoY %	-90.77%	48.13%	33.81%	-55.99%	77.80%	2,147.24%	-	-
Horiz. %	321.78%	3,485.56%	2,353.02%	1,758.53%	3,995.54%	2,247.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	801	9,676	5,975	3,755	11,453	6,350	-869	-
YoY %	-91.72%	61.94%	59.12%	-67.21%	80.36%	830.72%	-	-
Horiz. %	-92.17%	-1,113.46%	-687.57%	-432.11%	-1,317.95%	-730.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	68.56%	18.42%	17.72%	14.42%	16.65%	14.51%	0.00%	-
YoY %	272.20%	3.95%	22.88%	-13.39%	14.75%	0.00%	-	-
Horiz. %	472.50%	126.95%	122.12%	99.38%	114.75%	100.00%	-	-
Total Cost	141,225	119,052	116,202	113,528	150,364	54,998	44,510	21.20%
YoY %	18.62%	2.45%	2.36%	-24.50%	173.40%	23.56%	-	-
Horiz. %	317.29%	267.47%	261.07%	255.06%	337.82%	123.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	354,728	328,857	311,408	303,190	306,685	284,347	272,201	4.51%
YoY %	7.87%	5.60%	2.71%	-1.14%	7.86%	4.46%	-	-
Horiz. %	130.32%	120.81%	114.40%	111.38%	112.67%	104.46%	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	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	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	354,728	328,857	311,408	303,190	306,685	284,347	272,201	4.51%
YoY %	7.87%	5.60%	2.71%	-1.14%	7.86%	4.46%	-	-
Horiz. %	130.32%	120.81%	114.40%	111.38%	112.67%	104.46%	100.00%	-
NOSH	127,142	126,483	126,588	126,858	127,255	127,510	127,794	-0.08%
YoY %	0.52%	-0.08%	-0.21%	-0.31%	-0.20%	-0.22%	-	-
Horiz. %	99.49%	98.97%	99.06%	99.27%	99.58%	99.78%	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	0.86%	10.04%	7.16%	5.57%	9.19%	13.47%	0.85%	-
YoY %	-91.43%	40.22%	28.55%	-39.39%	-31.77%	1,484.71%	-	-
Horiz. %	101.18%	1,181.18%	842.35%	655.29%	1,081.18%	1,584.71%	100.00%	-
ROE	0.23%	2.94%	1.92%	1.24%	3.73%	2.23%	-0.32%	-
YoY %	-92.18%	53.12%	54.84%	-66.76%	67.26%	796.88%	-	-
Horiz. %	-71.88%	-918.75%	-600.00%	-387.50%	-1,165.62%	-696.88%	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	112.04	104.62	98.88	94.77	130.12	49.85	35.13	21.31%
YoY %	7.09%	5.81%	4.34%	-27.17%	161.02%	41.90%	-	-
Horiz. %	318.93%	297.81%	281.47%	269.77%	370.40%	141.90%	100.00%	-
EPS	0.63	7.65	4.72	2.96	9.00	4.98	-0.68	-
YoY %	-91.76%	62.08%	59.46%	-67.11%	80.72%	832.35%	-	-
Horiz. %	-92.65%	-1,125.00%	-694.12%	-435.29%	-1,323.53%	-732.35%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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	90.49	84.06	79.51	76.37	105.18	40.37	28.51	21.21%
YoY %	7.65%	5.72%	4.11%	-27.39%	160.54%	41.60%	-	-
Horiz. %	317.40%	294.84%	278.88%	267.87%	368.92%	141.60%	100.00%	-
EPS	0.51	6.15	3.80	2.39	7.27	4.03	-0.55	-
YoY %	-91.71%	61.84%	59.00%	-67.13%	80.40%	832.73%	-	-
Horiz. %	-92.73%	-1,118.18%	-690.91%	-434.55%	-1,321.82%	-732.73%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.2532	2.0889	1.9781	1.9259	1.9481	1.8062	1.729	4.51%
YoY %	7.87%	5.60%	2.71%	-1.14%	7.86%	4.47%	-	-
Horiz. %	130.32%	120.82%	114.41%	111.39%	112.67%	104.47%	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	1.71	1.85	1.66	2.21	1.84	3.45	5.55	-17.80%
YoY %	-7.57%	11.45%	-24.89%	20.11%	-46.67%	-37.84%	-	-
Horiz. %	30.81%	33.33%	29.91%	39.82%	33.15%	62.16%	100.00%	-
P/EPS	304.76	25.36	34.75	70.61	26.67	34.54	-286.76	-
YoY %	1,101.74%	-27.02%	-50.79%	164.75%	-22.79%	112.04%	-	-
Horiz. %	-106.28%	-8.84%	-12.12%	-24.62%	-9.30%	-12.04%	100.00%	-
EY	0.33	3.94	2.88	1.42	3.75	2.90	-0.35	-
YoY %	-91.62%	36.81%	102.82%	-62.13%	29.31%	928.57%	-	-
Horiz. %	-94.29%	-1,125.71%	-822.86%	-405.71%	-1,071.43%	-828.57%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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	1.79	1.91	1.65	2.02	1.50	3.85	5.67	-17.47%
YoY %	-6.28%	15.76%	-18.32%	34.67%	-61.04%	-32.10%	-	-
Horiz. %	31.57%	33.69%	29.10%	35.63%	26.46%	67.90%	100.00%	-
P/EPS	317.46	26.14	34.53	64.53	21.67	38.55	-292.65	-
YoY %	1,114.46%	-24.30%	-46.49%	197.78%	-43.79%	113.17%	-	-
Horiz. %	-108.48%	-8.93%	-11.80%	-22.05%	-7.40%	-13.17%	100.00%	-
EY	0.32	3.83	2.90	1.55	4.62	2.59	-0.34	-
YoY %	-91.64%	32.07%	87.10%	-66.45%	78.38%	861.76%	-	-
Horiz. %	-94.12%	-1,126.47%	-852.94%	-455.88%	-1,358.82%	-761.76%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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