[TONGHER] YoY TTM Result on 30-Jun-2006 [#2]

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	307,824	439,384	442,796	207,757	219,448	172,416	119,204	17.11%
YoY %	-29.94%	-0.77%	113.13%	-5.33%	27.28%	44.64%	-	-
Horiz. %	258.23%	368.60%	371.46%	174.29%	184.09%	144.64%	100.00%	-
PBT	9,458	50,872	114,158	32,612	51,250	43,710	26,347	-15.68%
YoY %	-81.41%	-55.44%	250.05%	-36.37%	17.25%	65.90%	-	-
Horiz. %	35.90%	193.08%	433.29%	123.78%	194.52%	165.90%	100.00%	-
Tax	-1,835	-9,389	-26,388	-4,227	-11,666	-11,716	-7,538	-20.96%
YoY %	80.46%	64.42%	-524.27%	63.77%	0.43%	-55.43%	-	-
Horiz. %	24.34%	124.56%	350.07%	56.08%	154.76%	155.43%	100.00%	-
NP	7,623	41,483	87,770	28,385	39,584	31,994	18,809	-13.96%
YoY %	-81.62%	-52.74%	209.21%	-28.29%	23.72%	70.10%	-	-
Horiz. %	40.53%	220.55%	466.64%	150.91%	210.45%	170.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,000	35,949	80,407	28,035	39,590	31,994	18,809	-26.33%
YoY %	-91.65%	-55.29%	186.81%	-29.19%	23.74%	70.10%	-	-
Horiz. %	15.95%	191.13%	427.49%	149.05%	210.48%	170.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.40%	18.46%	23.12%	12.96%	22.76%	26.80%	28.61%	-
YoY %	5.09%	-20.16%	78.40%	-43.06%	-15.07%	-6.33%	-	-
Horiz. %	67.81%	64.52%	80.81%	45.30%	79.55%	93.67%	100.00%	-
Total Cost	300,201	397,901	355,026	179,372	179,864	140,422	100,395	20.00%
YoY %	-24.55%	12.08%	97.93%	-0.27%	28.09%	39.87%	-	-
Horiz. %	299.02%	396.34%	353.63%	178.67%	179.16%	139.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	272,201	274,057	254,850	199,514	181,603	159,080	130,120	13.07%
YoY %	-0.68%	7.54%	27.74%	9.86%	14.16%	22.26%	-	-
Horiz. %	209.19%	210.62%	195.86%	153.33%	139.57%	122.26%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	6,444	33,120	20,383	6,773	100	6,535	6,423	0.05%
YoY %	-80.54%	62.49%	200.94%	6,673.00%	-98.47%	1.74%	-	-
Horiz. %	100.33%	515.65%	317.34%	105.45%	1.56%	101.74%	100.00%	-
Div Payout %	214.81%	92.13%	25.35%	24.16%	0.25%	20.43%	34.15%	-
YoY %	133.16%	263.43%	4.93%	9,564.00%	-98.78%	-40.18%	-	-
Horiz. %	629.02%	269.78%	74.23%	70.75%	0.73%	59.82%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	272,201	274,057	254,850	199,514	181,603	159,080	130,120	13.07%
YoY %	-0.68%	7.54%	27.74%	9.86%	14.16%	22.26%	-	-
Horiz. %	209.19%	210.62%	195.86%	153.33%	139.57%	122.26%	100.00%	-
NOSH	127,794	127,468	84,950	85,628	84,075	82,424	80,321	8.03%
YoY %	0.26%	50.05%	-0.79%	1.85%	2.00%	2.62%	-	-
Horiz. %	159.10%	158.70%	105.76%	106.61%	104.67%	102.62%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	2.48%	9.44%	19.82%	13.66%	18.04%	18.56%	15.78%	-
YoY %	-73.73%	-52.37%	45.10%	-24.28%	-2.80%	17.62%	-	-
Horiz. %	15.72%	59.82%	125.60%	86.57%	114.32%	117.62%	100.00%	-
ROE	1.10%	13.12%	31.55%	14.05%	21.80%	20.11%	14.46%	-
YoY %	-91.62%	-58.42%	124.56%	-35.55%	8.40%	39.07%	-	-
Horiz. %	7.61%	90.73%	218.19%	97.16%	150.76%	139.07%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	240.87	344.70	521.24	242.63	261.01	209.18	148.41	8.39%
YoY %	-30.12%	-33.87%	114.83%	-7.04%	24.78%	40.95%	-	-
Horiz. %	162.30%	232.26%	351.22%	163.49%	175.87%	140.95%	100.00%	-
EPS	2.35	28.20	94.65	32.74	47.09	38.82	23.42	-31.80%
YoY %	-91.67%	-70.21%	189.10%	-30.47%	21.30%	65.76%	-	-
Horiz. %	10.03%	120.41%	404.14%	139.80%	201.07%	165.76%	100.00%	-
DPS	5.00	26.00	24.00	8.00	0.12	8.00	8.00	-7.52%
YoY %	-80.77%	8.33%	200.00%	6,566.67%	-98.50%	0.00%	-	-
Horiz. %	62.50%	325.00%	300.00%	100.00%	1.50%	100.00%	100.00%	-
NAPS	2.13	2.15	3.00	2.33	2.16	1.93	1.62	4.66%
YoY %	-0.93%	-28.33%	28.76%	7.87%	11.92%	19.14%	-	-
Horiz. %	131.48%	132.72%	185.19%	143.83%	133.33%	119.14%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 85,628
RPS	195.53	279.10	281.27	131.97	139.39	109.52	75.72	17.11%
YoY %	-29.94%	-0.77%	113.13%	-5.32%	27.27%	44.64%	-	-
Horiz. %	258.23%	368.59%	371.46%	174.29%	184.09%	144.64%	100.00%	-
EPS	1.91	22.83	51.07	17.81	25.15	20.32	11.95	-26.31%
YoY %	-91.63%	-55.30%	186.75%	-29.18%	23.77%	70.04%	-	-
Horiz. %	15.98%	191.05%	427.36%	149.04%	210.46%	170.04%	100.00%	-
DPS	4.09	21.04	12.95	4.30	0.06	4.15	4.08	0.04%
YoY %	-80.56%	62.47%	201.16%	7,066.67%	-98.55%	1.72%	-	-
Horiz. %	100.25%	515.69%	317.40%	105.39%	1.47%	101.72%	100.00%	-
NAPS	1.729	1.7408	1.6188	1.2673	1.1536	1.0105	0.8265	13.07%
YoY %	-0.68%	7.54%	27.74%	9.86%	14.16%	22.26%	-	-
Horiz. %	209.20%	210.62%	195.86%	153.33%	139.58%	122.26%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	1.95	2.48	5.40	2.86	3.66	2.93	1.75	-
P/RPS	0.81	0.72	1.04	1.18	1.40	1.40	1.18	-6.07%
YoY %	12.50%	-30.77%	-11.86%	-15.71%	0.00%	18.64%	-	-
Horiz. %	68.64%	61.02%	88.14%	100.00%	118.64%	118.64%	100.00%	-
P/EPS	83.07	8.79	5.71	8.74	7.77	7.55	7.47	49.34%
YoY %	845.05%	53.94%	-34.67%	12.48%	2.91%	1.07%	-	-
Horiz. %	1,112.05%	117.67%	76.44%	117.00%	104.02%	101.07%	100.00%	-
EY	1.20	11.37	17.53	11.45	12.87	13.25	13.38	-33.07%
YoY %	-89.45%	-35.14%	53.10%	-11.03%	-2.87%	-0.97%	-	-
Horiz. %	8.97%	84.98%	131.02%	85.58%	96.19%	99.03%	100.00%	-
DY	2.56	10.48	4.44	2.80	0.03	2.73	4.57	-9.19%
YoY %	-75.57%	136.04%	58.57%	9,233.33%	-98.90%	-40.26%	-	-
Horiz. %	56.02%	229.32%	97.16%	61.27%	0.66%	59.74%	100.00%	-
P/NAPS	0.92	1.15	1.80	1.23	1.69	1.52	1.08	-2.63%
YoY %	-20.00%	-36.11%	46.34%	-27.22%	11.18%	40.74%	-	-
Horiz. %	85.19%	106.48%	166.67%	113.89%	156.48%	140.74%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	28/08/09	03/09/08	24/08/07	25/08/06	29/08/05	30/07/04	11/08/03	-
Price	1.99	2.46	5.55	3.08	3.22	3.22	1.80	-
P/RPS	0.83	0.71	1.06	1.27	1.23	1.54	1.21	-6.08%
YoY %	16.90%	-33.02%	-16.54%	3.25%	-20.13%	27.27%	-	-
Horiz. %	68.60%	58.68%	87.60%	104.96%	101.65%	127.27%	100.00%	-
P/EPS	84.77	8.72	5.86	9.41	6.84	8.30	7.69	49.12%
YoY %	872.13%	48.81%	-37.73%	37.57%	-17.59%	7.93%	-	-
Horiz. %	1,102.34%	113.39%	76.20%	122.37%	88.95%	107.93%	100.00%	-
EY	1.18	11.46	17.05	10.63	14.62	12.05	13.01	-32.94%
YoY %	-89.70%	-32.79%	60.40%	-27.29%	21.33%	-7.38%	-	-
Horiz. %	9.07%	88.09%	131.05%	81.71%	112.38%	92.62%	100.00%	-
DY	2.51	10.57	4.32	2.60	0.04	2.48	4.44	-9.06%
YoY %	-76.25%	144.68%	66.15%	6,400.00%	-98.39%	-44.14%	-	-
Horiz. %	56.53%	238.06%	97.30%	58.56%	0.90%	55.86%	100.00%	-
P/NAPS	0.93	1.14	1.85	1.32	1.49	1.67	1.11	-2.90%
YoY %	-18.42%	-38.38%	40.15%	-11.41%	-10.78%	50.45%	-	-
Horiz. %	83.78%	102.70%	166.67%	118.92%	134.23%	150.45%	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