[TONGHER] YoY TTM Result on 30-Jun-2013 [#2]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
TTM Result
Revenue	573,475	597,818	528,787	473,332	560,345	530,737	224,825	16.87%
YoY %	-4.07%	13.05%	11.72%	-15.53%	5.58%	136.07%	-	-
Horiz. %	255.08%	265.90%	235.20%	210.53%	249.24%	236.07%	100.00%	-
PBT	27,987	38,200	41,293	30,694	33,076	54,634	27,544	0.26%
YoY %	-26.74%	-7.49%	34.53%	-7.20%	-39.46%	98.35%	-	-
Horiz. %	101.61%	138.69%	149.92%	111.44%	120.08%	198.35%	100.00%	-
Tax	-7,967	-9,005	-8,192	-5,569	-2,414	-3,409	-4,135	11.53%
YoY %	11.53%	-9.92%	-47.10%	-130.70%	29.19%	17.56%	-	-
Horiz. %	192.67%	217.78%	198.11%	134.68%	58.38%	82.44%	100.00%	-
NP	20,020	29,195	33,101	25,125	30,662	51,225	23,409	-2.57%
YoY %	-31.43%	-11.80%	31.75%	-18.06%	-40.14%	118.83%	-	-
Horiz. %	85.52%	124.72%	141.40%	107.33%	130.98%	218.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,027	20,261	24,567	15,457	22,499	39,764	19,265	-6.30%
YoY %	-35.70%	-17.53%	58.94%	-31.30%	-43.42%	106.41%	-	-
Horiz. %	67.62%	105.17%	127.52%	80.23%	116.79%	206.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.47%	23.57%	19.84%	18.14%	7.30%	6.24%	15.01%	-
YoY %	20.79%	18.80%	9.37%	148.49%	16.99%	-58.43%	-	-
Horiz. %	189.67%	157.03%	132.18%	120.85%	48.63%	41.57%	100.00%	-
Total Cost	553,455	568,623	495,686	448,207	529,683	479,512	201,416	18.33%
YoY %	-2.67%	14.71%	10.59%	-15.38%	10.46%	138.07%	-	-
Horiz. %	274.78%	282.31%	246.10%	222.53%	262.98%	238.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	346,766	354,728	328,857	311,408	303,190	306,685	284,347	3.35%
YoY %	-2.24%	7.87%	5.60%	2.71%	-1.14%	7.86%	-	-
Horiz. %	121.95%	124.75%	115.65%	109.52%	106.63%	107.86%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	12,478	7,583	6,325	5,061	27,888	10,185	6,377	11.82%
YoY %	64.55%	19.89%	24.98%	-81.85%	173.81%	59.71%	-	-
Horiz. %	195.67%	118.91%	99.18%	79.36%	437.32%	159.71%	100.00%	-
Div Payout %	95.79%	37.43%	25.75%	32.74%	123.96%	25.62%	33.10%	-
YoY %	155.92%	45.36%	-21.35%	-73.59%	383.84%	-22.60%	-	-
Horiz. %	289.40%	113.08%	77.79%	98.91%	374.50%	77.40%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	346,766	354,728	328,857	311,408	303,190	306,685	284,347	3.35%
YoY %	-2.24%	7.87%	5.60%	2.71%	-1.14%	7.86%	-	-
Horiz. %	121.95%	124.75%	115.65%	109.52%	106.63%	107.86%	100.00%	-
NOSH	124,736	127,142	126,483	126,588	126,858	127,255	127,510	-0.36%
YoY %	-1.89%	0.52%	-0.08%	-0.21%	-0.31%	-0.20%	-	-
Horiz. %	97.82%	99.71%	99.19%	99.28%	99.49%	99.80%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	3.49%	4.88%	6.26%	5.31%	5.47%	9.65%	10.41%	-
YoY %	-28.48%	-22.04%	17.89%	-2.93%	-43.32%	-7.30%	-	-
Horiz. %	33.53%	46.88%	60.13%	51.01%	52.55%	92.70%	100.00%	-
ROE	3.76%	5.71%	7.47%	4.96%	7.42%	12.97%	6.78%	-
YoY %	-34.15%	-23.56%	50.60%	-33.15%	-42.79%	91.30%	-	-
Horiz. %	55.46%	84.22%	110.18%	73.16%	109.44%	191.30%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	459.75	470.19	418.07	373.91	441.71	417.06	176.32	17.30%
YoY %	-2.22%	12.47%	11.81%	-15.35%	5.91%	136.54%	-	-
Horiz. %	260.75%	266.67%	237.11%	212.06%	250.52%	236.54%	100.00%	-
EPS	10.44	15.94	19.42	12.21	17.74	31.25	15.11	-5.97%
YoY %	-34.50%	-17.92%	59.05%	-31.17%	-43.23%	106.82%	-	-
Horiz. %	69.09%	105.49%	128.52%	80.81%	117.41%	206.82%	100.00%	-
DPS	10.00	6.00	5.00	4.00	22.00	8.00	5.00	12.23%
YoY %	66.67%	20.00%	25.00%	-81.82%	175.00%	60.00%	-	-
Horiz. %	200.00%	120.00%	100.00%	80.00%	440.00%	160.00%	100.00%	-
NAPS	2.78	2.79	2.60	2.46	2.39	2.41	2.23	3.73%
YoY %	-0.36%	7.31%	5.69%	2.93%	-0.83%	8.07%	-	-
Horiz. %	124.66%	125.11%	116.59%	110.31%	107.17%	108.07%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 126,588
RPS	364.27	379.74	335.89	300.66	355.93	337.13	142.81	16.87%
YoY %	-4.07%	13.05%	11.72%	-15.53%	5.58%	136.07%	-	-
Horiz. %	255.07%	265.91%	235.20%	210.53%	249.23%	236.07%	100.00%	-
EPS	8.27	12.87	15.61	9.82	14.29	25.26	12.24	-6.32%
YoY %	-35.74%	-17.55%	58.96%	-31.28%	-43.43%	106.37%	-	-
Horiz. %	67.57%	105.15%	127.53%	80.23%	116.75%	206.37%	100.00%	-
DPS	7.93	4.82	4.02	3.21	17.72	6.47	4.05	11.83%
YoY %	64.52%	19.90%	25.23%	-81.88%	173.88%	59.75%	-	-
Horiz. %	195.80%	119.01%	99.26%	79.26%	437.53%	159.75%	100.00%	-
NAPS	2.2027	2.2532	2.0889	1.9781	1.9259	1.9481	1.8062	3.35%
YoY %	-2.24%	7.87%	5.60%	2.71%	-1.14%	7.86%	-	-
Horiz. %	121.95%	124.75%	115.65%	109.52%	106.63%	107.86%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	1.90	1.92	1.94	1.64	2.09	2.40	1.72	-
P/RPS	0.41	0.41	0.46	0.44	0.47	0.58	0.98	-13.50%
YoY %	0.00%	-10.87%	4.55%	-6.38%	-18.97%	-40.82%	-	-
Horiz. %	41.84%	41.84%	46.94%	44.90%	47.96%	59.18%	100.00%	-
P/EPS	18.19	12.05	9.99	13.43	11.78	7.68	11.38	8.12%
YoY %	50.95%	20.62%	-25.61%	14.01%	53.39%	-32.51%	-	-
Horiz. %	159.84%	105.89%	87.79%	118.01%	103.51%	67.49%	100.00%	-
EY	5.50	8.30	10.01	7.45	8.49	13.02	8.78	-7.49%
YoY %	-33.73%	-17.08%	34.36%	-12.25%	-34.79%	48.29%	-	-
Horiz. %	62.64%	94.53%	114.01%	84.85%	96.70%	148.29%	100.00%	-
DY	5.26	3.13	2.58	2.44	10.53	3.33	2.91	10.35%
YoY %	68.05%	21.32%	5.74%	-76.83%	216.22%	14.43%	-	-
Horiz. %	180.76%	107.56%	88.66%	83.85%	361.86%	114.43%	100.00%	-
P/NAPS	0.68	0.69	0.75	0.67	0.87	1.00	0.77	-2.04%
YoY %	-1.45%	-8.00%	11.94%	-22.99%	-13.00%	29.87%	-	-
Horiz. %	88.31%	89.61%	97.40%	87.01%	112.99%	129.87%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	29/08/16	27/08/15	28/08/14	28/08/13	29/08/12	22/08/11	17/08/10	-
Price	2.00	2.00	2.00	1.63	1.91	1.95	1.92	-
P/RPS	0.44	0.43	0.48	0.44	0.43	0.47	1.09	-14.01%
YoY %	2.33%	-10.42%	9.09%	2.33%	-8.51%	-56.88%	-	-
Horiz. %	40.37%	39.45%	44.04%	40.37%	39.45%	43.12%	100.00%	-
P/EPS	19.15	12.55	10.30	13.35	10.77	6.24	12.71	7.06%
YoY %	52.59%	21.84%	-22.85%	23.96%	72.60%	-50.90%	-	-
Horiz. %	150.67%	98.74%	81.04%	105.04%	84.74%	49.10%	100.00%	-
EY	5.22	7.97	9.71	7.49	9.29	16.02	7.87	-6.60%
YoY %	-34.50%	-17.92%	29.64%	-19.38%	-42.01%	103.56%	-	-
Horiz. %	66.33%	101.27%	123.38%	95.17%	118.04%	203.56%	100.00%	-
DY	5.00	3.00	2.50	2.45	11.52	4.10	2.60	11.50%
YoY %	66.67%	20.00%	2.04%	-78.73%	180.98%	57.69%	-	-
Horiz. %	192.31%	115.38%	96.15%	94.23%	443.08%	157.69%	100.00%	-
P/NAPS	0.72	0.72	0.77	0.66	0.80	0.81	0.86	-2.91%
YoY %	0.00%	-6.49%	16.67%	-17.50%	-1.23%	-5.81%	-	-
Horiz. %	83.72%	83.72%	89.53%	76.74%	93.02%	94.19%	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