[TONGHER] YoY TTM Result on 30-Sep-2002 [#3]

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
TTM Result
Revenue	207,459	199,055	123,092	95,246	112,341	108,360	13.86%
YoY %	4.22%	61.71%	29.24%	-15.22%	3.67%	-	-
Horiz. %	191.45%	183.70%	113.60%	87.90%	103.67%	100.00%	-
PBT	43,139	52,609	26,898	10,695	12,056	20,283	16.28%
YoY %	-18.00%	95.59%	151.50%	-11.29%	-40.56%	-	-
Horiz. %	212.69%	259.37%	132.61%	52.73%	59.44%	100.00%	-
Tax	-10,039	-13,937	-7,559	-2,522	-2,246	-5,116	14.42%
YoY %	27.97%	-84.38%	-199.72%	-12.29%	56.10%	-	-
Horiz. %	196.23%	272.42%	147.75%	49.30%	43.90%	100.00%	-
NP	33,100	38,672	19,339	8,173	9,810	15,167	16.88%
YoY %	-14.41%	99.97%	136.62%	-16.69%	-35.32%	-	-
Horiz. %	218.24%	254.97%	127.51%	53.89%	64.68%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
NP to SH	33,112	38,672	19,339	8,173	9,810	15,167	16.89%
YoY %	-14.38%	99.97%	136.62%	-16.69%	-35.32%	-	-
Horiz. %	218.32%	254.97%	127.51%	53.89%	64.68%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Tax Rate	23.27%	26.49%	28.10%	23.58%	18.63%	25.22%	-
YoY %	-12.16%	-5.73%	19.17%	26.57%	-26.13%	-	-
Horiz. %	92.27%	105.04%	111.42%	93.50%	73.87%	100.00%	-
Total Cost	174,359	160,383	103,753	87,073	102,531	93,193	13.33%
YoY %	8.71%	54.58%	19.16%	-15.08%	10.02%	-	-
Horiz. %	187.09%	172.10%	111.33%	93.43%	110.02%	100.00%	-
							-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-
Net Worth	169,340	164,577	135,705	123,767	121,517	118,026	7.48%
YoY %	2.89%	21.28%	9.65%	1.85%	2.96%	-	-
Horiz. %	143.48%	139.44%	114.98%	104.86%	102.96%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Dividend
Div	6,874	6,535	6,423	6,393	6,393	6,195	2.10%
YoY %	5.19%	1.74%	0.47%	0.00%	3.20%	-	-
Horiz. %	110.96%	105.49%	103.68%	103.20%	103.20%	100.00%	-
Div Payout %	20.76%	16.90%	33.21%	78.22%	65.17%	40.85%	-
YoY %	22.84%	-49.11%	-57.54%	20.02%	59.53%	-	-
Horiz. %	50.82%	41.37%	81.30%	191.48%	159.53%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Equity
Net Worth	169,340	164,577	135,705	123,767	121,517	118,026	7.48%
YoY %	2.89%	21.28%	9.65%	1.85%	2.96%	-	-
Horiz. %	143.48%	139.44%	114.98%	104.86%	102.96%	100.00%	-
NOSH	84,670	82,702	80,777	80,368	79,945	79,963	1.14%
YoY %	2.38%	2.38%	0.51%	0.53%	-0.02%	-	-
Horiz. %	105.89%	103.43%	101.02%	100.51%	99.98%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Ratio Analysis
NP Margin	15.95%	19.43%	15.71%	8.58%	8.73%	14.00%	-
YoY %	-17.91%	23.68%	83.10%	-1.72%	-37.64%	-	-
Horiz. %	113.93%	138.79%	112.21%	61.29%	62.36%	100.00%	-
ROE	19.55%	23.50%	14.25%	6.60%	8.07%	12.85%	-
YoY %	-16.81%	64.91%	115.91%	-18.22%	-37.20%	-	-
Horiz. %	152.14%	182.88%	110.89%	51.36%	62.80%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Per Share
RPS	245.02	240.69	152.38	118.51	140.52	135.51	12.56%
YoY %	1.80%	57.95%	28.58%	-15.66%	3.70%	-	-
Horiz. %	180.81%	177.62%	112.45%	87.45%	103.70%	100.00%	-
EPS	39.11	46.76	23.94	10.17	12.27	18.97	15.56%
YoY %	-16.36%	95.32%	135.40%	-17.11%	-35.32%	-	-
Horiz. %	206.17%	246.49%	126.20%	53.61%	64.68%	100.00%	-
DPS	8.12	8.00	8.00	8.00	8.00	7.75	0.93%
YoY %	1.50%	0.00%	0.00%	0.00%	3.23%	-	-
Horiz. %	104.77%	103.23%	103.23%	103.23%	103.23%	100.00%	-
NAPS	2.00	1.99	1.68	1.54	1.52	1.476	6.26%
YoY %	0.50%	18.45%	9.09%	1.32%	2.98%	-	-
Horiz. %	135.50%	134.82%	113.82%	104.34%	102.98%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Adjusted Per Share Value based on latest NOSH - 80,368
RPS	131.78	126.44	78.19	60.50	71.36	68.83	13.86%
YoY %	4.22%	61.71%	29.24%	-15.22%	3.68%	-	-
Horiz. %	191.46%	183.70%	113.60%	87.90%	103.68%	100.00%	-
EPS	21.03	24.56	12.28	5.19	6.23	9.63	16.89%
YoY %	-14.37%	100.00%	136.61%	-16.69%	-35.31%	-	-
Horiz. %	218.38%	255.04%	127.52%	53.89%	64.69%	100.00%	-
DPS	4.37	4.15	4.08	4.06	4.06	3.94	2.09%
YoY %	5.30%	1.72%	0.49%	0.00%	3.05%	-	-
Horiz. %	110.91%	105.33%	103.55%	103.05%	103.05%	100.00%	-
NAPS	1.0757	1.0454	0.862	0.7862	0.7719	0.7497	7.48%
YoY %	2.90%	21.28%	9.64%	1.85%	2.96%	-	-
Horiz. %	143.48%	139.44%	114.98%	104.87%	102.96%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/05	30/09/04	30/09/03	30/09/02	27/09/01	29/09/00	-
Price	3.30	3.30	2.18	1.29	1.12	1.79	-
P/RPS	1.35	1.37	1.43	1.09	0.80	1.32	0.45%
YoY %	-1.46%	-4.20%	31.19%	36.25%	-39.39%	-	-
Horiz. %	102.27%	103.79%	108.33%	82.58%	60.61%	100.00%	-
P/EPS	8.44	7.06	9.11	12.69	9.13	9.44	-2.21%
YoY %	19.55%	-22.50%	-28.21%	38.99%	-3.28%	-	-
Horiz. %	89.41%	74.79%	96.50%	134.43%	96.72%	100.00%	-
EY	11.85	14.17	10.98	7.88	10.96	10.60	2.25%
YoY %	-16.37%	29.05%	39.34%	-28.10%	3.40%	-	-
Horiz. %	111.79%	133.68%	103.58%	74.34%	103.40%	100.00%	-
DY	2.46	2.42	3.67	6.20	7.14	4.33	-10.68%
YoY %	1.65%	-34.06%	-40.81%	-13.17%	64.90%	-	-
Horiz. %	56.81%	55.89%	84.76%	143.19%	164.90%	100.00%	-
P/NAPS	1.65	1.66	1.30	0.84	0.74	1.21	6.39%
YoY %	-0.60%	27.69%	54.76%	13.51%	-38.84%	-	-
Horiz. %	136.36%	137.19%	107.44%	69.42%	61.16%	100.00%	-

	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	30/09/00	CAGR
Price Multiplier on Announcement Date
Date	29/11/05	05/11/04	28/11/03	21/11/02	23/11/01	20/12/00	-
Price	3.14	3.50	2.45	1.30	1.26	1.59	-
P/RPS	1.28	1.45	1.61	1.10	0.90	1.17	1.81%
YoY %	-11.72%	-9.94%	46.36%	22.22%	-23.08%	-	-
Horiz. %	109.40%	123.93%	137.61%	94.02%	76.92%	100.00%	-
P/EPS	8.03	7.48	10.23	12.78	10.27	8.38	-0.84%
YoY %	7.35%	-26.88%	-19.95%	24.44%	22.55%	-	-
Horiz. %	95.82%	89.26%	122.08%	152.51%	122.55%	100.00%	-
EY	12.45	13.36	9.77	7.82	9.74	11.93	0.85%
YoY %	-6.81%	36.75%	24.94%	-19.71%	-18.36%	-	-
Horiz. %	104.36%	111.99%	81.89%	65.55%	81.64%	100.00%	-
DY	2.59	2.29	3.27	6.15	6.35	4.87	-11.85%
YoY %	13.10%	-29.97%	-46.83%	-3.15%	30.39%	-	-
Horiz. %	53.18%	47.02%	67.15%	126.28%	130.39%	100.00%	-
P/NAPS	1.57	1.76	1.46	0.84	0.83	1.08	7.76%
YoY %	-10.80%	20.55%	73.81%	1.20%	-23.15%	-	-
Horiz. %	145.37%	162.96%	135.19%	77.78%	76.85%	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