[TONGHER] YoY TTM Result on 30-Sep-2004 [#3]

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
TTM Result
Revenue	493,689	250,653	207,459	199,055	123,092	95,246	112,341	27.96%
YoY %	96.96%	20.82%	4.22%	61.71%	29.24%	-15.22%	-	-
Horiz. %	439.46%	223.12%	184.67%	177.19%	109.57%	84.78%	100.00%	-
PBT	107,224	54,170	43,139	52,609	26,898	10,695	12,056	43.91%
YoY %	97.94%	25.57%	-18.00%	95.59%	151.50%	-11.29%	-	-
Horiz. %	889.38%	449.32%	357.82%	436.37%	223.11%	88.71%	100.00%	-
Tax	-24,500	-8,675	-10,039	-13,937	-7,559	-2,522	-2,246	48.89%
YoY %	-182.42%	13.59%	27.97%	-84.38%	-199.72%	-12.29%	-	-
Horiz. %	1,090.83%	386.24%	446.97%	620.53%	336.55%	112.29%	100.00%	-
NP	82,724	45,495	33,100	38,672	19,339	8,173	9,810	42.64%
YoY %	81.83%	37.45%	-14.41%	99.97%	136.62%	-16.69%	-	-
Horiz. %	843.26%	463.76%	337.41%	394.21%	197.14%	83.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,926	43,871	33,112	38,672	19,339	8,173	9,810	40.31%
YoY %	70.79%	32.49%	-14.38%	99.97%	136.62%	-16.69%	-	-
Horiz. %	763.77%	447.21%	337.53%	394.21%	197.14%	83.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.85%	16.01%	23.27%	26.49%	28.10%	23.58%	18.63%	-
YoY %	42.72%	-31.20%	-12.16%	-5.73%	19.17%	26.57%	-	-
Horiz. %	122.65%	85.94%	124.91%	142.19%	150.83%	126.57%	100.00%	-
Total Cost	410,965	205,158	174,359	160,383	103,753	87,073	102,531	26.02%
YoY %	100.32%	17.66%	8.71%	54.58%	19.16%	-15.08%	-	-
Horiz. %	400.82%	200.09%	170.05%	156.42%	101.19%	84.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	406,611	169,848	169,340	164,577	135,705	123,767	121,517	22.28%
YoY %	139.40%	0.30%	2.89%	21.28%	9.65%	1.85%	-	-
Horiz. %	334.61%	139.77%	139.35%	135.44%	111.68%	101.85%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Dividend
Div	19,541	13,587	6,874	6,535	6,423	6,393	6,393	20.45%
YoY %	43.82%	97.66%	5.19%	1.74%	0.47%	0.00%	-	-
Horiz. %	305.66%	212.53%	107.52%	102.22%	100.47%	100.00%	100.00%	-
Div Payout %	26.08%	30.97%	20.76%	16.90%	33.21%	78.22%	65.17%	-
YoY %	-15.79%	49.18%	22.84%	-49.11%	-57.54%	20.02%	-	-
Horiz. %	40.02%	47.52%	31.86%	25.93%	50.96%	120.02%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Equity
Net Worth	406,611	169,848	169,340	164,577	135,705	123,767	121,517	22.28%
YoY %	139.40%	0.30%	2.89%	21.28%	9.65%	1.85%	-	-
Horiz. %	334.61%	139.77%	139.35%	135.44%	111.68%	101.85%	100.00%	-
NOSH	127,464	84,924	84,670	82,702	80,777	80,368	79,945	8.08%
YoY %	50.09%	0.30%	2.38%	2.38%	0.51%	0.53%	-	-
Horiz. %	159.44%	106.23%	105.91%	103.45%	101.04%	100.53%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Ratio Analysis
NP Margin	16.76%	18.15%	15.95%	19.43%	15.71%	8.58%	8.73%	-
YoY %	-7.66%	13.79%	-17.91%	23.68%	83.10%	-1.72%	-	-
Horiz. %	191.98%	207.90%	182.70%	222.57%	179.95%	98.28%	100.00%	-
ROE	18.43%	25.83%	19.55%	23.50%	14.25%	6.60%	8.07%	-
YoY %	-28.65%	32.12%	-16.81%	64.91%	115.91%	-18.22%	-	-
Horiz. %	228.38%	320.07%	242.26%	291.20%	176.58%	81.78%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Per Share
RPS	387.32	295.15	245.02	240.69	152.38	118.51	140.52	18.40%
YoY %	31.23%	20.46%	1.80%	57.95%	28.58%	-15.66%	-	-
Horiz. %	275.63%	210.04%	174.37%	171.29%	108.44%	84.34%	100.00%	-
EPS	58.78	51.66	39.11	46.76	23.94	10.17	12.27	29.82%
YoY %	13.78%	32.09%	-16.36%	95.32%	135.40%	-17.11%	-	-
Horiz. %	479.05%	421.03%	318.74%	381.09%	195.11%	82.89%	100.00%	-
DPS	15.33	16.00	8.12	8.00	8.00	8.00	8.00	11.44%
YoY %	-4.19%	97.04%	1.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	191.62%	200.00%	101.50%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.19	2.00	2.00	1.99	1.68	1.54	1.52	13.14%
YoY %	59.50%	0.00%	0.50%	18.45%	9.09%	1.32%	-	-
Horiz. %	209.87%	131.58%	131.58%	130.92%	110.53%	101.32%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Adjusted Per Share Value based on latest NOSH - 82,702
RPS	313.59	159.22	131.78	126.44	78.19	60.50	71.36	27.96%
YoY %	96.95%	20.82%	4.22%	61.71%	29.24%	-15.22%	-	-
Horiz. %	439.45%	223.12%	184.67%	177.19%	109.57%	84.78%	100.00%	-
EPS	47.59	27.87	21.03	24.56	12.28	5.19	6.23	40.31%
YoY %	70.76%	32.52%	-14.37%	100.00%	136.61%	-16.69%	-	-
Horiz. %	763.88%	447.35%	337.56%	394.22%	197.11%	83.31%	100.00%	-
DPS	12.41	8.63	4.37	4.15	4.08	4.06	4.06	20.45%
YoY %	43.80%	97.48%	5.30%	1.72%	0.49%	0.00%	-	-
Horiz. %	305.67%	212.56%	107.64%	102.22%	100.49%	100.00%	100.00%	-
NAPS	2.5828	1.0789	1.0757	1.0454	0.862	0.7862	0.7719	22.28%
YoY %	139.39%	0.30%	2.90%	21.28%	9.64%	1.85%	-	-
Horiz. %	334.60%	139.77%	139.36%	135.43%	111.67%	101.85%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	30/09/02	27/09/01	-
Price	6.55	3.36	3.30	3.30	2.18	1.29	1.12	-
P/RPS	1.69	1.14	1.35	1.37	1.43	1.09	0.80	13.26%
YoY %	48.25%	-15.56%	-1.46%	-4.20%	31.19%	36.25%	-	-
Horiz. %	211.25%	142.50%	168.75%	171.25%	178.75%	136.25%	100.00%	-
P/EPS	11.14	6.50	8.44	7.06	9.11	12.69	9.13	3.37%
YoY %	71.38%	-22.99%	19.55%	-22.50%	-28.21%	38.99%	-	-
Horiz. %	122.02%	71.19%	92.44%	77.33%	99.78%	138.99%	100.00%	-
EY	8.97	15.37	11.85	14.17	10.98	7.88	10.96	-3.28%
YoY %	-41.64%	29.70%	-16.37%	29.05%	39.34%	-28.10%	-	-
Horiz. %	81.84%	140.24%	108.12%	129.29%	100.18%	71.90%	100.00%	-
DY	2.34	4.76	2.46	2.42	3.67	6.20	7.14	-16.95%
YoY %	-50.84%	93.50%	1.65%	-34.06%	-40.81%	-13.17%	-	-
Horiz. %	32.77%	66.67%	34.45%	33.89%	51.40%	86.83%	100.00%	-
P/NAPS	2.05	1.68	1.65	1.66	1.30	0.84	0.74	18.50%
YoY %	22.02%	1.82%	-0.60%	27.69%	54.76%	13.51%	-	-
Horiz. %	277.03%	227.03%	222.97%	224.32%	175.68%	113.51%	100.00%	-

	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	30/09/02	30/09/01	CAGR
Price Multiplier on Announcement Date
Date	26/11/07	28/11/06	29/11/05	05/11/04	28/11/03	21/11/02	23/11/01	-
Price	3.52	3.72	3.14	3.50	2.45	1.30	1.26	-
P/RPS	0.91	1.26	1.28	1.45	1.61	1.10	0.90	0.18%
YoY %	-27.78%	-1.56%	-11.72%	-9.94%	46.36%	22.22%	-	-
Horiz. %	101.11%	140.00%	142.22%	161.11%	178.89%	122.22%	100.00%	-
P/EPS	5.99	7.20	8.03	7.48	10.23	12.78	10.27	-8.58%
YoY %	-16.81%	-10.34%	7.35%	-26.88%	-19.95%	24.44%	-	-
Horiz. %	58.33%	70.11%	78.19%	72.83%	99.61%	124.44%	100.00%	-
EY	16.70	13.89	12.45	13.36	9.77	7.82	9.74	9.39%
YoY %	20.23%	11.57%	-6.81%	36.75%	24.94%	-19.71%	-	-
Horiz. %	171.46%	142.61%	127.82%	137.17%	100.31%	80.29%	100.00%	-
DY	4.36	4.30	2.59	2.29	3.27	6.15	6.35	-6.07%
YoY %	1.40%	66.02%	13.10%	-29.97%	-46.83%	-3.15%	-	-
Horiz. %	68.66%	67.72%	40.79%	36.06%	51.50%	96.85%	100.00%	-
P/NAPS	1.10	1.86	1.57	1.76	1.46	0.84	0.83	4.80%
YoY %	-40.86%	18.47%	-10.80%	20.55%	73.81%	1.20%	-	-
Horiz. %	132.53%	224.10%	189.16%	212.05%	175.90%	101.20%	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