[TONGHER] YoY TTM Result on 30-Sep-2006 [#3]

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
TTM Result
Revenue	253,036	403,528	493,689	250,653	207,459	199,055	123,092	12.74%
YoY %	-37.29%	-18.26%	96.96%	20.82%	4.22%	61.71%	-	-
Horiz. %	205.57%	327.83%	401.07%	203.63%	168.54%	161.71%	100.00%	-
PBT	3,204	39,462	107,224	54,170	43,139	52,609	26,898	-29.83%
YoY %	-91.88%	-63.20%	97.94%	25.57%	-18.00%	95.59%	-	-
Horiz. %	11.91%	146.71%	398.63%	201.39%	160.38%	195.59%	100.00%	-
Tax	1,363	-7,868	-24,500	-8,675	-10,039	-13,937	-7,559	-
YoY %	117.32%	67.89%	-182.42%	13.59%	27.97%	-84.38%	-	-
Horiz. %	-18.03%	104.09%	324.12%	114.76%	132.81%	184.38%	100.00%	-
NP	4,567	31,594	82,724	45,495	33,100	38,672	19,339	-21.36%
YoY %	-85.54%	-61.81%	81.83%	37.45%	-14.41%	99.97%	-	-
Horiz. %	23.62%	163.37%	427.76%	235.25%	171.16%	199.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	314	26,940	74,926	43,871	33,112	38,672	19,339	-49.64%
YoY %	-98.83%	-64.04%	70.79%	32.49%	-14.38%	99.97%	-	-
Horiz. %	1.62%	139.30%	387.43%	226.85%	171.22%	199.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-42.54%	19.94%	22.85%	16.01%	23.27%	26.49%	28.10%	-
YoY %	-313.34%	-12.74%	42.72%	-31.20%	-12.16%	-5.73%	-	-
Horiz. %	-151.39%	70.96%	81.32%	56.98%	82.81%	94.27%	100.00%	-
Total Cost	248,469	371,934	410,965	205,158	174,359	160,383	103,753	15.65%
YoY %	-33.20%	-9.50%	100.32%	17.66%	8.71%	54.58%	-	-
Horiz. %	239.48%	358.48%	396.10%	197.74%	168.05%	154.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	274,817	280,545	406,611	169,848	169,340	164,577	135,705	12.46%
YoY %	-2.04%	-31.00%	139.40%	0.30%	2.89%	21.28%	-	-
Horiz. %	202.51%	206.73%	299.63%	125.16%	124.79%	121.28%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	6,444	20,373	19,541	13,587	6,874	6,535	6,423	0.05%
YoY %	-68.37%	4.26%	43.82%	97.66%	5.19%	1.74%	-	-
Horiz. %	100.33%	317.19%	304.23%	211.54%	107.02%	101.74%	100.00%	-
Div Payout %	2,052.37%	75.63%	26.08%	30.97%	20.76%	16.90%	33.21%	-
YoY %	2,613.70%	189.99%	-15.79%	49.18%	22.84%	-49.11%	-	-
Horiz. %	6,179.98%	227.73%	78.53%	93.26%	62.51%	50.89%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	274,817	280,545	406,611	169,848	169,340	164,577	135,705	12.46%
YoY %	-2.04%	-31.00%	139.40%	0.30%	2.89%	21.28%	-	-
Horiz. %	202.51%	206.73%	299.63%	125.16%	124.79%	121.28%	100.00%	-
NOSH	127,230	127,520	127,464	84,924	84,670	82,702	80,777	7.85%
YoY %	-0.23%	0.04%	50.09%	0.30%	2.38%	2.38%	-	-
Horiz. %	157.51%	157.87%	157.80%	105.13%	104.82%	102.38%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	1.80%	7.83%	16.76%	18.15%	15.95%	19.43%	15.71%	-
YoY %	-77.01%	-53.28%	-7.66%	13.79%	-17.91%	23.68%	-	-
Horiz. %	11.46%	49.84%	106.68%	115.53%	101.53%	123.68%	100.00%	-
ROE	0.11%	9.60%	18.43%	25.83%	19.55%	23.50%	14.25%	-
YoY %	-98.85%	-47.91%	-28.65%	32.12%	-16.81%	64.91%	-	-
Horiz. %	0.77%	67.37%	129.33%	181.26%	137.19%	164.91%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	198.88	316.44	387.32	295.15	245.02	240.69	152.38	4.53%
YoY %	-37.15%	-18.30%	31.23%	20.46%	1.80%	57.95%	-	-
Horiz. %	130.52%	207.67%	254.18%	193.69%	160.80%	157.95%	100.00%	-
EPS	0.25	21.13	58.78	51.66	39.11	46.76	23.94	-53.21%
YoY %	-98.82%	-64.05%	13.78%	32.09%	-16.36%	95.32%	-	-
Horiz. %	1.04%	88.26%	245.53%	215.79%	163.37%	195.32%	100.00%	-
DPS	5.00	16.00	15.33	16.00	8.12	8.00	8.00	-7.52%
YoY %	-68.75%	4.37%	-4.19%	97.04%	1.50%	0.00%	-	-
Horiz. %	62.50%	200.00%	191.62%	200.00%	101.50%	100.00%	100.00%	-
NAPS	2.16	2.20	3.19	2.00	2.00	1.99	1.68	4.27%
YoY %	-1.82%	-31.03%	59.50%	0.00%	0.50%	18.45%	-	-
Horiz. %	128.57%	130.95%	189.88%	119.05%	119.05%	118.45%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 84,924
RPS	160.73	256.32	313.59	159.22	131.78	126.44	78.19	12.74%
YoY %	-37.29%	-18.26%	96.95%	20.82%	4.22%	61.71%	-	-
Horiz. %	205.56%	327.82%	401.06%	203.63%	168.54%	161.71%	100.00%	-
EPS	0.20	17.11	47.59	27.87	21.03	24.56	12.28	-49.62%
YoY %	-98.83%	-64.05%	70.76%	32.52%	-14.37%	100.00%	-	-
Horiz. %	1.63%	139.33%	387.54%	226.95%	171.25%	200.00%	100.00%	-
DPS	4.09	12.94	12.41	8.63	4.37	4.15	4.08	0.04%
YoY %	-68.39%	4.27%	43.80%	97.48%	5.30%	1.72%	-	-
Horiz. %	100.25%	317.16%	304.17%	211.52%	107.11%	101.72%	100.00%	-
NAPS	1.7456	1.782	2.5828	1.0789	1.0757	1.0454	0.862	12.46%
YoY %	-2.04%	-31.01%	139.39%	0.30%	2.90%	21.28%	-	-
Horiz. %	202.51%	206.73%	299.63%	125.16%	124.79%	121.28%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	1.81	2.26	6.55	3.36	3.30	3.30	2.18	-
P/RPS	0.91	0.71	1.69	1.14	1.35	1.37	1.43	-7.24%
YoY %	28.17%	-57.99%	48.25%	-15.56%	-1.46%	-4.20%	-	-
Horiz. %	63.64%	49.65%	118.18%	79.72%	94.41%	95.80%	100.00%	-
P/EPS	733.40	10.70	11.14	6.50	8.44	7.06	9.11	107.65%
YoY %	6,754.21%	-3.95%	71.38%	-22.99%	19.55%	-22.50%	-	-
Horiz. %	8,050.49%	117.45%	122.28%	71.35%	92.65%	77.50%	100.00%	-
EY	0.14	9.35	8.97	15.37	11.85	14.17	10.98	-51.63%
YoY %	-98.50%	4.24%	-41.64%	29.70%	-16.37%	29.05%	-	-
Horiz. %	1.28%	85.15%	81.69%	139.98%	107.92%	129.05%	100.00%	-
DY	2.76	7.08	2.34	4.76	2.46	2.42	3.67	-4.63%
YoY %	-61.02%	202.56%	-50.84%	93.50%	1.65%	-34.06%	-	-
Horiz. %	75.20%	192.92%	63.76%	129.70%	67.03%	65.94%	100.00%	-
P/NAPS	0.84	1.03	2.05	1.68	1.65	1.66	1.30	-7.01%
YoY %	-18.45%	-49.76%	22.02%	1.82%	-0.60%	27.69%	-	-
Horiz. %	64.62%	79.23%	157.69%	129.23%	126.92%	127.69%	100.00%	-

	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	25/11/09	26/11/08	26/11/07	28/11/06	29/11/05	05/11/04	28/11/03	-
Price	1.69	1.68	3.52	3.72	3.14	3.50	2.45	-
P/RPS	0.85	0.53	0.91	1.26	1.28	1.45	1.61	-10.09%
YoY %	60.38%	-41.76%	-27.78%	-1.56%	-11.72%	-9.94%	-	-
Horiz. %	52.80%	32.92%	56.52%	78.26%	79.50%	90.06%	100.00%	-
P/EPS	684.77	7.95	5.99	7.20	8.03	7.48	10.23	101.37%
YoY %	8,513.46%	32.72%	-16.81%	-10.34%	7.35%	-26.88%	-	-
Horiz. %	6,693.74%	77.71%	58.55%	70.38%	78.49%	73.12%	100.00%	-
EY	0.15	12.58	16.70	13.89	12.45	13.36	9.77	-50.11%
YoY %	-98.81%	-24.67%	20.23%	11.57%	-6.81%	36.75%	-	-
Horiz. %	1.54%	128.76%	170.93%	142.17%	127.43%	136.75%	100.00%	-
DY	2.96	9.52	4.36	4.30	2.59	2.29	3.27	-1.64%
YoY %	-68.91%	118.35%	1.40%	66.02%	13.10%	-29.97%	-	-
Horiz. %	90.52%	291.13%	133.33%	131.50%	79.20%	70.03%	100.00%	-
P/NAPS	0.78	0.76	1.10	1.86	1.57	1.76	1.46	-9.91%
YoY %	2.63%	-30.91%	-40.86%	18.47%	-10.80%	20.55%	-	-
Horiz. %	53.42%	52.05%	75.34%	127.40%	107.53%	120.55%	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