[TONGHER] YoY TTM Result on 30-Sep-2014 [#3]

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
TTM Result
Revenue	662,784	571,988	596,178	536,791	499,833	524,058	582,911	2.16%
YoY %	15.87%	-4.06%	11.06%	7.39%	-4.62%	-10.10%	-	-
Horiz. %	113.70%	98.13%	102.28%	92.09%	85.75%	89.90%	100.00%	-
PBT	86,781	40,449	22,161	48,424	35,511	29,257	51,744	8.99%
YoY %	114.54%	82.52%	-54.24%	36.36%	21.38%	-43.46%	-	-
Horiz. %	167.71%	78.17%	42.83%	93.58%	68.63%	56.54%	100.00%	-
Tax	-17,225	-10,190	-6,843	-8,086	-6,855	-2,573	-3,993	27.55%
YoY %	-69.04%	-48.91%	15.37%	-17.96%	-166.42%	35.56%	-	-
Horiz. %	431.38%	255.20%	171.37%	202.50%	171.68%	64.44%	100.00%	-
NP	69,556	30,259	15,318	40,338	28,656	26,684	47,751	6.46%
YoY %	129.87%	97.54%	-62.03%	40.77%	7.39%	-44.12%	-	-
Horiz. %	145.66%	63.37%	32.08%	84.48%	60.01%	55.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	61,525	19,816	10,792	29,675	18,423	19,134	35,453	9.61%
YoY %	210.48%	83.62%	-63.63%	61.08%	-3.72%	-46.03%	-	-
Horiz. %	173.54%	55.89%	30.44%	83.70%	51.96%	53.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.85%	25.19%	30.88%	16.70%	19.30%	8.79%	7.72%	-
YoY %	-21.20%	-18.43%	84.91%	-13.47%	119.57%	13.86%	-	-
Horiz. %	257.12%	326.30%	400.00%	216.32%	250.00%	113.86%	100.00%	-
Total Cost	593,228	541,729	580,860	496,453	471,177	497,374	535,160	1.73%
YoY %	9.51%	-6.74%	17.00%	5.36%	-5.27%	-7.06%	-	-
Horiz. %	110.85%	101.23%	108.54%	92.77%	88.04%	92.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	450,002	355,607	362,500	332,312	319,229	299,481	314,363	6.15%
YoY %	26.54%	-1.90%	9.08%	4.10%	6.59%	-4.73%	-	-
Horiz. %	143.15%	113.12%	115.31%	105.71%	101.55%	95.27%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	44,049	12,478	7,583	6,325	5,061	27,888	10,185	27.61%
YoY %	253.01%	64.55%	19.89%	24.98%	-81.85%	173.81%	-	-
Horiz. %	432.49%	122.51%	74.45%	62.10%	49.69%	273.81%	100.00%	-
Div Payout %	71.60%	62.97%	70.27%	21.32%	27.47%	145.76%	28.73%	-
YoY %	13.70%	-10.39%	229.60%	-22.39%	-81.15%	407.34%	-	-
Horiz. %	249.22%	219.18%	244.59%	74.21%	95.61%	507.34%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	450,002	355,607	362,500	332,312	319,229	299,481	314,363	6.15%
YoY %	26.54%	-1.90%	9.08%	4.10%	6.59%	-4.73%	-	-
Horiz. %	143.15%	113.12%	115.31%	105.71%	101.55%	95.27%	100.00%	-
NOSH	157,430	124,774	124,999	126,354	126,678	126,363	127,272	3.60%
YoY %	26.17%	-0.18%	-1.07%	-0.26%	0.25%	-0.71%	-	-
Horiz. %	123.70%	98.04%	98.21%	99.28%	99.53%	99.29%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	10.49%	5.29%	2.57%	7.51%	5.73%	5.09%	8.19%	-
YoY %	98.30%	105.84%	-65.78%	31.06%	12.57%	-37.85%	-	-
Horiz. %	128.08%	64.59%	31.38%	91.70%	69.96%	62.15%	100.00%	-
ROE	13.67%	5.57%	2.98%	8.93%	5.77%	6.39%	11.28%	-
YoY %	145.42%	86.91%	-66.63%	54.77%	-9.70%	-43.35%	-	-
Horiz. %	121.19%	49.38%	26.42%	79.17%	51.15%	56.65%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	428.60	458.42	476.94	424.83	394.57	414.72	458.00	-1.09%
YoY %	-6.50%	-3.88%	12.27%	7.67%	-4.86%	-9.45%	-	-
Horiz. %	93.58%	100.09%	104.14%	92.76%	86.15%	90.55%	100.00%	-
EPS	39.79	15.88	8.63	23.49	14.54	15.14	27.86	6.11%
YoY %	150.57%	84.01%	-63.26%	61.55%	-3.96%	-45.66%	-	-
Horiz. %	142.82%	57.00%	30.98%	84.31%	52.19%	54.34%	100.00%	-
DPS	28.49	10.00	6.00	5.00	4.00	22.00	8.00	23.55%
YoY %	184.90%	66.67%	20.00%	25.00%	-81.82%	175.00%	-	-
Horiz. %	356.12%	125.00%	75.00%	62.50%	50.00%	275.00%	100.00%	-
NAPS	2.91	2.85	2.90	2.63	2.52	2.37	2.47	2.76%
YoY %	2.11%	-1.72%	10.27%	4.37%	6.33%	-4.05%	-	-
Horiz. %	117.81%	115.38%	117.41%	106.48%	102.02%	95.95%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 126,354
RPS	421.00	363.33	378.69	340.97	317.50	332.88	370.27	2.16%
YoY %	15.87%	-4.06%	11.06%	7.39%	-4.62%	-10.10%	-	-
Horiz. %	113.70%	98.13%	102.27%	92.09%	85.75%	89.90%	100.00%	-
EPS	39.08	12.59	6.86	18.85	11.70	12.15	22.52	9.61%
YoY %	210.41%	83.53%	-63.61%	61.11%	-3.70%	-46.05%	-	-
Horiz. %	173.53%	55.91%	30.46%	83.70%	51.95%	53.95%	100.00%	-
DPS	27.98	7.93	4.82	4.02	3.21	17.72	6.47	27.61%
YoY %	252.84%	64.52%	19.90%	25.23%	-81.88%	173.88%	-	-
Horiz. %	432.46%	122.57%	74.50%	62.13%	49.61%	273.88%	100.00%	-
NAPS	2.8584	2.2588	2.3026	2.1109	2.0278	1.9023	1.9968	6.15%
YoY %	26.55%	-1.90%	9.08%	4.10%	6.60%	-4.73%	-	-
Horiz. %	143.15%	113.12%	115.31%	105.71%	101.55%	95.27%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	3.60	2.03	1.73	2.20	1.72	1.81	1.90	-
P/RPS	0.84	0.44	0.36	0.52	0.44	0.44	0.41	12.68%
YoY %	90.91%	22.22%	-30.77%	18.18%	0.00%	7.32%	-	-
Horiz. %	204.88%	107.32%	87.80%	126.83%	107.32%	107.32%	100.00%	-
P/EPS	9.05	12.78	20.04	9.37	11.83	11.95	6.82	4.82%
YoY %	-29.19%	-36.23%	113.87%	-20.79%	-1.00%	75.22%	-	-
Horiz. %	132.70%	187.39%	293.84%	137.39%	173.46%	175.22%	100.00%	-
EY	11.05	7.82	4.99	10.68	8.46	8.37	14.66	-4.59%
YoY %	41.30%	56.71%	-53.28%	26.24%	1.08%	-42.91%	-	-
Horiz. %	75.38%	53.34%	34.04%	72.85%	57.71%	57.09%	100.00%	-
DY	7.91	4.93	3.47	2.27	2.33	12.15	4.21	11.07%
YoY %	60.45%	42.07%	52.86%	-2.58%	-80.82%	188.60%	-	-
Horiz. %	187.89%	117.10%	82.42%	53.92%	55.34%	288.60%	100.00%	-
P/NAPS	1.24	0.71	0.60	0.84	0.68	0.76	0.77	8.25%
YoY %	74.65%	18.33%	-28.57%	23.53%	-10.53%	-1.30%	-	-
Horiz. %	161.04%	92.21%	77.92%	109.09%	88.31%	98.70%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	27/11/17	28/11/16	26/11/15	27/11/14	27/11/13	26/11/12	29/11/11	-
Price	3.75	2.04	1.96	2.16	1.80	1.85	2.04	-
P/RPS	0.87	0.45	0.41	0.51	0.46	0.45	0.45	11.60%
YoY %	93.33%	9.76%	-19.61%	10.87%	2.22%	0.00%	-	-
Horiz. %	193.33%	100.00%	91.11%	113.33%	102.22%	100.00%	100.00%	-
P/EPS	9.43	12.85	22.70	9.20	12.38	12.22	7.32	4.30%
YoY %	-26.61%	-43.39%	146.74%	-25.69%	1.31%	66.94%	-	-
Horiz. %	128.83%	175.55%	310.11%	125.68%	169.13%	166.94%	100.00%	-
EY	10.61	7.79	4.40	10.87	8.08	8.18	13.65	-4.10%
YoY %	36.20%	77.05%	-59.52%	34.53%	-1.22%	-40.07%	-	-
Horiz. %	77.73%	57.07%	32.23%	79.63%	59.19%	59.93%	100.00%	-
DY	7.60	4.90	3.06	2.31	2.22	11.89	3.92	11.65%
YoY %	55.10%	60.13%	32.47%	4.05%	-81.33%	203.32%	-	-
Horiz. %	193.88%	125.00%	78.06%	58.93%	56.63%	303.32%	100.00%	-
P/NAPS	1.29	0.72	0.68	0.82	0.71	0.78	0.83	7.61%
YoY %	79.17%	5.88%	-17.07%	15.49%	-8.97%	-6.02%	-	-
Horiz. %	155.42%	86.75%	81.93%	98.80%	85.54%	93.98%	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