[TONGHER] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Annualized Quarter Result
Revenue	222,818	190,468	200,464	199,252	208,232	218,716	217,658	1.57%
YoY %	16.98%	-4.99%	0.61%	-4.31%	-4.79%	0.49%	-	-
Horiz. %	102.37%	87.51%	92.10%	91.54%	95.67%	100.49%	100.00%	-
PBT	44,120	29,044	35,357	42,348	49,596	55,888	57,377	-16.10%
YoY %	51.91%	-17.86%	-16.51%	-14.61%	-11.26%	-2.60%	-	-
Horiz. %	76.89%	50.62%	61.62%	73.81%	86.44%	97.40%	100.00%	-
Tax	-10,868	-8,344	-5,711	-12,012	-13,754	-15,300	-13,412	-13.11%
YoY %	-30.25%	-46.10%	52.46%	12.67%	10.10%	-14.08%	-	-
Horiz. %	81.03%	62.21%	42.58%	89.56%	102.55%	114.08%	100.00%	-
NP	33,252	20,700	29,646	30,336	35,842	40,588	43,965	-17.03%
YoY %	60.64%	-30.18%	-2.27%	-15.36%	-11.69%	-7.68%	-	-
Horiz. %	75.63%	47.08%	67.43%	69.00%	81.52%	92.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,410	20,700	29,676	30,369	35,880	40,588	43,965	-18.44%
YoY %	56.57%	-30.25%	-2.28%	-15.36%	-11.60%	-7.68%	-	-
Horiz. %	73.72%	47.08%	67.50%	69.08%	81.61%	92.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.63%	28.73%	16.15%	28.36%	27.73%	27.38%	23.38%	-
YoY %	-14.27%	77.89%	-43.05%	2.27%	1.28%	17.11%	-	-
Horiz. %	105.35%	122.88%	69.08%	121.30%	118.61%	117.11%	100.00%	-
Total Cost	189,566	169,768	170,818	168,916	172,390	178,128	173,693	6.02%
YoY %	11.66%	-0.61%	1.13%	-2.02%	-3.22%	2.55%	-	-
Horiz. %	109.14%	97.74%	98.34%	97.25%	99.25%	102.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	197,891	193,109	185,917	167,786	180,486	180,972	169,825	10.76%
YoY %	2.48%	3.87%	10.81%	-7.04%	-0.27%	6.56%	-	-
Horiz. %	116.53%	113.71%	109.48%	98.80%	106.28%	106.56%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Dividend
Div	135	-	18,507	20,134	200	-	-	-
YoY %	0.00%	-	-8.08%	9,967.00%	0.00%	-	-	-
Horiz. %	67.50%	-	9,253.50%	10,067.00%	100.00%	-	-	-
Div Payout %	0.42%	-	62.37%	66.30%	0.56%	-	-	-
YoY %	0.00%	-	-5.93%	11,739.29%	0.00%	-	-	-
Horiz. %	75.00%	-	11,137.50%	11,839.29%	100.00%	-	-	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Equity
Net Worth	197,891	193,109	185,917	167,786	180,486	180,972	169,825	10.76%
YoY %	2.48%	3.87%	10.81%	-7.04%	-0.27%	6.56%	-	-
Horiz. %	116.53%	113.71%	109.48%	98.80%	106.28%	106.56%	100.00%	-
NOSH	84,931	84,697	84,125	83,893	83,558	83,014	82,439	2.01%
YoY %	0.28%	0.68%	0.28%	0.40%	0.66%	0.70%	-	-
Horiz. %	103.02%	102.74%	102.05%	101.76%	101.36%	100.70%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Ratio Analysis
NP Margin	14.92%	10.87%	14.79%	15.22%	17.21%	18.56%	20.20%	-
YoY %	37.26%	-26.50%	-2.83%	-11.56%	-7.27%	-8.12%	-	-
Horiz. %	73.86%	53.81%	73.22%	75.35%	85.20%	91.88%	100.00%	-
ROE	16.38%	10.72%	15.96%	18.10%	19.88%	22.43%	25.89%	-
YoY %	52.80%	-32.83%	-11.82%	-8.95%	-11.37%	-13.36%	-	-
Horiz. %	63.27%	41.41%	61.65%	69.91%	76.79%	86.64%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Per Share
RPS	262.35	224.88	238.29	237.51	249.21	263.47	264.02	-0.42%
YoY %	16.66%	-5.63%	0.33%	-4.69%	-5.41%	-0.21%	-	-
Horiz. %	99.37%	85.18%	90.25%	89.96%	94.39%	99.79%	100.00%	-
EPS	38.16	24.44	35.28	36.20	42.94	48.96	53.33	-20.04%
YoY %	56.14%	-30.73%	-2.54%	-15.70%	-12.30%	-8.19%	-	-
Horiz. %	71.55%	45.83%	66.15%	67.88%	80.52%	91.81%	100.00%	-
DPS	0.16	0.00	22.00	24.00	0.24	0.00	0.00	-
YoY %	0.00%	0.00%	-8.33%	9,900.00%	0.00%	0.00%	-	-
Horiz. %	66.67%	0.00%	9,166.67%	10,000.00%	100.00%	-	-	-
NAPS	2.33	2.28	2.21	2.00	2.16	2.18	2.06	8.58%
YoY %	2.19%	3.17%	10.50%	-7.41%	-0.92%	5.83%	-	-
Horiz. %	113.11%	110.68%	107.28%	97.09%	104.85%	105.83%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 84,670
RPS	141.53	120.99	127.34	126.57	132.27	138.93	138.26	1.57%
YoY %	16.98%	-4.99%	0.61%	-4.31%	-4.79%	0.48%	-	-
Horiz. %	102.37%	87.51%	92.10%	91.54%	95.67%	100.48%	100.00%	-
EPS	20.59	13.15	18.85	19.29	22.79	25.78	27.93	-18.43%
YoY %	56.58%	-30.24%	-2.28%	-15.36%	-11.60%	-7.70%	-	-
Horiz. %	73.72%	47.08%	67.49%	69.07%	81.60%	92.30%	100.00%	-
DPS	0.09	0.00	11.76	12.79	0.13	0.00	0.00	-
YoY %	0.00%	0.00%	-8.05%	9,738.46%	0.00%	0.00%	-	-
Horiz. %	69.23%	0.00%	9,046.15%	9,838.46%	100.00%	-	-	-
NAPS	1.257	1.2266	1.181	1.0658	1.1465	1.1495	1.0787	10.76%
YoY %	2.48%	3.86%	10.81%	-7.04%	-0.26%	6.56%	-	-
Horiz. %	116.53%	113.71%	109.48%	98.80%	106.29%	106.56%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	-
Price	2.86	2.82	2.39	3.30	3.66	3.78	4.30	-
P/RPS	1.09	1.25	1.00	1.39	1.47	1.43	1.63	-23.58%
YoY %	-12.80%	25.00%	-28.06%	-5.44%	2.80%	-12.27%	-	-
Horiz. %	66.87%	76.69%	61.35%	85.28%	90.18%	87.73%	100.00%	-
P/EPS	7.49	11.54	6.78	9.12	8.52	7.73	8.06	-4.78%
YoY %	-35.10%	70.21%	-25.66%	7.04%	10.22%	-4.09%	-	-
Horiz. %	92.93%	143.18%	84.12%	113.15%	105.71%	95.91%	100.00%	-
EY	13.34	8.67	14.76	10.97	11.73	12.93	12.40	5.00%
YoY %	53.86%	-41.26%	34.55%	-6.48%	-9.28%	4.27%	-	-
Horiz. %	107.58%	69.92%	119.03%	88.47%	94.60%	104.27%	100.00%	-
DY	0.06	0.00	9.21	7.27	0.07	0.00	0.00	-
YoY %	0.00%	0.00%	26.69%	10,285.71%	0.00%	0.00%	-	-
Horiz. %	85.71%	0.00%	13,157.14%	10,385.71%	100.00%	-	-	-
P/NAPS	1.23	1.24	1.08	1.65	1.69	1.73	2.09	-29.84%
YoY %	-0.81%	14.81%	-34.55%	-2.37%	-2.31%	-17.22%	-	-
Horiz. %	58.85%	59.33%	51.67%	78.95%	80.86%	82.78%	100.00%	-

	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	25/08/06	13/06/06	27/02/06	29/11/05	29/08/05	20/05/05	25/02/05	-
Price	3.08	2.68	2.34	3.14	3.22	3.66	3.78	-
P/RPS	1.17	1.19	0.98	1.32	1.29	1.39	1.43	-12.55%
YoY %	-1.68%	21.43%	-25.76%	2.33%	-7.19%	-2.80%	-	-
Horiz. %	81.82%	83.22%	68.53%	92.31%	90.21%	97.20%	100.00%	-
P/EPS	8.07	10.97	6.63	8.67	7.50	7.49	7.09	9.04%
YoY %	-26.44%	65.46%	-23.53%	15.60%	0.13%	5.64%	-	-
Horiz. %	113.82%	154.72%	93.51%	122.28%	105.78%	105.64%	100.00%	-
EY	12.39	9.12	15.08	11.53	13.34	13.36	14.11	-8.32%
YoY %	35.86%	-39.52%	30.79%	-13.57%	-0.15%	-5.32%	-	-
Horiz. %	87.81%	64.64%	106.87%	81.72%	94.54%	94.68%	100.00%	-
DY	0.05	0.00	9.40	7.64	0.07	0.00	0.00	-
YoY %	0.00%	0.00%	23.04%	10,814.29%	0.00%	0.00%	-	-
Horiz. %	71.43%	0.00%	13,428.57%	10,914.29%	100.00%	-	-	-
P/NAPS	1.32	1.18	1.06	1.57	1.49	1.68	1.83	-19.61%
YoY %	11.86%	11.32%	-32.48%	5.37%	-11.31%	-8.20%	-	-
Horiz. %	72.13%	64.48%	57.92%	85.79%	81.42%	91.80%	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