[TONGHER] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Annualized Quarter Result
Revenue	218,338	257,112	401,243	407,792	405,176	398,548	487,670	-41.50%
YoY %	-15.08%	-35.92%	-1.61%	0.65%	1.66%	-18.28%	-	-
Horiz. %	44.77%	52.72%	82.28%	83.62%	83.08%	81.72%	100.00%	-
PBT	4,750	7,976	28,254	41,797	42,342	24,888	92,634	-86.22%
YoY %	-40.45%	-71.77%	-32.40%	-1.29%	70.13%	-73.13%	-	-
Horiz. %	5.13%	8.61%	30.50%	45.12%	45.71%	26.87%	100.00%	-
Tax	0	0	-6,518	-10,420	-9,366	-5,840	-19,417	-
YoY %	0.00%	0.00%	37.45%	-11.25%	-60.38%	69.92%	-	-
Horiz. %	0.00%	0.00%	33.57%	53.66%	48.24%	30.08%	100.00%	-
NP	4,750	7,976	21,736	31,377	32,976	19,048	73,217	-83.88%
YoY %	-40.45%	-63.31%	-30.73%	-4.85%	73.12%	-73.98%	-	-
Horiz. %	6.49%	10.89%	29.69%	42.85%	45.04%	26.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,506	464	18,318	27,717	29,130	17,776	65,038	-
YoY %	-424.57%	-97.47%	-33.91%	-4.85%	63.87%	-72.67%	-	-
Horiz. %	-2.32%	0.71%	28.17%	42.62%	44.79%	27.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	23.07%	24.93%	22.12%	23.47%	20.96%	-
YoY %	0.00%	0.00%	-7.46%	12.70%	-5.75%	11.98%	-	-
Horiz. %	0.00%	0.00%	110.07%	118.94%	105.53%	111.98%	100.00%	-
Total Cost	213,588	249,136	379,507	376,414	372,200	379,500	414,453	-35.74%
YoY %	-14.27%	-34.35%	0.82%	1.13%	-1.92%	-8.43%	-	-
Horiz. %	51.53%	60.11%	91.57%	90.82%	89.81%	91.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	271,845	282,266	277,699	280,402	273,969	281,410	276,541	-1.13%
YoY %	-3.69%	1.64%	-0.96%	2.35%	-2.64%	1.76%	-	-
Horiz. %	98.30%	102.07%	100.42%	101.40%	99.07%	101.76%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	12,762	25,777	20,381	27,190	40,776	81,494	22,938	-32.37%
YoY %	-50.49%	26.48%	-25.04%	-33.32%	-49.96%	255.28%	-	-
Horiz. %	55.64%	112.38%	88.85%	118.54%	177.77%	355.28%	100.00%	-
Div Payout %	0.00%	5,555.56%	111.27%	98.10%	139.98%	458.45%	35.27%	-
YoY %	0.00%	4,892.86%	13.43%	-29.92%	-69.47%	1,199.83%	-	-
Horiz. %	0.00%	15,751.52%	315.48%	278.14%	396.88%	1,299.83%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	271,845	282,266	277,699	280,402	273,969	281,410	276,541	-1.13%
YoY %	-3.69%	1.64%	-0.96%	2.35%	-2.64%	1.76%	-	-
Horiz. %	98.30%	102.07%	100.42%	101.40%	99.07%	101.76%	100.00%	-
NOSH	127,627	128,888	127,385	127,455	127,427	127,335	127,438	0.09%
YoY %	-0.98%	1.18%	-0.05%	0.02%	0.07%	-0.08%	-	-
Horiz. %	100.15%	101.14%	99.96%	100.01%	99.99%	99.92%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	2.18%	3.10%	5.42%	7.69%	8.14%	4.78%	15.01%	-
YoY %	-29.68%	-42.80%	-29.52%	-5.53%	70.29%	-68.15%	-	-
Horiz. %	14.52%	20.65%	36.11%	51.23%	54.23%	31.85%	100.00%	-
ROE	-0.55%	0.16%	6.60%	9.88%	10.63%	6.32%	23.52%	-
YoY %	-443.75%	-97.58%	-33.20%	-7.06%	68.20%	-73.13%	-	-
Horiz. %	-2.34%	0.68%	28.06%	42.01%	45.20%	26.87%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	171.07	199.48	314.98	319.95	317.97	312.99	382.67	-41.56%
YoY %	-14.24%	-36.67%	-1.55%	0.62%	1.59%	-18.21%	-	-
Horiz. %	44.70%	52.13%	82.31%	83.61%	83.09%	81.79%	100.00%	-
EPS	-1.18	0.36	14.38	21.75	22.86	13.96	51.04	-
YoY %	-427.78%	-97.50%	-33.89%	-4.86%	63.75%	-72.65%	-	-
Horiz. %	-2.31%	0.71%	28.17%	42.61%	44.79%	27.35%	100.00%	-
DPS	10.00	20.00	16.00	21.33	32.00	64.00	18.00	-32.44%
YoY %	-50.00%	25.00%	-24.99%	-33.34%	-50.00%	255.56%	-	-
Horiz. %	55.56%	111.11%	88.89%	118.50%	177.78%	355.56%	100.00%	-
NAPS	2.13	2.19	2.18	2.20	2.15	2.21	2.17	-1.23%
YoY %	-2.74%	0.46%	-0.91%	2.33%	-2.71%	1.84%	-	-
Horiz. %	98.16%	100.92%	100.46%	101.38%	99.08%	101.84%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 127,520
RPS	138.69	163.32	254.87	259.03	257.37	253.16	309.77	-41.50%
YoY %	-15.08%	-35.92%	-1.61%	0.64%	1.66%	-18.27%	-	-
Horiz. %	44.77%	52.72%	82.28%	83.62%	83.08%	81.73%	100.00%	-
EPS	-0.96	0.29	11.64	17.61	18.50	11.29	41.31	-
YoY %	-431.03%	-97.51%	-33.90%	-4.81%	63.86%	-72.67%	-	-
Horiz. %	-2.32%	0.70%	28.18%	42.63%	44.78%	27.33%	100.00%	-
DPS	8.11	16.37	12.95	17.27	25.90	51.77	14.57	-32.35%
YoY %	-50.46%	26.41%	-25.01%	-33.32%	-49.97%	255.32%	-	-
Horiz. %	55.66%	112.35%	88.88%	118.53%	177.76%	355.32%	100.00%	-
NAPS	1.7268	1.793	1.764	1.7811	1.7403	1.7875	1.7566	-1.13%
YoY %	-3.69%	1.64%	-0.96%	2.34%	-2.64%	1.76%	-	-
Horiz. %	98.30%	102.07%	100.42%	101.39%	99.07%	101.76%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	1.95	1.79	2.00	2.26	2.48	2.79	3.14	-
P/RPS	1.14	0.90	0.63	0.71	0.78	0.89	0.82	24.58%
YoY %	26.67%	42.86%	-11.27%	-8.97%	-12.36%	8.54%	-	-
Horiz. %	139.02%	109.76%	76.83%	86.59%	95.12%	108.54%	100.00%	-
P/EPS	-165.25	497.22	13.91	10.39	10.85	19.99	6.15	-
YoY %	-133.23%	3,474.55%	33.88%	-4.24%	-45.72%	225.04%	-	-
Horiz. %	-2,686.99%	8,084.88%	226.18%	168.94%	176.42%	325.04%	100.00%	-
EY	-0.61	0.20	7.19	9.62	9.22	5.00	16.25	-
YoY %	-405.00%	-97.22%	-25.26%	4.34%	84.40%	-69.23%	-	-
Horiz. %	-3.75%	1.23%	44.25%	59.20%	56.74%	30.77%	100.00%	-
DY	5.13	11.17	8.00	9.44	12.90	22.94	5.73	-7.11%
YoY %	-54.07%	39.62%	-15.25%	-26.82%	-43.77%	300.35%	-	-
Horiz. %	89.53%	194.94%	139.62%	164.75%	225.13%	400.35%	100.00%	-
P/NAPS	0.92	0.82	0.92	1.03	1.15	1.26	1.45	-26.18%
YoY %	12.20%	-10.87%	-10.68%	-10.43%	-8.73%	-13.10%	-	-
Horiz. %	63.45%	56.55%	63.45%	71.03%	79.31%	86.90%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	28/08/09	15/05/09	27/02/09	26/11/08	03/09/08	26/05/08	26/02/08	-
Price	1.99	1.96	2.00	1.68	2.46	3.34	2.79	-
P/RPS	1.16	0.98	0.63	0.53	0.77	1.07	0.73	36.21%
YoY %	18.37%	55.56%	18.87%	-31.17%	-28.04%	46.58%	-	-
Horiz. %	158.90%	134.25%	86.30%	72.60%	105.48%	146.58%	100.00%	-
P/EPS	-168.64	544.44	13.91	7.73	10.76	23.93	5.47	-
YoY %	-130.97%	3,814.02%	79.95%	-28.16%	-55.04%	337.48%	-	-
Horiz. %	-3,083.00%	9,953.20%	254.30%	141.32%	196.71%	437.48%	100.00%	-
EY	-0.59	0.18	7.19	12.94	9.29	4.18	18.29	-
YoY %	-427.78%	-97.50%	-44.44%	39.29%	122.25%	-77.15%	-	-
Horiz. %	-3.23%	0.98%	39.31%	70.75%	50.79%	22.85%	100.00%	-
DY	5.03	10.20	8.00	12.70	13.01	19.16	6.45	-15.28%
YoY %	-50.69%	27.50%	-37.01%	-2.38%	-32.10%	197.05%	-	-
Horiz. %	77.98%	158.14%	124.03%	196.90%	201.71%	297.05%	100.00%	-
P/NAPS	0.93	0.89	0.92	0.76	1.14	1.51	1.29	-19.61%
YoY %	4.49%	-3.26%	21.05%	-33.33%	-24.50%	17.05%	-	-
Horiz. %	72.09%	68.99%	71.32%	58.91%	88.37%	117.05%	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