[TONGHER] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Annualized Quarter Result
Revenue	244,882	235,520	211,554	210,182	218,338	257,112	401,243	-28.11%
YoY %	3.98%	11.33%	0.65%	-3.74%	-15.08%	-35.92%	-	-
Horiz. %	61.03%	58.70%	52.72%	52.38%	54.42%	64.08%	100.00%	-
PBT	31,388	22,716	14,224	8,396	4,750	7,976	28,254	7.28%
YoY %	38.18%	59.70%	69.41%	76.76%	-40.45%	-71.77%	-	-
Horiz. %	111.09%	80.40%	50.34%	29.72%	16.81%	28.23%	100.00%	-
Tax	-4,782	-3,752	-1,744	89	0	0	-6,518	-18.70%
YoY %	-27.45%	-115.14%	-2,059.55%	0.00%	0.00%	0.00%	-	-
Horiz. %	73.37%	57.56%	26.76%	-1.37%	0.00%	0.00%	100.00%	-
NP	26,606	18,964	12,480	8,485	4,750	7,976	21,736	14.47%
YoY %	40.30%	51.96%	47.08%	78.63%	-40.45%	-63.31%	-	-
Horiz. %	122.41%	87.25%	57.42%	39.04%	21.85%	36.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,202	15,000	8,411	3,712	-1,506	464	18,318	6.76%
YoY %	34.68%	78.34%	126.59%	346.48%	-424.57%	-97.47%	-	-
Horiz. %	110.28%	81.89%	45.92%	20.26%	-8.22%	2.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.24%	16.52%	12.26%	-1.06%	0.00%	0.00%	23.07%	-
YoY %	-7.75%	34.75%	1,256.60%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.06%	71.61%	53.14%	-4.59%	0.00%	0.00%	100.00%	-
Total Cost	218,276	216,556	199,074	201,697	213,588	249,136	379,507	-30.90%
YoY %	0.79%	8.78%	-1.30%	-5.57%	-14.27%	-34.35%	-	-
Horiz. %	57.52%	57.06%	52.46%	53.15%	56.28%	65.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	284,050	284,438	280,084	274,586	271,845	282,266	277,699	1.52%
YoY %	-0.14%	1.55%	2.00%	1.01%	-3.69%	1.64%	-	-
Horiz. %	102.29%	102.43%	100.86%	98.88%	97.89%	101.64%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	12,737	25,510	6,365	8,474	12,762	25,777	20,381	-26.96%
YoY %	-50.07%	300.79%	-24.89%	-33.60%	-50.49%	26.48%	-	-
Horiz. %	62.49%	125.17%	31.23%	41.58%	62.62%	126.48%	100.00%	-
Div Payout %	63.05%	170.07%	75.68%	228.31%	0.00%	5,555.56%	111.27%	-
YoY %	-62.93%	124.72%	-66.85%	0.00%	0.00%	4,892.86%	-	-
Horiz. %	56.66%	152.84%	68.01%	205.19%	0.00%	4,992.86%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	284,050	284,438	280,084	274,586	271,845	282,266	277,699	1.52%
YoY %	-0.14%	1.55%	2.00%	1.01%	-3.69%	1.64%	-	-
Horiz. %	102.29%	102.43%	100.86%	98.88%	97.89%	101.64%	100.00%	-
NOSH	127,377	127,551	127,311	127,123	127,627	128,888	127,385	-0.00%
YoY %	-0.14%	0.19%	0.15%	-0.39%	-0.98%	1.18%	-	-
Horiz. %	99.99%	100.13%	99.94%	99.79%	100.19%	101.18%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	10.86%	8.05%	5.90%	4.04%	2.18%	3.10%	5.42%	-
YoY %	34.91%	36.44%	46.04%	85.32%	-29.68%	-42.80%	-	-
Horiz. %	200.37%	148.52%	108.86%	74.54%	40.22%	57.20%	100.00%	-
ROE	7.11%	5.27%	3.00%	1.35%	-0.55%	0.16%	6.60%	-
YoY %	34.91%	75.67%	122.22%	345.45%	-443.75%	-97.58%	-	-
Horiz. %	107.73%	79.85%	45.45%	20.45%	-8.33%	2.42%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	192.25	184.65	166.17	165.34	171.07	199.48	314.98	-28.11%
YoY %	4.12%	11.12%	0.50%	-3.35%	-14.24%	-36.67%	-	-
Horiz. %	61.04%	58.62%	52.76%	52.49%	54.31%	63.33%	100.00%	-
EPS	15.86	11.76	6.60	2.91	-1.18	0.36	14.38	6.76%
YoY %	34.86%	78.18%	126.80%	346.61%	-427.78%	-97.50%	-	-
Horiz. %	110.29%	81.78%	45.90%	20.24%	-8.21%	2.50%	100.00%	-
DPS	10.00	20.00	5.00	6.67	10.00	20.00	16.00	-26.96%
YoY %	-50.00%	300.00%	-25.04%	-33.30%	-50.00%	25.00%	-	-
Horiz. %	62.50%	125.00%	31.25%	41.69%	62.50%	125.00%	100.00%	-
NAPS	2.23	2.23	2.20	2.16	2.13	2.19	2.18	1.52%
YoY %	0.00%	1.36%	1.85%	1.41%	-2.74%	0.46%	-	-
Horiz. %	102.29%	102.29%	100.92%	99.08%	97.71%	100.46%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 127,230
RPS	155.55	149.60	134.38	133.51	138.69	163.32	254.87	-28.11%
YoY %	3.98%	11.33%	0.65%	-3.73%	-15.08%	-35.92%	-	-
Horiz. %	61.03%	58.70%	52.72%	52.38%	54.42%	64.08%	100.00%	-
EPS	12.83	9.53	5.34	2.36	-0.96	0.29	11.64	6.72%
YoY %	34.63%	78.46%	126.27%	345.83%	-431.03%	-97.51%	-	-
Horiz. %	110.22%	81.87%	45.88%	20.27%	-8.25%	2.49%	100.00%	-
DPS	8.09	16.20	4.04	5.38	8.11	16.37	12.95	-26.98%
YoY %	-50.06%	300.99%	-24.91%	-33.66%	-50.46%	26.41%	-	-
Horiz. %	62.47%	125.10%	31.20%	41.54%	62.63%	126.41%	100.00%	-
NAPS	1.8043	1.8068	1.7791	1.7442	1.7268	1.793	1.764	1.52%
YoY %	-0.14%	1.56%	2.00%	1.01%	-3.69%	1.64%	-	-
Horiz. %	102.28%	102.43%	100.86%	98.88%	97.89%	101.64%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	1.72	1.93	1.72	1.81	1.95	1.79	2.00	-
P/RPS	0.89	1.05	1.04	1.09	1.14	0.90	0.63	25.98%
YoY %	-15.24%	0.96%	-4.59%	-4.39%	26.67%	42.86%	-	-
Horiz. %	141.27%	166.67%	165.08%	173.02%	180.95%	142.86%	100.00%	-
P/EPS	10.84	16.41	26.03	61.99	-165.25	497.22	13.91	-15.35%
YoY %	-33.94%	-36.96%	-58.01%	137.51%	-133.23%	3,474.55%	-	-
Horiz. %	77.93%	117.97%	187.13%	445.65%	-1,187.99%	3,574.55%	100.00%	-
EY	9.22	6.09	3.84	1.61	-0.61	0.20	7.19	18.08%
YoY %	51.40%	58.59%	138.51%	363.93%	-405.00%	-97.22%	-	-
Horiz. %	128.23%	84.70%	53.41%	22.39%	-8.48%	2.78%	100.00%	-
DY	5.81	10.36	2.91	3.68	5.13	11.17	8.00	-19.25%
YoY %	-43.92%	256.01%	-20.92%	-28.27%	-54.07%	39.62%	-	-
Horiz. %	72.62%	129.50%	36.38%	46.00%	64.12%	139.62%	100.00%	-
P/NAPS	0.77	0.87	0.78	0.84	0.92	0.82	0.92	-11.21%
YoY %	-11.49%	11.54%	-7.14%	-8.70%	12.20%	-10.87%	-	-
Horiz. %	83.70%	94.57%	84.78%	91.30%	100.00%	89.13%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	17/08/10	31/05/10	25/02/10	25/11/09	28/08/09	15/05/09	27/02/09	-
Price	1.92	1.75	1.70	1.69	1.99	1.96	2.00	-
P/RPS	1.00	0.95	1.02	1.02	1.16	0.98	0.63	36.18%
YoY %	5.26%	-6.86%	0.00%	-12.07%	18.37%	55.56%	-	-
Horiz. %	158.73%	150.79%	161.90%	161.90%	184.13%	155.56%	100.00%	-
P/EPS	12.11	14.88	25.73	57.88	-168.64	544.44	13.91	-8.84%
YoY %	-18.62%	-42.17%	-55.55%	134.32%	-130.97%	3,814.02%	-	-
Horiz. %	87.06%	106.97%	184.97%	416.10%	-1,212.37%	3,914.02%	100.00%	-
EY	8.26	6.72	3.89	1.73	-0.59	0.18	7.19	9.71%
YoY %	22.92%	72.75%	124.86%	393.22%	-427.78%	-97.50%	-	-
Horiz. %	114.88%	93.46%	54.10%	24.06%	-8.21%	2.50%	100.00%	-
DY	5.21	11.43	2.94	3.94	5.03	10.20	8.00	-24.92%
YoY %	-54.42%	288.78%	-25.38%	-21.67%	-50.69%	27.50%	-	-
Horiz. %	65.12%	142.88%	36.75%	49.25%	62.88%	127.50%	100.00%	-
P/NAPS	0.86	0.78	0.77	0.78	0.93	0.89	0.92	-4.40%
YoY %	10.26%	1.30%	-1.28%	-16.13%	4.49%	-3.26%	-	-
Horiz. %	93.48%	84.78%	83.70%	84.78%	101.09%	96.74%	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