[TONGHER] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	211,554	210,182	218,338	257,112	401,243	407,792	405,176	-35.08%
YoY %	0.65%	-3.74%	-15.08%	-35.92%	-1.61%	0.65%	-	-
Horiz. %	52.21%	51.87%	53.89%	63.46%	99.03%	100.65%	100.00%	-
PBT	14,224	8,396	4,750	7,976	28,254	41,797	42,342	-51.57%
YoY %	69.41%	76.76%	-40.45%	-71.77%	-32.40%	-1.29%	-	-
Horiz. %	33.59%	19.83%	11.22%	18.84%	66.73%	98.71%	100.00%	-
Tax	-1,744	89	0	0	-6,518	-10,420	-9,366	-67.29%
YoY %	-2,059.55%	0.00%	0.00%	0.00%	37.45%	-11.25%	-	-
Horiz. %	18.62%	-0.95%	0.00%	0.00%	69.59%	111.25%	100.00%	-
NP	12,480	8,485	4,750	7,976	21,736	31,377	32,976	-47.58%
YoY %	47.08%	78.63%	-40.45%	-63.31%	-30.73%	-4.85%	-	-
Horiz. %	37.85%	25.73%	14.40%	24.19%	65.91%	95.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,411	3,712	-1,506	464	18,318	27,717	29,130	-56.21%
YoY %	126.59%	346.48%	-424.57%	-97.47%	-33.91%	-4.85%	-	-
Horiz. %	28.87%	12.74%	-5.17%	1.59%	62.88%	95.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.26%	-1.06%	0.00%	0.00%	23.07%	24.93%	22.12%	-
YoY %	1,256.60%	0.00%	0.00%	0.00%	-7.46%	12.70%	-	-
Horiz. %	55.42%	-4.79%	0.00%	0.00%	104.29%	112.70%	100.00%	-
Total Cost	199,074	201,697	213,588	249,136	379,507	376,414	372,200	-34.03%
YoY %	-1.30%	-5.57%	-14.27%	-34.35%	0.82%	1.13%	-	-
Horiz. %	53.49%	54.19%	57.39%	66.94%	101.96%	101.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	280,084	274,586	271,845	282,266	277,699	280,402	273,969	1.47%
YoY %	2.00%	1.01%	-3.69%	1.64%	-0.96%	2.35%	-	-
Horiz. %	102.23%	100.23%	99.22%	103.03%	101.36%	102.35%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	6,365	8,474	12,762	25,777	20,381	27,190	40,776	-70.91%
YoY %	-24.89%	-33.60%	-50.49%	26.48%	-25.04%	-33.32%	-	-
Horiz. %	15.61%	20.78%	31.30%	63.22%	49.98%	66.68%	100.00%	-
Div Payout %	75.68%	228.31%	0.00%	5,555.56%	111.27%	98.10%	139.98%	-
YoY %	-66.85%	0.00%	0.00%	4,892.86%	13.43%	-29.92%	-	-
Horiz. %	54.06%	163.10%	0.00%	3,968.82%	79.49%	70.08%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	280,084	274,586	271,845	282,266	277,699	280,402	273,969	1.47%
YoY %	2.00%	1.01%	-3.69%	1.64%	-0.96%	2.35%	-	-
Horiz. %	102.23%	100.23%	99.22%	103.03%	101.36%	102.35%	100.00%	-
NOSH	127,311	127,123	127,627	128,888	127,385	127,455	127,427	-0.06%
YoY %	0.15%	-0.39%	-0.98%	1.18%	-0.05%	0.02%	-	-
Horiz. %	99.91%	99.76%	100.16%	101.15%	99.97%	100.02%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	5.90%	4.04%	2.18%	3.10%	5.42%	7.69%	8.14%	-
YoY %	46.04%	85.32%	-29.68%	-42.80%	-29.52%	-5.53%	-	-
Horiz. %	72.48%	49.63%	26.78%	38.08%	66.58%	94.47%	100.00%	-
ROE	3.00%	1.35%	-0.55%	0.16%	6.60%	9.88%	10.63%	-
YoY %	122.22%	345.45%	-443.75%	-97.58%	-33.20%	-7.06%	-	-
Horiz. %	28.22%	12.70%	-5.17%	1.51%	62.09%	92.94%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	166.17	165.34	171.07	199.48	314.98	319.95	317.97	-35.04%
YoY %	0.50%	-3.35%	-14.24%	-36.67%	-1.55%	0.62%	-	-
Horiz. %	52.26%	52.00%	53.80%	62.74%	99.06%	100.62%	100.00%	-
EPS	6.60	2.91	-1.18	0.36	14.38	21.75	22.86	-56.21%
YoY %	126.80%	346.61%	-427.78%	-97.50%	-33.89%	-4.86%	-	-
Horiz. %	28.87%	12.73%	-5.16%	1.57%	62.90%	95.14%	100.00%	-
DPS	5.00	6.67	10.00	20.00	16.00	21.33	32.00	-70.89%
YoY %	-25.04%	-33.30%	-50.00%	25.00%	-24.99%	-33.34%	-	-
Horiz. %	15.62%	20.84%	31.25%	62.50%	50.00%	66.66%	100.00%	-
NAPS	2.20	2.16	2.13	2.19	2.18	2.20	2.15	1.54%
YoY %	1.85%	1.41%	-2.74%	0.46%	-0.91%	2.33%	-	-
Horiz. %	102.33%	100.47%	99.07%	101.86%	101.40%	102.33%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 128,888
RPS	134.38	133.51	138.69	163.32	254.87	259.03	257.37	-35.08%
YoY %	0.65%	-3.73%	-15.08%	-35.92%	-1.61%	0.64%	-	-
Horiz. %	52.21%	51.87%	53.89%	63.46%	99.03%	100.64%	100.00%	-
EPS	5.34	2.36	-0.96	0.29	11.64	17.61	18.50	-56.22%
YoY %	126.27%	345.83%	-431.03%	-97.51%	-33.90%	-4.81%	-	-
Horiz. %	28.86%	12.76%	-5.19%	1.57%	62.92%	95.19%	100.00%	-
DPS	4.04	5.38	8.11	16.37	12.95	17.27	25.90	-70.92%
YoY %	-24.91%	-33.66%	-50.46%	26.41%	-25.01%	-33.32%	-	-
Horiz. %	15.60%	20.77%	31.31%	63.20%	50.00%	66.68%	100.00%	-
NAPS	1.7791	1.7442	1.7268	1.793	1.764	1.7811	1.7403	1.47%
YoY %	2.00%	1.01%	-3.69%	1.64%	-0.96%	2.34%	-	-
Horiz. %	102.23%	100.22%	99.22%	103.03%	101.36%	102.34%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.72	1.81	1.95	1.79	2.00	2.26	2.48	-
P/RPS	1.04	1.09	1.14	0.90	0.63	0.71	0.78	21.07%
YoY %	-4.59%	-4.39%	26.67%	42.86%	-11.27%	-8.97%	-	-
Horiz. %	133.33%	139.74%	146.15%	115.38%	80.77%	91.03%	100.00%	-
P/EPS	26.03	61.99	-165.25	497.22	13.91	10.39	10.85	78.92%
YoY %	-58.01%	137.51%	-133.23%	3,474.55%	33.88%	-4.24%	-	-
Horiz. %	239.91%	571.34%	-1,523.04%	4,582.67%	128.20%	95.76%	100.00%	-
EY	3.84	1.61	-0.61	0.20	7.19	9.62	9.22	-44.14%
YoY %	138.51%	363.93%	-405.00%	-97.22%	-25.26%	4.34%	-	-
Horiz. %	41.65%	17.46%	-6.62%	2.17%	77.98%	104.34%	100.00%	-
DY	2.91	3.68	5.13	11.17	8.00	9.44	12.90	-62.84%
YoY %	-20.92%	-28.27%	-54.07%	39.62%	-15.25%	-26.82%	-	-
Horiz. %	22.56%	28.53%	39.77%	86.59%	62.02%	73.18%	100.00%	-
P/NAPS	0.78	0.84	0.92	0.82	0.92	1.03	1.15	-22.74%
YoY %	-7.14%	-8.70%	12.20%	-10.87%	-10.68%	-10.43%	-	-
Horiz. %	67.83%	73.04%	80.00%	71.30%	80.00%	89.57%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	25/11/09	28/08/09	15/05/09	27/02/09	26/11/08	03/09/08	-
Price	1.70	1.69	1.99	1.96	2.00	1.68	2.46	-
P/RPS	1.02	1.02	1.16	0.98	0.63	0.53	0.77	20.55%
YoY %	0.00%	-12.07%	18.37%	55.56%	18.87%	-31.17%	-	-
Horiz. %	132.47%	132.47%	150.65%	127.27%	81.82%	68.83%	100.00%	-
P/EPS	25.73	57.88	-168.64	544.44	13.91	7.73	10.76	78.53%
YoY %	-55.55%	134.32%	-130.97%	3,814.02%	79.95%	-28.16%	-	-
Horiz. %	239.13%	537.92%	-1,567.29%	5,059.85%	129.28%	71.84%	100.00%	-
EY	3.89	1.73	-0.59	0.18	7.19	12.94	9.29	-43.94%
YoY %	124.86%	393.22%	-427.78%	-97.50%	-44.44%	39.29%	-	-
Horiz. %	41.87%	18.62%	-6.35%	1.94%	77.40%	139.29%	100.00%	-
DY	2.94	3.94	5.03	10.20	8.00	12.70	13.01	-62.79%
YoY %	-25.38%	-21.67%	-50.69%	27.50%	-37.01%	-2.38%	-	-
Horiz. %	22.60%	30.28%	38.66%	78.40%	61.49%	97.62%	100.00%	-
P/NAPS	0.77	0.78	0.93	0.89	0.92	0.76	1.14	-22.96%
YoY %	-1.28%	-16.13%	4.49%	-3.26%	21.05%	-33.33%	-	-
Horiz. %	67.54%	68.42%	81.58%	78.07%	80.70%	66.67%	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