[TONGHER] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Cumulative Result
Revenue	64,278	401,243	305,844	202,588	99,637	487,670	389,986	-69.90%
YoY %	-83.98%	31.19%	50.97%	103.33%	-79.57%	25.05%	-	-
Horiz. %	16.48%	102.89%	78.42%	51.95%	25.55%	125.05%	100.00%	-
PBT	1,994	28,254	31,348	21,171	6,222	92,634	84,520	-91.75%
YoY %	-92.94%	-9.87%	48.07%	240.26%	-93.28%	9.60%	-	-
Horiz. %	2.36%	33.43%	37.09%	25.05%	7.36%	109.60%	100.00%	-
Tax	0	-6,518	-7,815	-4,683	-1,460	-19,417	-19,363	-
YoY %	0.00%	16.60%	-66.88%	-220.75%	92.48%	-0.28%	-	-
Horiz. %	0.00%	33.66%	40.36%	24.19%	7.54%	100.28%	100.00%	-
NP	1,994	21,736	23,533	16,488	4,762	73,217	65,157	-90.19%
YoY %	-90.83%	-7.64%	42.73%	246.24%	-93.50%	12.37%	-	-
Horiz. %	3.06%	33.36%	36.12%	25.31%	7.31%	112.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	116	18,318	20,788	14,565	4,444	65,038	58,886	-98.42%
YoY %	-99.37%	-11.88%	42.73%	227.75%	-93.17%	10.45%	-	-
Horiz. %	0.20%	31.11%	35.30%	24.73%	7.55%	110.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	23.07%	24.93%	22.12%	23.47%	20.96%	22.91%	-
YoY %	0.00%	-7.46%	12.70%	-5.75%	11.98%	-8.51%	-	-
Horiz. %	0.00%	100.70%	108.82%	96.55%	102.44%	91.49%	100.00%	-
Total Cost	62,284	379,507	282,311	186,100	94,875	414,453	324,829	-66.71%
YoY %	-83.59%	34.43%	51.70%	96.15%	-77.11%	27.59%	-	-
Horiz. %	19.17%	116.83%	86.91%	57.29%	29.21%	127.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	282,266	277,699	280,402	273,969	281,410	276,541	406,505	-21.56%
YoY %	1.64%	-0.96%	2.35%	-2.64%	1.76%	-31.97%	-	-
Horiz. %	69.44%	68.31%	68.98%	67.40%	69.23%	68.03%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	6,444	20,381	20,392	20,388	20,373	22,938	22,937	-57.07%
YoY %	-68.38%	-0.05%	0.02%	0.07%	-11.18%	0.00%	-	-
Horiz. %	28.09%	88.86%	88.90%	88.89%	88.82%	100.00%	100.00%	-
Div Payout %	5,555.56%	111.27%	98.10%	139.98%	458.45%	35.27%	38.95%	-
YoY %	4,892.86%	13.43%	-29.92%	-69.47%	1,199.83%	-9.45%	-	-
Horiz. %	14,263.31%	285.67%	251.86%	359.38%	1,177.02%	90.55%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	282,266	277,699	280,402	273,969	281,410	276,541	406,505	-21.56%
YoY %	1.64%	-0.96%	2.35%	-2.64%	1.76%	-31.97%	-	-
Horiz. %	69.44%	68.31%	68.98%	67.40%	69.23%	68.03%	100.00%	-
NOSH	128,888	127,385	127,455	127,427	127,335	127,438	127,431	0.76%
YoY %	1.18%	-0.05%	0.02%	0.07%	-0.08%	0.01%	-	-
Horiz. %	101.14%	99.96%	100.02%	100.00%	99.92%	100.01%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	3.10%	5.42%	7.69%	8.14%	4.78%	15.01%	16.71%	-
YoY %	-42.80%	-29.52%	-5.53%	70.29%	-68.15%	-10.17%	-	-
Horiz. %	18.55%	32.44%	46.02%	48.71%	28.61%	89.83%	100.00%	-
ROE	0.04%	6.60%	7.41%	5.32%	1.58%	23.52%	14.49%	-
YoY %	-99.39%	-10.93%	39.29%	236.71%	-93.28%	62.32%	-	-
Horiz. %	0.28%	45.55%	51.14%	36.71%	10.90%	162.32%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	49.87	314.98	239.96	158.98	78.25	382.67	306.04	-70.13%
YoY %	-84.17%	31.26%	50.94%	103.17%	-79.55%	25.04%	-	-
Horiz. %	16.30%	102.92%	78.41%	51.95%	25.57%	125.04%	100.00%	-
EPS	0.09	14.38	16.31	11.43	3.49	51.04	46.21	-98.43%
YoY %	-99.37%	-11.83%	42.69%	227.51%	-93.16%	10.45%	-	-
Horiz. %	0.19%	31.12%	35.30%	24.73%	7.55%	110.45%	100.00%	-
DPS	5.00	16.00	16.00	16.00	16.00	18.00	18.00	-57.39%
YoY %	-68.75%	0.00%	0.00%	0.00%	-11.11%	0.00%	-	-
Horiz. %	27.78%	88.89%	88.89%	88.89%	88.89%	100.00%	100.00%	-
NAPS	2.19	2.18	2.20	2.15	2.21	2.17	3.19	-22.16%
YoY %	0.46%	-0.91%	2.33%	-2.71%	1.84%	-31.97%	-	-
Horiz. %	68.65%	68.34%	68.97%	67.40%	69.28%	68.03%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 127,468
RPS	40.83	254.87	194.27	128.68	63.29	309.77	247.72	-69.90%
YoY %	-83.98%	31.19%	50.97%	103.32%	-79.57%	25.05%	-	-
Horiz. %	16.48%	102.89%	78.42%	51.95%	25.55%	125.05%	100.00%	-
EPS	0.07	11.64	13.20	9.25	2.82	41.31	37.40	-98.47%
YoY %	-99.40%	-11.82%	42.70%	228.01%	-93.17%	10.45%	-	-
Horiz. %	0.19%	31.12%	35.29%	24.73%	7.54%	110.45%	100.00%	-
DPS	4.09	12.95	12.95	12.95	12.94	14.57	14.57	-57.09%
YoY %	-68.42%	0.00%	0.00%	0.08%	-11.19%	0.00%	-	-
Horiz. %	28.07%	88.88%	88.88%	88.88%	88.81%	100.00%	100.00%	-
NAPS	1.793	1.764	1.7811	1.7403	1.7875	1.7566	2.5821	-21.56%
YoY %	1.64%	-0.96%	2.34%	-2.64%	1.76%	-31.97%	-	-
Horiz. %	69.44%	68.32%	68.98%	67.40%	69.23%	68.03%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	1.79	2.00	2.26	2.48	2.79	3.14	6.55	-
P/RPS	3.59	0.63	0.94	1.56	3.57	0.82	2.14	41.14%
YoY %	469.84%	-32.98%	-39.74%	-56.30%	335.37%	-61.68%	-	-
Horiz. %	167.76%	29.44%	43.93%	72.90%	166.82%	38.32%	100.00%	-
P/EPS	1,988.89	13.91	13.86	21.70	79.94	6.15	14.17	2592.69%
YoY %	14,198.27%	0.36%	-36.13%	-72.85%	1,199.84%	-56.60%	-	-
Horiz. %	14,035.92%	98.17%	97.81%	153.14%	564.15%	43.40%	100.00%	-
EY	0.05	7.19	7.22	4.61	1.25	16.25	7.05	-96.29%
YoY %	-99.30%	-0.42%	56.62%	268.80%	-92.31%	130.50%	-	-
Horiz. %	0.71%	101.99%	102.41%	65.39%	17.73%	230.50%	100.00%	-
DY	2.79	8.00	7.08	6.45	5.73	5.73	2.75	0.96%
YoY %	-65.12%	12.99%	9.77%	12.57%	0.00%	108.36%	-	-
Horiz. %	101.45%	290.91%	257.45%	234.55%	208.36%	208.36%	100.00%	-
P/NAPS	0.82	0.92	1.03	1.15	1.26	1.45	2.05	-45.68%
YoY %	-10.87%	-10.68%	-10.43%	-8.73%	-13.10%	-29.27%	-	-
Horiz. %	40.00%	44.88%	50.24%	56.10%	61.46%	70.73%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	15/05/09	27/02/09	26/11/08	03/09/08	26/05/08	26/02/08	26/11/07	-
Price	1.96	2.00	1.68	2.46	3.34	2.79	3.52	-
P/RPS	3.93	0.63	0.70	1.55	4.27	0.73	1.15	126.71%
YoY %	523.81%	-10.00%	-54.84%	-63.70%	484.93%	-36.52%	-	-
Horiz. %	341.74%	54.78%	60.87%	134.78%	371.30%	63.48%	100.00%	-
P/EPS	2,177.78	13.91	10.30	21.52	95.70	5.47	7.62	4223.93%
YoY %	15,556.22%	35.05%	-52.14%	-77.51%	1,649.54%	-28.22%	-	-
Horiz. %	28,579.79%	182.55%	135.17%	282.41%	1,255.91%	71.78%	100.00%	-
EY	0.05	7.19	9.71	4.65	1.04	18.29	13.13	-97.55%
YoY %	-99.30%	-25.95%	108.82%	347.12%	-94.31%	39.30%	-	-
Horiz. %	0.38%	54.76%	73.95%	35.42%	7.92%	139.30%	100.00%	-
DY	2.55	8.00	9.52	6.50	4.79	6.45	5.11	-37.05%
YoY %	-68.12%	-15.97%	46.46%	35.70%	-25.74%	26.22%	-	-
Horiz. %	49.90%	156.56%	186.30%	127.20%	93.74%	126.22%	100.00%	-
P/NAPS	0.89	0.92	0.76	1.14	1.51	1.29	1.10	-13.15%
YoY %	-3.26%	21.05%	-33.33%	-24.50%	17.05%	17.27%	-	-
Horiz. %	80.91%	83.64%	69.09%	103.64%	137.27%	117.27%	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