[TONGHER] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Cumulative Result
Revenue	142,436	599,085	446,232	301,279	158,828	562,440	412,494	-50.74%
YoY %	-76.22%	34.25%	48.11%	89.69%	-71.76%	36.35%	-	-
Horiz. %	34.53%	145.23%	108.18%	73.04%	38.50%	136.35%	100.00%	-
PBT	22,079	11,721	18,148	18,254	14,355	50,955	46,942	-39.49%
YoY %	88.37%	-35.41%	-0.58%	27.16%	-71.83%	8.55%	-	-
Horiz. %	47.03%	24.97%	38.66%	38.89%	30.58%	108.55%	100.00%	-
Tax	-3,112	-9,093	-6,831	-5,924	-3,251	-9,092	-9,080	-50.99%
YoY %	65.78%	-33.11%	-15.31%	-82.22%	64.24%	-0.13%	-	-
Horiz. %	34.27%	100.14%	75.23%	65.24%	35.80%	100.13%	100.00%	-
NP	18,967	2,628	11,317	12,330	11,104	41,863	37,862	-36.89%
YoY %	621.73%	-76.78%	-8.22%	11.04%	-73.48%	10.57%	-	-
Horiz. %	50.10%	6.94%	29.89%	32.57%	29.33%	110.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,484	-3,109	7,444	8,144	7,343	30,206	26,858	-27.75%
YoY %	630.20%	-141.77%	-8.60%	10.91%	-75.69%	12.47%	-	-
Horiz. %	61.37%	-11.58%	27.72%	30.32%	27.34%	112.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.09%	77.58%	37.64%	32.45%	22.65%	17.84%	19.34%	-
YoY %	-81.84%	106.11%	15.99%	43.27%	26.96%	-7.76%	-	-
Horiz. %	72.85%	401.14%	194.62%	167.79%	117.11%	92.24%	100.00%	-
Total Cost	123,469	596,457	434,915	288,949	147,724	520,577	374,632	-52.25%
YoY %	-79.30%	37.14%	50.52%	95.60%	-71.62%	38.96%	-	-
Horiz. %	32.96%	159.21%	116.09%	77.13%	39.43%	138.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	349,395	352,437	365,272	352,275	358,934	342,592	332,407	3.37%
YoY %	-0.86%	-3.51%	3.69%	-1.86%	4.77%	3.06%	-	-
Horiz. %	105.11%	106.03%	109.89%	105.98%	107.98%	103.06%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	12,478	7,552	7,557	7,575	7,583	7,585	13,902	-6.94%
YoY %	65.23%	-0.07%	-0.24%	-0.11%	-0.03%	-45.44%	-	-
Horiz. %	89.76%	54.32%	54.36%	54.49%	54.55%	54.56%	100.00%	-
Div Payout %	75.70%	0.00%	101.52%	93.02%	103.27%	25.11%	51.76%	-
YoY %	0.00%	0.00%	9.14%	-9.93%	311.27%	-51.49%	-	-
Horiz. %	146.25%	0.00%	196.14%	179.71%	199.52%	48.51%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	349,395	352,437	365,272	352,275	358,934	342,592	332,407	3.37%
YoY %	-0.86%	-3.51%	3.69%	-1.86%	4.77%	3.06%	-	-
Horiz. %	105.11%	106.03%	109.89%	105.98%	107.98%	103.06%	100.00%	-
NOSH	124,784	125,870	125,956	126,263	126,385	126,417	126,390	-0.84%
YoY %	-0.86%	-0.07%	-0.24%	-0.10%	-0.03%	0.02%	-	-
Horiz. %	98.73%	99.59%	99.66%	99.90%	100.00%	100.02%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	13.32%	0.44%	2.54%	4.09%	6.99%	7.44%	9.18%	-
YoY %	2,927.27%	-82.68%	-37.90%	-41.49%	-6.05%	-18.95%	-	-
Horiz. %	145.10%	4.79%	27.67%	44.55%	76.14%	81.05%	100.00%	-
ROE	4.72%	-0.88%	2.04%	2.31%	2.05%	8.82%	8.08%	-
YoY %	636.36%	-143.14%	-11.69%	12.68%	-76.76%	9.16%	-	-
Horiz. %	58.42%	-10.89%	25.25%	28.59%	25.37%	109.16%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	114.15	475.95	354.28	238.61	125.67	444.91	326.36	-50.32%
YoY %	-76.02%	34.34%	48.48%	89.87%	-71.75%	36.32%	-	-
Horiz. %	34.98%	145.84%	108.55%	73.11%	38.51%	136.32%	100.00%	-
EPS	13.21	-2.47	5.91	6.45	5.81	23.89	21.25	-27.14%
YoY %	634.82%	-141.79%	-8.37%	11.02%	-75.68%	12.42%	-	-
Horiz. %	62.16%	-11.62%	27.81%	30.35%	27.34%	112.42%	100.00%	-
DPS	10.00	6.00	6.00	6.00	6.00	6.00	11.00	-6.15%
YoY %	66.67%	0.00%	0.00%	0.00%	0.00%	-45.45%	-	-
Horiz. %	90.91%	54.55%	54.55%	54.55%	54.55%	54.55%	100.00%	-
NAPS	2.80	2.80	2.90	2.79	2.84	2.71	2.63	4.26%
YoY %	0.00%	-3.45%	3.94%	-1.76%	4.80%	3.04%	-	-
Horiz. %	106.46%	106.46%	110.27%	106.08%	107.98%	103.04%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 127,142
RPS	90.48	380.54	283.45	191.37	100.89	357.26	262.02	-50.74%
YoY %	-76.22%	34.25%	48.12%	89.68%	-71.76%	36.35%	-	-
Horiz. %	34.53%	145.23%	108.18%	73.04%	38.50%	136.35%	100.00%	-
EPS	10.47	-1.97	4.73	5.17	4.66	19.19	17.06	-27.76%
YoY %	631.47%	-141.65%	-8.51%	10.94%	-75.72%	12.49%	-	-
Horiz. %	61.37%	-11.55%	27.73%	30.30%	27.32%	112.49%	100.00%	-
DPS	7.93	4.80	4.80	4.81	4.82	4.82	8.83	-6.90%
YoY %	65.21%	0.00%	-0.21%	-0.21%	0.00%	-45.41%	-	-
Horiz. %	89.81%	54.36%	54.36%	54.47%	54.59%	54.59%	100.00%	-
NAPS	2.2194	2.2387	2.3202	2.2377	2.28	2.1762	2.1115	3.37%
YoY %	-0.86%	-3.51%	3.69%	-1.86%	4.77%	3.06%	-	-
Horiz. %	105.11%	106.02%	109.88%	105.98%	107.98%	103.06%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	1.95	2.02	1.73	1.92	2.08	2.02	2.20	-
P/RPS	1.71	0.42	0.49	0.80	1.66	0.45	0.67	86.65%
YoY %	307.14%	-14.29%	-38.75%	-51.81%	268.89%	-32.84%	-	-
Horiz. %	255.22%	62.69%	73.13%	119.40%	247.76%	67.16%	100.00%	-
P/EPS	14.76	-81.78	29.27	29.77	35.80	8.45	10.35	26.66%
YoY %	118.05%	-379.40%	-1.68%	-16.84%	323.67%	-18.36%	-	-
Horiz. %	142.61%	-790.14%	282.80%	287.63%	345.89%	81.64%	100.00%	-
EY	6.77	-1.22	3.42	3.36	2.79	11.83	9.66	-21.08%
YoY %	654.92%	-135.67%	1.79%	20.43%	-76.42%	22.46%	-	-
Horiz. %	70.08%	-12.63%	35.40%	34.78%	28.88%	122.46%	100.00%	-
DY	5.13	2.97	3.47	3.13	2.88	2.97	5.00	1.72%
YoY %	72.73%	-14.41%	10.86%	8.68%	-3.03%	-40.60%	-	-
Horiz. %	102.60%	59.40%	69.40%	62.60%	57.60%	59.40%	100.00%	-
P/NAPS	0.70	0.72	0.60	0.69	0.73	0.75	0.84	-11.43%
YoY %	-2.78%	20.00%	-13.04%	-5.48%	-2.67%	-10.71%	-	-
Horiz. %	83.33%	85.71%	71.43%	82.14%	86.90%	89.29%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	27/05/16	29/02/16	26/11/15	27/08/15	29/05/15	25/02/15	27/11/14	-
Price	2.05	1.97	1.96	2.00	2.10	2.25	2.16	-
P/RPS	1.80	0.41	0.55	0.84	1.67	0.51	0.66	95.08%
YoY %	339.02%	-25.45%	-34.52%	-49.70%	227.45%	-22.73%	-	-
Horiz. %	272.73%	62.12%	83.33%	127.27%	253.03%	77.27%	100.00%	-
P/EPS	15.52	-79.76	33.16	31.01	36.14	9.42	10.16	32.60%
YoY %	119.46%	-340.53%	6.93%	-14.19%	283.65%	-7.28%	-	-
Horiz. %	152.76%	-785.04%	326.38%	305.22%	355.71%	92.72%	100.00%	-
EY	6.44	-1.25	3.02	3.23	2.77	10.62	9.84	-24.59%
YoY %	615.20%	-141.39%	-6.50%	16.61%	-73.92%	7.93%	-	-
Horiz. %	65.45%	-12.70%	30.69%	32.83%	28.15%	107.93%	100.00%	-
DY	4.88	3.05	3.06	3.00	2.86	2.67	5.09	-2.76%
YoY %	60.00%	-0.33%	2.00%	4.90%	7.12%	-47.54%	-	-
Horiz. %	95.87%	59.92%	60.12%	58.94%	56.19%	52.46%	100.00%	-
P/NAPS	0.73	0.70	0.68	0.72	0.74	0.83	0.82	-7.45%
YoY %	4.29%	2.94%	-5.56%	-2.70%	-10.84%	1.22%	-	-
Horiz. %	89.02%	85.37%	82.93%	87.80%	90.24%	101.22%	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