[TONGHER] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Cumulative Result
Revenue	322,972	156,839	573,426	419,135	275,669	142,436	599,085	-33.78%
YoY %	105.93%	-72.65%	36.81%	52.04%	93.54%	-76.22%	-	-
Horiz. %	53.91%	26.18%	95.72%	69.96%	46.02%	23.78%	100.00%	-
PBT	44,516	27,605	66,400	46,876	34,520	22,079	11,721	143.62%
YoY %	61.26%	-58.43%	41.65%	35.79%	56.35%	88.37%	-	-
Horiz. %	379.80%	235.52%	566.50%	399.93%	294.51%	188.37%	100.00%	-
Tax	-9,425	-5,355	-11,215	-7,928	-4,798	-3,112	-9,093	2.42%
YoY %	-76.00%	52.25%	-41.46%	-65.24%	-54.18%	65.78%	-	-
Horiz. %	103.65%	58.89%	123.34%	87.19%	52.77%	34.22%	100.00%	-
NP	35,091	22,250	55,185	38,948	29,722	18,967	2,628	463.72%
YoY %	57.71%	-59.68%	41.69%	31.04%	56.70%	621.73%	-	-
Horiz. %	1,335.27%	846.65%	2,099.89%	1,482.04%	1,130.97%	721.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,675	19,456	45,231	30,369	24,280	16,484	-3,109	-
YoY %	57.66%	-56.99%	48.94%	25.08%	47.29%	630.20%	-	-
Horiz. %	-986.65%	-625.80%	-1,454.84%	-976.81%	-780.96%	-530.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.17%	19.40%	16.89%	16.91%	13.90%	14.09%	77.58%	-
YoY %	9.12%	14.86%	-0.12%	21.65%	-1.35%	-81.84%	-	-
Horiz. %	27.29%	25.01%	21.77%	21.80%	17.92%	18.16%	100.00%	-
Total Cost	287,881	134,589	518,241	380,187	245,947	123,469	596,457	-38.49%
YoY %	113.90%	-74.03%	36.31%	54.58%	99.20%	-79.30%	-	-
Horiz. %	48.27%	22.56%	86.89%	63.74%	41.23%	20.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	434,538	456,188	367,396	355,448	346,857	349,395	352,437	14.99%
YoY %	-4.75%	24.17%	3.36%	2.48%	-0.73%	-0.86%	-	-
Horiz. %	123.30%	129.44%	104.24%	100.85%	98.42%	99.14%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	30,928	30,928	13,121	12,471	12,476	12,478	7,552	156.19%
YoY %	0.00%	135.71%	5.21%	-0.04%	-0.02%	65.23%	-	-
Horiz. %	409.53%	409.53%	173.74%	165.14%	165.20%	165.23%	100.00%	-
Div Payout %	100.82%	158.96%	29.01%	41.07%	51.39%	75.70%	0.00%	-
YoY %	-36.58%	447.95%	-29.36%	-20.08%	-32.11%	0.00%	-	-
Horiz. %	133.18%	209.99%	38.32%	54.25%	67.89%	100.00%	-	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	434,538	456,188	367,396	355,448	346,857	349,395	352,437	14.99%
YoY %	-4.75%	24.17%	3.36%	2.48%	-0.73%	-0.86%	-	-
Horiz. %	123.30%	129.44%	104.24%	100.85%	98.42%	99.14%	100.00%	-
NOSH	157,430	157,430	157,430	124,718	124,768	124,784	125,870	16.10%
YoY %	0.00%	0.00%	26.23%	-0.04%	-0.01%	-0.86%	-	-
Horiz. %	125.07%	125.07%	125.07%	99.08%	99.12%	99.14%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	10.87%	14.19%	9.62%	9.29%	10.78%	13.32%	0.44%	-
YoY %	-23.40%	47.51%	3.55%	-13.82%	-19.07%	2,927.27%	-	-
Horiz. %	2,470.45%	3,225.00%	2,186.36%	2,111.36%	2,450.00%	3,027.27%	100.00%	-
ROE	7.06%	4.26%	12.31%	8.54%	7.00%	4.72%	-0.88%	-
YoY %	65.73%	-65.39%	44.15%	22.00%	48.31%	636.36%	-	-
Horiz. %	-802.27%	-484.09%	-1,398.86%	-970.45%	-795.45%	-536.36%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	208.85	101.42	437.02	336.06	220.94	114.15	475.95	-42.28%
YoY %	105.93%	-76.79%	30.04%	52.10%	93.55%	-76.02%	-	-
Horiz. %	43.88%	21.31%	91.82%	70.61%	46.42%	23.98%	100.00%	-
EPS	19.84	12.58	34.47	24.35	19.46	13.21	-2.47	-
YoY %	57.71%	-63.50%	41.56%	25.13%	47.31%	634.82%	-	-
Horiz. %	-803.24%	-509.31%	-1,395.55%	-985.83%	-787.85%	-534.82%	100.00%	-
DPS	20.00	20.00	10.00	10.00	10.00	10.00	6.00	123.30%
YoY %	0.00%	100.00%	0.00%	0.00%	0.00%	66.67%	-	-
Horiz. %	333.33%	333.33%	166.67%	166.67%	166.67%	166.67%	100.00%	-
NAPS	2.81	2.95	2.80	2.85	2.78	2.80	2.80	0.23%
YoY %	-4.75%	5.36%	-1.75%	2.52%	-0.71%	0.00%	-	-
Horiz. %	100.36%	105.36%	100.00%	101.79%	99.29%	100.00%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 124,774
RPS	205.15	99.62	364.24	266.24	175.11	90.48	380.54	-33.78%
YoY %	105.93%	-72.65%	36.81%	52.04%	93.53%	-76.22%	-	-
Horiz. %	53.91%	26.18%	95.72%	69.96%	46.02%	23.78%	100.00%	-
EPS	19.48	12.36	28.73	19.29	15.42	10.47	-1.97	-
YoY %	57.61%	-56.98%	48.94%	25.10%	47.28%	631.47%	-	-
Horiz. %	-988.83%	-627.41%	-1,458.38%	-979.19%	-782.74%	-531.47%	100.00%	-
DPS	19.65	19.65	8.33	7.92	7.93	7.93	4.80	156.12%
YoY %	0.00%	135.89%	5.18%	-0.13%	0.00%	65.21%	-	-
Horiz. %	409.38%	409.38%	173.54%	165.00%	165.21%	165.21%	100.00%	-
NAPS	2.7602	2.8977	2.3337	2.2578	2.2032	2.2194	2.2387	14.99%
YoY %	-4.75%	24.17%	3.36%	2.48%	-0.73%	-0.86%	-	-
Horiz. %	123.29%	129.44%	104.24%	100.85%	98.41%	99.14%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	3.38	3.11	2.04	2.03	1.90	1.95	2.02	-
P/RPS	1.62	3.07	0.47	0.60	0.86	1.71	0.42	146.15%
YoY %	-47.23%	553.19%	-21.67%	-30.23%	-49.71%	307.14%	-	-
Horiz. %	385.71%	730.95%	111.90%	142.86%	204.76%	407.14%	100.00%	-
P/EPS	17.04	24.72	5.92	8.34	9.76	14.76	-81.78	-
YoY %	-31.07%	317.57%	-29.02%	-14.55%	-33.88%	118.05%	-	-
Horiz. %	-20.84%	-30.23%	-7.24%	-10.20%	-11.93%	-18.05%	100.00%	-
EY	5.87	4.05	16.90	12.00	10.24	6.77	-1.22	-
YoY %	44.94%	-76.04%	40.83%	17.19%	51.26%	654.92%	-	-
Horiz. %	-481.15%	-331.97%	-1,385.25%	-983.61%	-839.34%	-554.92%	100.00%	-
DY	5.92	6.43	4.90	4.93	5.26	5.13	2.97	58.45%
YoY %	-7.93%	31.22%	-0.61%	-6.27%	2.53%	72.73%	-	-
Horiz. %	199.33%	216.50%	164.98%	165.99%	177.10%	172.73%	100.00%	-
P/NAPS	1.20	1.05	0.73	0.71	0.68	0.70	0.72	40.61%
YoY %	14.29%	43.84%	2.82%	4.41%	-2.86%	-2.78%	-	-
Horiz. %	166.67%	145.83%	101.39%	98.61%	94.44%	97.22%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	29/08/17	25/05/17	28/02/17	28/11/16	29/08/16	27/05/16	29/02/16	-
Price	3.59	3.67	2.16	2.04	2.00	2.05	1.97	-
P/RPS	1.72	3.62	0.49	0.61	0.91	1.80	0.41	160.34%
YoY %	-52.49%	638.78%	-19.67%	-32.97%	-49.44%	339.02%	-	-
Horiz. %	419.51%	882.93%	119.51%	148.78%	221.95%	439.02%	100.00%	-
P/EPS	18.10	29.17	6.27	8.38	10.28	15.52	-79.76	-
YoY %	-37.95%	365.23%	-25.18%	-18.48%	-33.76%	119.46%	-	-
Horiz. %	-22.69%	-36.57%	-7.86%	-10.51%	-12.89%	-19.46%	100.00%	-
EY	5.53	3.43	15.96	11.94	9.73	6.44	-1.25	-
YoY %	61.22%	-78.51%	33.67%	22.71%	51.09%	615.20%	-	-
Horiz. %	-442.40%	-274.40%	-1,276.80%	-955.20%	-778.40%	-515.20%	100.00%	-
DY	5.57	5.45	4.63	4.90	5.00	4.88	3.05	49.46%
YoY %	2.20%	17.71%	-5.51%	-2.00%	2.46%	60.00%	-	-
Horiz. %	182.62%	178.69%	151.80%	160.66%	163.93%	160.00%	100.00%	-
P/NAPS	1.28	1.24	0.77	0.72	0.72	0.73	0.70	49.58%
YoY %	3.23%	61.04%	6.94%	0.00%	-1.37%	4.29%	-	-
Horiz. %	182.86%	177.14%	110.00%	102.86%	102.86%	104.29%	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