[TONGHER] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Cumulative Result
Revenue	562,440	412,494	265,901	133,569	519,999	395,702	257,113	68.27%
YoY %	36.35%	55.13%	99.07%	-74.31%	31.41%	53.90%	-	-
Horiz. %	218.75%	160.43%	103.42%	51.95%	202.25%	153.90%	100.00%	-
PBT	50,955	46,942	31,009	14,730	30,841	29,349	20,547	82.91%
YoY %	8.55%	51.38%	110.52%	-52.24%	5.08%	42.84%	-	-
Horiz. %	247.99%	228.46%	150.92%	71.69%	150.10%	142.84%	100.00%	-
Tax	-9,092	-9,080	-6,011	-3,012	-6,111	-6,879	-3,704	81.66%
YoY %	-0.13%	-51.06%	-99.57%	50.71%	11.16%	-85.72%	-	-
Horiz. %	245.46%	245.14%	162.28%	81.32%	164.98%	185.72%	100.00%	-
NP	41,863	37,862	24,998	11,718	24,730	22,470	16,843	83.18%
YoY %	10.57%	51.46%	113.33%	-52.62%	10.06%	33.41%	-	-
Horiz. %	248.55%	224.79%	148.42%	69.57%	146.83%	133.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,206	26,858	18,089	8,413	17,596	14,887	11,226	93.10%
YoY %	12.47%	48.48%	115.01%	-52.19%	18.20%	32.61%	-	-
Horiz. %	269.07%	239.25%	161.13%	74.94%	156.74%	132.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.84%	19.34%	19.38%	20.45%	19.81%	23.44%	18.03%	-
YoY %	-7.76%	-0.21%	-5.23%	3.23%	-15.49%	30.01%	-	-
Horiz. %	98.95%	107.27%	107.49%	113.42%	109.87%	130.01%	100.00%	-
Total Cost	520,577	374,632	240,903	121,851	495,269	373,232	240,270	67.20%
YoY %	38.96%	55.51%	97.70%	-75.40%	32.70%	55.34%	-	-
Horiz. %	216.66%	155.92%	100.26%	50.71%	206.13%	155.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	342,592	332,407	328,661	328,929	319,914	318,736	310,990	6.64%
YoY %	3.06%	1.14%	-0.08%	2.82%	0.37%	2.49%	-	-
Horiz. %	110.16%	106.89%	105.68%	105.77%	102.87%	102.49%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	7,585	13,902	6,320	6,325	5,057	5,059	5,056	30.95%
YoY %	-45.44%	119.97%	-0.08%	25.07%	-0.04%	0.06%	-	-
Horiz. %	150.02%	274.96%	125.00%	125.10%	100.02%	100.06%	100.00%	-
Div Payout %	25.11%	51.76%	34.94%	75.19%	28.74%	33.98%	45.05%	-
YoY %	-51.49%	48.14%	-53.53%	161.62%	-15.42%	-24.57%	-	-
Horiz. %	55.74%	114.89%	77.56%	166.90%	63.80%	75.43%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	342,592	332,407	328,661	328,929	319,914	318,736	310,990	6.64%
YoY %	3.06%	1.14%	-0.08%	2.82%	0.37%	2.49%	-	-
Horiz. %	110.16%	106.89%	105.68%	105.77%	102.87%	102.49%	100.00%	-
NOSH	126,417	126,390	126,408	126,511	126,448	126,482	126,418	-0.00%
YoY %	0.02%	-0.01%	-0.08%	0.05%	-0.03%	0.05%	-	-
Horiz. %	100.00%	99.98%	99.99%	100.07%	100.02%	100.05%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	7.44%	9.18%	9.40%	8.77%	4.76%	5.68%	6.55%	-
YoY %	-18.95%	-2.34%	7.18%	84.24%	-16.20%	-13.28%	-	-
Horiz. %	113.59%	140.15%	143.51%	133.89%	72.67%	86.72%	100.00%	-
ROE	8.82%	8.08%	5.50%	2.56%	5.50%	4.67%	3.61%	-
YoY %	9.16%	46.91%	114.84%	-53.45%	17.77%	29.36%	-	-
Horiz. %	244.32%	223.82%	152.35%	70.91%	152.35%	129.36%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	444.91	326.36	210.35	105.58	411.23	312.85	203.38	68.27%
YoY %	36.32%	55.15%	99.23%	-74.33%	31.45%	53.83%	-	-
Horiz. %	218.76%	160.47%	103.43%	51.91%	202.20%	153.83%	100.00%	-
EPS	23.89	21.25	14.31	6.65	13.91	11.77	8.88	93.08%
YoY %	12.42%	48.50%	115.19%	-52.19%	18.18%	32.55%	-	-
Horiz. %	269.03%	239.30%	161.15%	74.89%	156.64%	132.55%	100.00%	-
DPS	6.00	11.00	5.00	5.00	4.00	4.00	4.00	30.94%
YoY %	-45.45%	120.00%	0.00%	25.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	275.00%	125.00%	125.00%	100.00%	100.00%	100.00%	-
NAPS	2.71	2.63	2.60	2.60	2.53	2.52	2.46	6.64%
YoY %	3.04%	1.15%	0.00%	2.77%	0.40%	2.44%	-	-
Horiz. %	110.16%	106.91%	105.69%	105.69%	102.85%	102.44%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 126,511
RPS	357.26	262.02	168.90	84.84	330.30	251.35	163.32	68.27%
YoY %	36.35%	55.13%	99.08%	-74.31%	31.41%	53.90%	-	-
Horiz. %	218.75%	160.43%	103.42%	51.95%	202.24%	153.90%	100.00%	-
EPS	19.19	17.06	11.49	5.34	11.18	9.46	7.13	93.14%
YoY %	12.49%	48.48%	115.17%	-52.24%	18.18%	32.68%	-	-
Horiz. %	269.14%	239.27%	161.15%	74.89%	156.80%	132.68%	100.00%	-
DPS	4.82	8.83	4.01	4.02	3.21	3.21	3.21	31.03%
YoY %	-45.41%	120.20%	-0.25%	25.23%	0.00%	0.00%	-	-
Horiz. %	150.16%	275.08%	124.92%	125.23%	100.00%	100.00%	100.00%	-
NAPS	2.1762	2.1115	2.0877	2.0894	2.0321	2.0246	1.9754	6.64%
YoY %	3.06%	1.14%	-0.08%	2.82%	0.37%	2.49%	-	-
Horiz. %	110.17%	106.89%	105.68%	105.77%	102.87%	102.49%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	2.02	2.20	1.94	1.76	1.74	1.72	1.64	-
P/RPS	0.45	0.67	0.92	1.67	0.42	0.55	0.81	-32.34%
YoY %	-32.84%	-27.17%	-44.91%	297.62%	-23.64%	-32.10%	-	-
Horiz. %	55.56%	82.72%	113.58%	206.17%	51.85%	67.90%	100.00%	-
P/EPS	8.45	10.35	13.56	26.47	12.50	14.61	18.47	-40.54%
YoY %	-18.36%	-23.67%	-48.77%	111.76%	-14.44%	-20.90%	-	-
Horiz. %	45.75%	56.04%	73.42%	143.31%	67.68%	79.10%	100.00%	-
EY	11.83	9.66	7.38	3.78	8.00	6.84	5.41	68.23%
YoY %	22.46%	30.89%	95.24%	-52.75%	16.96%	26.43%	-	-
Horiz. %	218.67%	178.56%	136.41%	69.87%	147.87%	126.43%	100.00%	-
DY	2.97	5.00	2.58	2.84	2.30	2.33	2.44	13.96%
YoY %	-40.60%	93.80%	-9.15%	23.48%	-1.29%	-4.51%	-	-
Horiz. %	121.72%	204.92%	105.74%	116.39%	94.26%	95.49%	100.00%	-
P/NAPS	0.75	0.84	0.75	0.68	0.69	0.68	0.67	7.78%
YoY %	-10.71%	12.00%	10.29%	-1.45%	1.47%	1.49%	-	-
Horiz. %	111.94%	125.37%	111.94%	101.49%	102.99%	101.49%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	25/02/15	27/11/14	28/08/14	29/05/14	27/02/14	27/11/13	28/08/13	-
Price	2.25	2.16	2.00	2.11	1.70	1.80	1.63	-
P/RPS	0.51	0.66	0.95	2.00	0.41	0.58	0.80	-25.86%
YoY %	-22.73%	-30.53%	-52.50%	387.80%	-29.31%	-27.50%	-	-
Horiz. %	63.75%	82.50%	118.75%	250.00%	51.25%	72.50%	100.00%	-
P/EPS	9.42	10.16	13.98	31.73	12.22	15.29	18.36	-35.83%
YoY %	-7.28%	-27.32%	-55.94%	159.66%	-20.08%	-16.72%	-	-
Horiz. %	51.31%	55.34%	76.14%	172.82%	66.56%	83.28%	100.00%	-
EY	10.62	9.84	7.16	3.15	8.19	6.54	5.45	55.82%
YoY %	7.93%	37.43%	127.30%	-61.54%	25.23%	20.00%	-	-
Horiz. %	194.86%	180.55%	131.38%	57.80%	150.28%	120.00%	100.00%	-
DY	2.67	5.09	2.50	2.37	2.35	2.22	2.45	5.88%
YoY %	-47.54%	103.60%	5.49%	0.85%	5.86%	-9.39%	-	-
Horiz. %	108.98%	207.76%	102.04%	96.73%	95.92%	90.61%	100.00%	-
P/NAPS	0.83	0.82	0.77	0.81	0.67	0.71	0.66	16.45%
YoY %	1.22%	6.49%	-4.94%	20.90%	-5.63%	7.58%	-	-
Horiz. %	125.76%	124.24%	116.67%	122.73%	101.52%	107.58%	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