[TONGHER] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Cumulative Result
Revenue	798,435	611,813	396,332	200,060	694,103	508,493	322,972	82.52%
YoY %	30.50%	54.37%	98.11%	-71.18%	36.50%	57.44%	-	-
Horiz. %	247.21%	189.43%	122.71%	61.94%	214.91%	157.44%	100.00%	-
PBT	80,720	73,374	48,509	21,902	82,315	67,257	44,516	48.53%
YoY %	10.01%	51.26%	121.48%	-73.39%	22.39%	51.09%	-	-
Horiz. %	181.33%	164.83%	108.97%	49.20%	184.91%	151.09%	100.00%	-
Tax	-14,754	-13,002	-8,936	-3,925	-16,173	-13,938	-9,425	34.70%
YoY %	-13.47%	-45.50%	-127.67%	75.73%	-16.04%	-47.88%	-	-
Horiz. %	156.54%	137.95%	94.81%	41.64%	171.60%	147.88%	100.00%	-
NP	65,966	60,372	39,573	17,977	66,142	53,319	35,091	52.14%
YoY %	9.27%	52.56%	120.13%	-72.82%	24.05%	51.94%	-	-
Horiz. %	187.99%	172.04%	112.77%	51.23%	188.49%	151.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	60,948	55,779	35,846	16,531	57,414	46,663	30,675	57.84%
YoY %	9.27%	55.61%	116.84%	-71.21%	23.04%	52.12%	-	-
Horiz. %	198.69%	181.84%	116.86%	53.89%	187.17%	152.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.28%	17.72%	18.42%	17.92%	19.65%	20.72%	21.17%	-
YoY %	3.16%	-3.80%	2.79%	-8.80%	-5.16%	-2.13%	-	-
Horiz. %	86.35%	83.70%	87.01%	84.65%	92.82%	97.87%	100.00%	-
Total Cost	732,469	551,441	356,759	182,083	627,961	455,174	287,881	86.05%
YoY %	32.83%	54.57%	95.93%	-71.00%	37.96%	58.11%	-	-
Horiz. %	254.43%	191.55%	123.93%	63.25%	218.13%	158.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	454,212	463,482	434,128	446,623	429,899	450,002	434,538	2.98%
YoY %	-2.00%	6.76%	-2.80%	3.89%	-4.47%	3.56%	-	-
Horiz. %	104.53%	106.66%	99.91%	102.78%	98.93%	103.56%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	40,168	27,808	27,808	27,817	27,835	-	30,928	18.98%
YoY %	44.45%	0.00%	-0.03%	-0.06%	0.00%	-	-	-
Horiz. %	129.88%	89.91%	89.91%	89.94%	90.00%	-	100.00%	-
Div Payout %	65.91%	49.86%	77.58%	168.27%	48.48%	-	100.82%	-
YoY %	32.19%	-35.73%	-53.90%	247.09%	0.00%	-	-	-
Horiz. %	65.37%	49.45%	76.95%	166.90%	48.09%	-	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	454,212	463,482	434,128	446,623	429,899	450,002	434,538	2.98%
YoY %	-2.00%	6.76%	-2.80%	3.89%	-4.47%	3.56%	-	-
Horiz. %	104.53%	106.66%	99.91%	102.78%	98.93%	103.56%	100.00%	-
NOSH	157,430	157,430	157,430	157,430	157,430	157,430	157,430	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	8.26%	9.87%	9.98%	8.99%	9.53%	10.49%	10.87%	-
YoY %	-16.31%	-1.10%	11.01%	-5.67%	-9.15%	-3.50%	-	-
Horiz. %	75.99%	90.80%	91.81%	82.70%	87.67%	96.50%	100.00%	-
ROE	13.42%	12.03%	8.26%	3.70%	13.36%	10.37%	7.06%	-
YoY %	11.55%	45.64%	123.24%	-72.31%	28.83%	46.88%	-	-
Horiz. %	190.08%	170.40%	117.00%	52.41%	189.24%	146.88%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	516.81	396.01	256.54	129.45	448.85	328.82	208.85	82.64%
YoY %	30.50%	54.37%	98.18%	-71.16%	36.50%	57.44%	-	-
Horiz. %	247.46%	189.61%	122.83%	61.98%	214.92%	157.44%	100.00%	-
EPS	39.45	36.10	23.20	10.70	37.13	30.18	19.84	57.92%
YoY %	9.28%	55.60%	116.82%	-71.18%	23.03%	52.12%	-	-
Horiz. %	198.84%	181.96%	116.94%	53.93%	187.15%	152.12%	100.00%	-
DPS	26.00	18.00	18.00	18.00	18.00	0.00	20.00	19.05%
YoY %	44.44%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	130.00%	90.00%	90.00%	90.00%	90.00%	0.00%	100.00%	-
NAPS	2.94	3.00	2.81	2.89	2.78	2.91	2.81	3.05%
YoY %	-2.00%	6.76%	-2.77%	3.96%	-4.47%	3.56%	-	-
Horiz. %	104.63%	106.76%	100.00%	102.85%	98.93%	103.56%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 157,430
RPS	507.17	388.63	251.75	127.08	440.90	323.00	205.15	82.53%
YoY %	30.50%	54.37%	98.10%	-71.18%	36.50%	57.45%	-	-
Horiz. %	247.22%	189.44%	122.72%	61.94%	214.92%	157.45%	100.00%	-
EPS	38.71	35.43	22.77	10.50	36.47	29.64	19.48	57.86%
YoY %	9.26%	55.60%	116.86%	-71.21%	23.04%	52.16%	-	-
Horiz. %	198.72%	181.88%	116.89%	53.90%	187.22%	152.16%	100.00%	-
DPS	25.52	17.66	17.66	17.67	17.68	0.00	19.65	18.97%
YoY %	44.51%	0.00%	-0.06%	-0.06%	0.00%	0.00%	-	-
Horiz. %	129.87%	89.87%	89.87%	89.92%	89.97%	0.00%	100.00%	-
NAPS	2.8852	2.9441	2.7576	2.837	2.7307	2.8584	2.7602	2.98%
YoY %	-2.00%	6.76%	-2.80%	3.89%	-4.47%	3.56%	-	-
Horiz. %	104.53%	106.66%	99.91%	102.78%	98.93%	103.56%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	3.55	4.06	3.40	3.29	4.02	3.60	3.38	-
P/RPS	0.69	1.03	1.33	2.54	0.90	1.09	1.62	-43.30%
YoY %	-33.01%	-22.56%	-47.64%	182.22%	-17.43%	-32.72%	-	-
Horiz. %	42.59%	63.58%	82.10%	156.79%	55.56%	67.28%	100.00%	-
P/EPS	9.00	11.25	14.65	30.76	10.83	11.93	17.04	-34.58%
YoY %	-20.00%	-23.21%	-52.37%	184.03%	-9.22%	-29.99%	-	-
Horiz. %	52.82%	66.02%	85.97%	180.52%	63.56%	70.01%	100.00%	-
EY	11.11	8.89	6.82	3.25	9.24	8.38	5.87	52.83%
YoY %	24.97%	30.35%	109.85%	-64.83%	10.26%	42.76%	-	-
Horiz. %	189.27%	151.45%	116.18%	55.37%	157.41%	142.76%	100.00%	-
DY	7.32	4.43	5.29	5.47	4.48	0.00	5.92	15.15%
YoY %	65.24%	-16.26%	-3.29%	22.10%	0.00%	0.00%	-	-
Horiz. %	123.65%	74.83%	89.36%	92.40%	75.68%	0.00%	100.00%	-
P/NAPS	1.21	1.35	1.21	1.14	1.45	1.24	1.20	0.55%
YoY %	-10.37%	11.57%	6.14%	-21.38%	16.94%	3.33%	-	-
Horiz. %	100.83%	112.50%	100.83%	95.00%	120.83%	103.33%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	27/02/19	26/11/18	27/08/18	25/05/18	26/02/18	27/11/17	29/08/17	-
Price	4.03	3.90	3.58	3.60	4.10	3.75	3.59	-
P/RPS	0.78	0.98	1.40	2.78	0.91	1.14	1.72	-40.88%
YoY %	-20.41%	-30.00%	-49.64%	205.49%	-20.18%	-33.72%	-	-
Horiz. %	45.35%	56.98%	81.40%	161.63%	52.91%	66.28%	100.00%	-
P/EPS	10.22	10.80	15.43	33.65	11.04	12.43	18.10	-31.61%
YoY %	-5.37%	-30.01%	-54.15%	204.80%	-11.18%	-31.33%	-	-
Horiz. %	56.46%	59.67%	85.25%	185.91%	60.99%	68.67%	100.00%	-
EY	9.79	9.26	6.48	2.97	9.06	8.05	5.53	46.19%
YoY %	5.72%	42.90%	118.18%	-67.22%	12.55%	45.57%	-	-
Horiz. %	177.03%	167.45%	117.18%	53.71%	163.83%	145.57%	100.00%	-
DY	6.45	4.62	5.03	5.00	4.39	0.00	5.57	10.24%
YoY %	39.61%	-8.15%	0.60%	13.90%	0.00%	0.00%	-	-
Horiz. %	115.80%	82.94%	90.31%	89.77%	78.82%	0.00%	100.00%	-
P/NAPS	1.37	1.30	1.27	1.25	1.47	1.29	1.28	4.62%
YoY %	5.38%	2.36%	1.60%	-14.97%	13.95%	0.78%	-	-
Horiz. %	107.03%	101.56%	99.22%	97.66%	114.84%	100.78%	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