[TONGHER] QoQ TTM Result on 31-Dec-2006 [#4]

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	493,689	442,796	367,079	303,331	250,653	207,757	193,402	86.67%
YoY %	11.49%	20.63%	21.02%	21.02%	20.65%	7.42%	-	-
Horiz. %	255.27%	228.95%	189.80%	156.84%	129.60%	107.42%	100.00%	-
PBT	107,224	114,158	93,065	73,285	54,170	32,612	28,637	140.93%
YoY %	-6.07%	22.66%	26.99%	35.29%	66.10%	13.88%	-	-
Horiz. %	374.42%	398.64%	324.98%	255.91%	189.16%	113.88%	100.00%	-
Tax	-24,500	-26,388	-21,354	-17,112	-8,675	-4,227	-3,932	238.23%
YoY %	7.15%	-23.57%	-24.79%	-97.26%	-105.23%	-7.50%	-	-
Horiz. %	623.09%	671.11%	543.08%	435.20%	220.63%	107.50%	100.00%	-
NP	82,724	87,770	71,711	56,173	45,495	28,385	24,705	123.65%
YoY %	-5.75%	22.39%	27.66%	23.47%	60.28%	14.90%	-	-
Horiz. %	334.85%	355.27%	290.27%	227.38%	184.15%	114.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,926	80,407	66,711	52,958	43,871	28,035	24,796	108.86%
YoY %	-6.82%	20.53%	25.97%	20.71%	56.49%	13.06%	-	-
Horiz. %	302.17%	324.27%	269.04%	213.57%	176.93%	113.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.85%	23.12%	22.95%	23.35%	16.01%	12.96%	13.73%	-
YoY %	-1.17%	0.74%	-1.71%	45.85%	23.53%	-5.61%	-	-
Horiz. %	166.42%	168.39%	167.15%	170.07%	116.61%	94.39%	100.00%	-
Total Cost	410,965	355,026	295,368	247,158	205,158	179,372	168,697	80.95%
YoY %	15.76%	20.20%	19.51%	20.47%	14.38%	6.33%	-	-
Horiz. %	243.61%	210.45%	175.09%	146.51%	121.61%	106.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	406,611	254,850	169,883	169,859	169,848	199,514	193,109	64.20%
YoY %	59.55%	50.02%	0.01%	0.01%	-14.87%	3.32%	-	-
Horiz. %	210.56%	131.97%	87.97%	87.96%	87.95%	103.32%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	19,541	20,383	20,383	13,587	13,587	6,773	6,874	100.54%
YoY %	-4.13%	0.00%	50.02%	0.00%	100.61%	-1.47%	-	-
Horiz. %	284.27%	296.52%	296.52%	197.66%	197.66%	98.53%	100.00%	-
Div Payout %	26.08%	25.35%	30.55%	25.66%	30.97%	24.16%	27.72%	-
YoY %	2.88%	-17.02%	19.06%	-17.15%	28.19%	-12.84%	-	-
Horiz. %	94.08%	91.45%	110.21%	92.57%	111.72%	87.16%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	406,611	254,850	169,883	169,859	169,848	199,514	193,109	64.20%
YoY %	59.55%	50.02%	0.01%	0.01%	-14.87%	3.32%	-	-
Horiz. %	210.56%	131.97%	87.97%	87.96%	87.95%	103.32%	100.00%	-
NOSH	127,464	84,950	84,941	84,929	84,924	85,628	84,697	31.29%
YoY %	50.05%	0.01%	0.01%	0.01%	-0.82%	1.10%	-	-
Horiz. %	150.49%	100.30%	100.29%	100.27%	100.27%	101.10%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	16.76%	19.82%	19.54%	18.52%	18.15%	13.66%	12.77%	-
YoY %	-15.44%	1.43%	5.51%	2.04%	32.87%	6.97%	-	-
Horiz. %	131.25%	155.21%	153.01%	145.03%	142.13%	106.97%	100.00%	-
ROE	18.43%	31.55%	39.27%	31.18%	25.83%	14.05%	12.84%	-
YoY %	-41.58%	-19.66%	25.95%	20.71%	83.84%	9.42%	-	-
Horiz. %	143.54%	245.72%	305.84%	242.83%	201.17%	109.42%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	387.32	521.24	432.15	357.15	295.15	242.63	228.35	42.18%
YoY %	-25.69%	20.62%	21.00%	21.01%	21.65%	6.25%	-	-
Horiz. %	169.62%	228.26%	189.25%	156.40%	129.25%	106.25%	100.00%	-
EPS	58.78	94.65	78.54	62.35	51.66	32.74	29.28	59.06%
YoY %	-37.90%	20.51%	25.97%	20.69%	57.79%	11.82%	-	-
Horiz. %	200.75%	323.26%	268.24%	212.94%	176.43%	111.82%	100.00%	-
DPS	15.33	24.00	24.00	16.00	16.00	8.00	8.12	52.69%
YoY %	-36.12%	0.00%	50.00%	0.00%	100.00%	-1.48%	-	-
Horiz. %	188.79%	295.57%	295.57%	197.04%	197.04%	98.52%	100.00%	-
NAPS	3.19	3.00	2.00	2.00	2.00	2.33	2.28	25.06%
YoY %	6.33%	50.00%	0.00%	0.00%	-14.16%	2.19%	-	-
Horiz. %	139.91%	131.58%	87.72%	87.72%	87.72%	102.19%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 84,929
RPS	313.59	281.27	233.17	192.68	159.22	131.97	122.85	86.67%
YoY %	11.49%	20.63%	21.01%	21.01%	20.65%	7.42%	-	-
Horiz. %	255.26%	228.95%	189.80%	156.84%	129.61%	107.42%	100.00%	-
EPS	47.59	51.07	42.38	33.64	27.87	17.81	15.75	108.86%
YoY %	-6.81%	20.50%	25.98%	20.70%	56.49%	13.08%	-	-
Horiz. %	302.16%	324.25%	269.08%	213.59%	176.95%	113.08%	100.00%	-
DPS	12.41	12.95	12.95	8.63	8.63	4.30	4.37	100.40%
YoY %	-4.17%	0.00%	50.06%	0.00%	100.70%	-1.60%	-	-
Horiz. %	283.98%	296.34%	296.34%	197.48%	197.48%	98.40%	100.00%	-
NAPS	2.5828	1.6188	1.0791	1.079	1.0789	1.2673	1.2266	64.20%
YoY %	59.55%	50.01%	0.01%	0.01%	-14.87%	3.32%	-	-
Horiz. %	210.57%	131.97%	87.97%	87.97%	87.96%	103.32%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	6.55	5.40	4.38	4.10	3.36	2.86	2.82	-
P/RPS	1.69	1.04	1.01	1.15	1.14	1.18	1.23	23.56%
YoY %	62.50%	2.97%	-12.17%	0.88%	-3.39%	-4.07%	-	-
Horiz. %	137.40%	84.55%	82.11%	93.50%	92.68%	95.93%	100.00%	-
P/EPS	11.14	5.71	5.58	6.58	6.50	8.74	9.63	10.18%
YoY %	95.10%	2.33%	-15.20%	1.23%	-25.63%	-9.24%	-	-
Horiz. %	115.68%	59.29%	57.94%	68.33%	67.50%	90.76%	100.00%	-
EY	8.97	17.53	17.93	15.21	15.37	11.45	10.38	-9.26%
YoY %	-48.83%	-2.23%	17.88%	-1.04%	34.24%	10.31%	-	-
Horiz. %	86.42%	168.88%	172.74%	146.53%	148.07%	110.31%	100.00%	-
DY	2.34	4.44	5.48	3.90	4.76	2.80	2.88	-12.91%
YoY %	-47.30%	-18.98%	40.51%	-18.07%	70.00%	-2.78%	-	-
Horiz. %	81.25%	154.17%	190.28%	135.42%	165.28%	97.22%	100.00%	-
P/NAPS	2.05	1.80	2.19	2.05	1.68	1.23	1.24	39.77%
YoY %	13.89%	-17.81%	6.83%	22.02%	36.59%	-0.81%	-	-
Horiz. %	165.32%	145.16%	176.61%	165.32%	135.48%	99.19%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	26/11/07	24/08/07	28/05/07	01/03/07	28/11/06	25/08/06	13/06/06	-
Price	3.52	5.55	5.35	4.08	3.72	3.08	2.68	-
P/RPS	0.91	1.06	1.24	1.14	1.26	1.27	1.17	-15.41%
YoY %	-14.15%	-14.52%	8.77%	-9.52%	-0.79%	8.55%	-	-
Horiz. %	77.78%	90.60%	105.98%	97.44%	107.69%	108.55%	100.00%	-
P/EPS	5.99	5.86	6.81	6.54	7.20	9.41	9.15	-24.58%
YoY %	2.22%	-13.95%	4.13%	-9.17%	-23.49%	2.84%	-	-
Horiz. %	65.46%	64.04%	74.43%	71.48%	78.69%	102.84%	100.00%	-
EY	16.70	17.05	14.68	15.28	13.89	10.63	10.92	32.70%
YoY %	-2.05%	16.14%	-3.93%	10.01%	30.67%	-2.66%	-	-
Horiz. %	152.93%	156.14%	134.43%	139.93%	127.20%	97.34%	100.00%	-
DY	4.36	4.32	4.49	3.92	4.30	2.60	3.03	27.42%
YoY %	0.93%	-3.79%	14.54%	-8.84%	65.38%	-14.19%	-	-
Horiz. %	143.89%	142.57%	148.18%	129.37%	141.91%	85.81%	100.00%	-
P/NAPS	1.10	1.85	2.68	2.04	1.86	1.32	1.18	-4.56%
YoY %	-40.54%	-30.97%	31.37%	9.68%	40.91%	11.86%	-	-
Horiz. %	93.22%	156.78%	227.12%	172.88%	157.63%	111.86%	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