[TONGHER] QoQ TTM Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	211,554	253,036	307,824	365,884	401,243	403,528	439,384	-38.48%
YoY %	-16.39%	-17.80%	-15.87%	-8.81%	-0.57%	-8.16%	-	-
Horiz. %	48.15%	57.59%	70.06%	83.27%	91.32%	91.84%	100.00%	-
PBT	14,225	3,204	9,458	24,026	28,254	39,462	50,872	-57.13%
YoY %	343.98%	-66.12%	-60.63%	-14.96%	-28.40%	-22.43%	-	-
Horiz. %	27.96%	6.30%	18.59%	47.23%	55.54%	77.57%	100.00%	-
Tax	-1,744	1,363	-1,835	-5,058	-6,518	-7,868	-9,389	-67.34%
YoY %	-227.95%	174.28%	63.72%	22.40%	17.16%	16.20%	-	-
Horiz. %	18.57%	-14.52%	19.54%	53.87%	69.42%	83.80%	100.00%	-
NP	12,481	4,567	7,623	18,968	21,736	31,594	41,483	-55.00%
YoY %	173.29%	-40.09%	-59.81%	-12.73%	-31.20%	-23.84%	-	-
Horiz. %	30.09%	11.01%	18.38%	45.72%	52.40%	76.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,411	314	3,000	13,990	18,318	26,940	35,949	-61.92%
YoY %	2,578.66%	-89.53%	-78.56%	-23.63%	-32.00%	-25.06%	-	-
Horiz. %	23.40%	0.87%	8.35%	38.92%	50.96%	74.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.26%	-42.54%	19.40%	21.05%	23.07%	19.94%	18.46%	-
YoY %	128.82%	-319.28%	-7.84%	-8.76%	15.70%	8.02%	-	-
Horiz. %	66.41%	-230.44%	105.09%	114.03%	124.97%	108.02%	100.00%	-
Total Cost	199,073	248,469	300,201	346,916	379,507	371,934	397,901	-36.89%
YoY %	-19.88%	-17.23%	-13.47%	-8.59%	2.04%	-6.53%	-	-
Horiz. %	50.03%	62.44%	75.45%	87.19%	95.38%	93.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	254,797	274,817	272,201	282,266	277,556	280,545	274,057	-4.72%
YoY %	-7.28%	0.96%	-3.57%	1.70%	-1.07%	2.37%	-	-
Horiz. %	92.97%	100.28%	99.32%	103.00%	101.28%	102.37%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	6,444	6,444	6,444	6,444	20,373	20,373	33,120	-66.32%
YoY %	0.00%	0.00%	0.00%	-68.37%	0.00%	-38.49%	-	-
Horiz. %	19.46%	19.46%	19.46%	19.46%	61.51%	61.51%	100.00%	-
Div Payout %	76.62%	2,052.37%	214.81%	46.06%	111.22%	75.63%	92.13%	-
YoY %	-96.27%	855.44%	366.37%	-58.59%	47.06%	-17.91%	-	-
Horiz. %	83.17%	2,227.69%	233.16%	49.99%	120.72%	82.09%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	254,797	274,817	272,201	282,266	277,556	280,545	274,057	-4.72%
YoY %	-7.28%	0.96%	-3.57%	1.70%	-1.07%	2.37%	-	-
Horiz. %	92.97%	100.28%	99.32%	103.00%	101.28%	102.37%	100.00%	-
NOSH	127,398	127,230	127,794	128,888	127,319	127,520	127,468	-0.03%
YoY %	0.13%	-0.44%	-0.85%	1.23%	-0.16%	0.04%	-	-
Horiz. %	99.95%	99.81%	100.26%	101.11%	99.88%	100.04%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	5.90%	1.80%	2.48%	5.18%	5.42%	7.83%	9.44%	-
YoY %	227.78%	-27.42%	-52.12%	-4.43%	-30.78%	-17.06%	-	-
Horiz. %	62.50%	19.07%	26.27%	54.87%	57.42%	82.94%	100.00%	-
ROE	3.30%	0.11%	1.10%	4.96%	6.60%	9.60%	13.12%	-
YoY %	2,900.00%	-90.00%	-77.82%	-24.85%	-31.25%	-26.83%	-	-
Horiz. %	25.15%	0.84%	8.38%	37.80%	50.30%	73.17%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	166.06	198.88	240.87	283.88	315.15	316.44	344.70	-38.46%
YoY %	-16.50%	-17.43%	-15.15%	-9.92%	-0.41%	-8.20%	-	-
Horiz. %	48.18%	57.70%	69.88%	82.36%	91.43%	91.80%	100.00%	-
EPS	6.60	0.25	2.35	10.85	14.39	21.13	28.20	-61.92%
YoY %	2,540.00%	-89.36%	-78.34%	-24.60%	-31.90%	-25.07%	-	-
Horiz. %	23.40%	0.89%	8.33%	38.48%	51.03%	74.93%	100.00%	-
DPS	5.00	5.00	5.00	5.00	16.00	16.00	26.00	-66.58%
YoY %	0.00%	0.00%	0.00%	-68.75%	0.00%	-38.46%	-	-
Horiz. %	19.23%	19.23%	19.23%	19.23%	61.54%	61.54%	100.00%	-
NAPS	2.00	2.16	2.13	2.19	2.18	2.20	2.15	-4.69%
YoY %	-7.41%	1.41%	-2.74%	0.46%	-0.91%	2.33%	-	-
Horiz. %	93.02%	100.47%	99.07%	101.86%	101.40%	102.33%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 128,888
RPS	134.38	160.73	195.53	232.41	254.87	256.32	279.10	-38.48%
YoY %	-16.39%	-17.80%	-15.87%	-8.81%	-0.57%	-8.16%	-	-
Horiz. %	48.15%	57.59%	70.06%	83.27%	91.32%	91.84%	100.00%	-
EPS	5.34	0.20	1.91	8.89	11.64	17.11	22.83	-61.93%
YoY %	2,570.00%	-89.53%	-78.52%	-23.63%	-31.97%	-25.05%	-	-
Horiz. %	23.39%	0.88%	8.37%	38.94%	50.99%	74.95%	100.00%	-
DPS	4.09	4.09	4.09	4.09	12.94	12.94	21.04	-66.34%
YoY %	0.00%	0.00%	0.00%	-68.39%	0.00%	-38.50%	-	-
Horiz. %	19.44%	19.44%	19.44%	19.44%	61.50%	61.50%	100.00%	-
NAPS	1.6185	1.7456	1.729	1.793	1.763	1.782	1.7408	-4.72%
YoY %	-7.28%	0.96%	-3.57%	1.70%	-1.07%	2.37%	-	-
Horiz. %	92.97%	100.28%	99.32%	103.00%	101.28%	102.37%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.72	1.81	1.95	1.79	2.00	2.26	2.48	-
P/RPS	1.04	0.91	0.81	0.63	0.63	0.71	0.72	27.69%
YoY %	14.29%	12.35%	28.57%	0.00%	-11.27%	-1.39%	-	-
Horiz. %	144.44%	126.39%	112.50%	87.50%	87.50%	98.61%	100.00%	-
P/EPS	26.05	733.40	83.07	16.49	13.90	10.70	8.79	105.91%
YoY %	-96.45%	782.87%	403.76%	18.63%	29.91%	21.73%	-	-
Horiz. %	296.36%	8,343.57%	945.05%	187.60%	158.13%	121.73%	100.00%	-
EY	3.84	0.14	1.20	6.06	7.19	9.35	11.37	-51.40%
YoY %	2,642.86%	-88.33%	-80.20%	-15.72%	-23.10%	-17.77%	-	-
Horiz. %	33.77%	1.23%	10.55%	53.30%	63.24%	82.23%	100.00%	-
DY	2.91	2.76	2.56	2.79	8.00	7.08	10.48	-57.33%
YoY %	5.43%	7.81%	-8.24%	-65.12%	12.99%	-32.44%	-	-
Horiz. %	27.77%	26.34%	24.43%	26.62%	76.34%	67.56%	100.00%	-
P/NAPS	0.86	0.84	0.92	0.82	0.92	1.03	1.15	-17.56%
YoY %	2.38%	-8.70%	12.20%	-10.87%	-10.68%	-10.43%	-	-
Horiz. %	74.78%	73.04%	80.00%	71.30%	80.00%	89.57%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	25/11/09	28/08/09	15/05/09	27/02/09	26/11/08	03/09/08	-
Price	1.70	1.69	1.99	1.96	2.00	1.68	2.46	-
P/RPS	1.02	0.85	0.83	0.69	0.63	0.53	0.71	27.23%
YoY %	20.00%	2.41%	20.29%	9.52%	18.87%	-25.35%	-	-
Horiz. %	143.66%	119.72%	116.90%	97.18%	88.73%	74.65%	100.00%	-
P/EPS	25.75	684.77	84.77	18.06	13.90	7.95	8.72	105.42%
YoY %	-96.24%	707.80%	369.38%	29.93%	74.84%	-8.83%	-	-
Horiz. %	295.30%	7,852.87%	972.13%	207.11%	159.40%	91.17%	100.00%	-
EY	3.88	0.15	1.18	5.54	7.19	12.58	11.46	-51.32%
YoY %	2,486.67%	-87.29%	-78.70%	-22.95%	-42.85%	9.77%	-	-
Horiz. %	33.86%	1.31%	10.30%	48.34%	62.74%	109.77%	100.00%	-
DY	2.94	2.96	2.51	2.55	8.00	9.52	10.57	-57.29%
YoY %	-0.68%	17.93%	-1.57%	-68.12%	-15.97%	-9.93%	-	-
Horiz. %	27.81%	28.00%	23.75%	24.12%	75.69%	90.07%	100.00%	-
P/NAPS	0.85	0.78	0.93	0.89	0.92	0.76	1.14	-17.72%
YoY %	8.97%	-16.13%	4.49%	-3.26%	21.05%	-33.33%	-	-
Horiz. %	74.56%	68.42%	81.58%	78.07%	80.70%	66.67%	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