[TONGHER] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Annualized Quarter Result
Revenue	507,022	609,698	291,522	210,182	407,792	519,981	266,170	11.32%
YoY %	-16.84%	109.14%	38.70%	-48.46%	-21.58%	95.36%	-	-
Horiz. %	190.49%	229.06%	109.52%	78.97%	153.21%	195.36%	100.00%	-
PBT	30,793	55,953	35,184	8,396	41,797	112,693	67,441	-12.23%
YoY %	-44.97%	59.03%	319.06%	-79.91%	-62.91%	67.10%	-	-
Horiz. %	45.66%	82.97%	52.17%	12.45%	61.98%	167.10%	100.00%	-
Tax	-6,321	-4,145	-4,716	89	-10,420	-25,817	-15,965	-14.29%
YoY %	-52.50%	12.11%	-5,398.88%	100.85%	59.64%	-61.71%	-	-
Horiz. %	39.59%	25.96%	29.54%	-0.56%	65.27%	161.71%	100.00%	-
NP	24,472	51,808	30,468	8,485	31,377	86,876	51,476	-11.64%
YoY %	-52.76%	70.04%	259.08%	-72.96%	-63.88%	68.77%	-	-
Horiz. %	47.54%	100.64%	59.19%	16.48%	60.95%	168.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,824	38,050	24,629	3,712	27,717	78,514	49,224	-18.11%
YoY %	-61.04%	54.49%	563.50%	-86.61%	-64.70%	59.50%	-	-
Horiz. %	30.12%	77.30%	50.03%	7.54%	56.31%	159.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.53%	7.41%	13.40%	-1.06%	24.93%	22.91%	23.67%	-
YoY %	177.06%	-44.70%	1,364.15%	-104.25%	8.82%	-3.21%	-	-
Horiz. %	86.73%	31.31%	56.61%	-4.48%	105.32%	96.79%	100.00%	-
Total Cost	482,550	557,890	261,054	201,697	376,414	433,105	214,694	14.43%
YoY %	-13.50%	113.71%	29.43%	-46.42%	-13.09%	101.73%	-	-
Horiz. %	224.76%	259.85%	121.59%	93.95%	175.33%	201.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	300,452	314,261	291,730	274,586	280,402	406,505	208,921	6.23%
YoY %	-4.39%	7.72%	6.24%	-2.07%	-31.02%	94.57%	-	-
Horiz. %	143.81%	150.42%	139.64%	131.43%	134.21%	194.57%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	37,186	13,571	8,492	8,474	27,190	30,583	27,176	5.36%
YoY %	174.01%	59.81%	0.21%	-68.83%	-11.09%	12.54%	-	-
Horiz. %	136.83%	49.94%	31.25%	31.18%	100.05%	112.54%	100.00%	-
Div Payout %	250.86%	35.67%	34.48%	228.31%	98.10%	38.95%	55.21%	-
YoY %	603.28%	3.45%	-84.90%	132.73%	151.86%	-29.45%	-	-
Horiz. %	454.37%	64.61%	62.45%	413.53%	177.69%	70.55%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	300,452	314,261	291,730	274,586	280,402	406,505	208,921	6.23%
YoY %	-4.39%	7.72%	6.24%	-2.07%	-31.02%	94.57%	-	-
Horiz. %	143.81%	150.42%	139.64%	131.43%	134.21%	194.57%	100.00%	-
NOSH	126,773	127,231	127,393	127,123	127,455	127,431	84,927	6.89%
YoY %	-0.36%	-0.13%	0.21%	-0.26%	0.02%	50.05%	-	-
Horiz. %	149.27%	149.81%	150.00%	149.69%	150.08%	150.05%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	4.83%	8.50%	10.45%	4.04%	7.69%	16.71%	19.34%	-
YoY %	-43.18%	-18.66%	158.66%	-47.46%	-53.98%	-13.60%	-	-
Horiz. %	24.97%	43.95%	54.03%	20.89%	39.76%	86.40%	100.00%	-
ROE	4.93%	12.11%	8.44%	1.35%	9.88%	19.31%	23.56%	-
YoY %	-59.29%	43.48%	525.19%	-86.34%	-48.83%	-18.04%	-	-
Horiz. %	20.93%	51.40%	35.82%	5.73%	41.94%	81.96%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	399.95	479.20	228.84	165.34	319.95	408.05	313.41	4.14%
YoY %	-16.54%	109.40%	38.41%	-48.32%	-21.59%	30.20%	-	-
Horiz. %	127.61%	152.90%	73.02%	52.76%	102.09%	130.20%	100.00%	-
EPS	11.69	29.91	19.33	2.91	21.75	61.61	57.96	-23.40%
YoY %	-60.92%	54.73%	564.26%	-86.62%	-64.70%	6.30%	-	-
Horiz. %	20.17%	51.60%	33.35%	5.02%	37.53%	106.30%	100.00%	-
DPS	29.33	10.67	6.67	6.67	21.33	24.00	32.00	-1.44%
YoY %	174.88%	59.97%	0.00%	-68.73%	-11.13%	-25.00%	-	-
Horiz. %	91.66%	33.34%	20.84%	20.84%	66.66%	75.00%	100.00%	-
NAPS	2.37	2.47	2.29	2.16	2.20	3.19	2.46	-0.61%
YoY %	-4.05%	7.86%	6.02%	-1.82%	-31.03%	29.67%	-	-
Horiz. %	96.34%	100.41%	93.09%	87.80%	89.43%	129.67%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 127,230
RPS	322.06	387.28	185.18	133.51	259.03	330.29	169.07	11.32%
YoY %	-16.84%	109.14%	38.70%	-48.46%	-21.57%	95.36%	-	-
Horiz. %	190.49%	229.06%	109.53%	78.97%	153.21%	195.36%	100.00%	-
EPS	9.42	24.17	15.64	2.36	17.61	49.87	31.27	-18.10%
YoY %	-61.03%	54.54%	562.71%	-86.60%	-64.69%	59.48%	-	-
Horiz. %	30.12%	77.29%	50.02%	7.55%	56.32%	159.48%	100.00%	-
DPS	23.62	8.62	5.39	5.38	17.27	19.43	17.26	5.36%
YoY %	174.01%	59.93%	0.19%	-68.85%	-11.12%	12.57%	-	-
Horiz. %	136.85%	49.94%	31.23%	31.17%	100.06%	112.57%	100.00%	-
NAPS	1.9085	1.9962	1.8531	1.7442	1.7811	2.5821	1.3271	6.23%
YoY %	-4.39%	7.72%	6.24%	-2.07%	-31.02%	94.57%	-	-
Horiz. %	143.81%	150.42%	139.64%	131.43%	134.21%	194.57%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	1.81	1.90	1.75	1.81	2.26	6.55	3.36	-
P/RPS	0.45	0.40	0.76	1.09	0.71	1.61	1.07	-13.43%
YoY %	12.50%	-47.37%	-30.28%	53.52%	-55.90%	50.47%	-	-
Horiz. %	42.06%	37.38%	71.03%	101.87%	66.36%	150.47%	100.00%	-
P/EPS	15.48	6.35	9.05	61.99	10.39	10.63	5.80	17.75%
YoY %	143.78%	-29.83%	-85.40%	496.63%	-2.26%	83.28%	-	-
Horiz. %	266.90%	109.48%	156.03%	1,068.79%	179.14%	183.28%	100.00%	-
EY	6.46	15.74	11.05	1.61	9.62	9.41	17.25	-15.08%
YoY %	-58.96%	42.44%	586.34%	-83.26%	2.23%	-45.45%	-	-
Horiz. %	37.45%	91.25%	64.06%	9.33%	55.77%	54.55%	100.00%	-
DY	16.21	5.61	3.81	3.68	9.44	3.66	9.52	9.26%
YoY %	188.95%	47.24%	3.53%	-61.02%	157.92%	-61.55%	-	-
Horiz. %	170.27%	58.93%	40.02%	38.66%	99.16%	38.45%	100.00%	-
P/NAPS	0.76	0.77	0.76	0.84	1.03	2.05	1.37	-9.34%
YoY %	-1.30%	1.32%	-9.52%	-18.45%	-49.76%	49.64%	-	-
Horiz. %	55.47%	56.20%	55.47%	61.31%	75.18%	149.64%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	26/11/12	29/11/11	28/02/11	25/11/09	26/11/08	26/11/07	28/11/06	-
Price	1.85	2.04	2.32	1.69	1.68	3.52	3.72	-
P/RPS	0.46	0.43	1.01	1.02	0.53	0.86	1.19	-14.63%
YoY %	6.98%	-57.43%	-0.98%	92.45%	-38.37%	-27.73%	-	-
Horiz. %	38.66%	36.13%	84.87%	85.71%	44.54%	72.27%	100.00%	-
P/EPS	15.82	6.82	12.00	57.88	7.73	5.71	6.42	16.20%
YoY %	131.96%	-43.17%	-79.27%	648.77%	35.38%	-11.06%	-	-
Horiz. %	246.42%	106.23%	186.92%	901.56%	120.40%	88.94%	100.00%	-
EY	6.32	14.66	8.33	1.73	12.94	17.50	15.58	-13.94%
YoY %	-56.89%	75.99%	381.50%	-86.63%	-26.06%	12.32%	-	-
Horiz. %	40.56%	94.09%	53.47%	11.10%	83.06%	112.32%	100.00%	-
DY	15.86	5.23	2.87	3.94	12.70	6.82	8.60	10.72%
YoY %	203.25%	82.23%	-27.16%	-68.98%	86.22%	-20.70%	-	-
Horiz. %	184.42%	60.81%	33.37%	45.81%	147.67%	79.30%	100.00%	-
P/NAPS	0.78	0.83	1.01	0.78	0.76	1.10	1.51	-10.41%
YoY %	-6.02%	-17.82%	29.49%	2.63%	-30.91%	-27.15%	-	-
Horiz. %	51.66%	54.97%	66.89%	51.66%	50.33%	72.85%	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