[TONGHER] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Annualized Quarter Result
Revenue	594,976	549,992	527,602	507,022	609,698	291,522	210,182	18.92%
YoY %	8.18%	4.24%	4.06%	-16.84%	109.14%	38.70%	-	-
Horiz. %	283.08%	261.67%	251.02%	241.23%	290.08%	138.70%	100.00%	-
PBT	24,197	62,589	39,132	30,793	55,953	35,184	8,396	19.28%
YoY %	-61.34%	59.94%	27.08%	-44.97%	59.03%	319.06%	-	-
Horiz. %	288.20%	745.46%	466.08%	366.76%	666.42%	419.06%	100.00%	-
Tax	-9,108	-12,106	-9,172	-6,321	-4,145	-4,716	89	-
YoY %	24.76%	-31.99%	-45.10%	-52.50%	12.11%	-5,398.88%	-	-
Horiz. %	-10,233.71%	-13,602.25%	-10,305.62%	-7,102.25%	-4,657.30%	-5,298.88%	100.00%	-
NP	15,089	50,482	29,960	24,472	51,808	30,468	8,485	10.06%
YoY %	-70.11%	68.50%	22.43%	-52.76%	70.04%	259.08%	-	-
Horiz. %	177.83%	594.96%	353.09%	288.41%	610.58%	359.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,925	35,810	19,849	14,824	38,050	24,629	3,712	17.80%
YoY %	-72.28%	80.41%	33.90%	-61.04%	54.49%	563.50%	-	-
Horiz. %	267.38%	964.71%	534.73%	399.35%	1,025.05%	663.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.64%	19.34%	23.44%	20.53%	7.41%	13.40%	-1.06%	-
YoY %	94.62%	-17.49%	14.17%	177.06%	-44.70%	1,364.15%	-	-
Horiz. %	-3,550.94%	-1,824.53%	-2,211.32%	-1,936.79%	-699.06%	-1,264.15%	100.00%	-
Total Cost	579,886	499,509	497,642	482,550	557,890	261,054	201,697	19.23%
YoY %	16.09%	0.38%	3.13%	-13.50%	113.71%	29.43%	-	-
Horiz. %	287.50%	247.65%	246.73%	239.25%	276.60%	129.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	365,272	332,407	318,736	300,452	314,261	291,730	274,586	4.86%
YoY %	9.89%	4.29%	6.09%	-4.39%	7.72%	6.24%	-	-
Horiz. %	133.03%	121.06%	116.08%	109.42%	114.45%	106.24%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	10,076	18,537	6,745	37,186	13,571	8,492	8,474	2.92%
YoY %	-45.64%	174.83%	-81.86%	174.01%	59.81%	0.21%	-	-
Horiz. %	118.90%	218.75%	79.60%	438.82%	160.15%	100.21%	100.00%	-
Div Payout %	101.52%	51.76%	33.98%	250.86%	35.67%	34.48%	228.31%	-
YoY %	96.14%	52.32%	-86.45%	603.28%	3.45%	-84.90%	-	-
Horiz. %	44.47%	22.67%	14.88%	109.88%	15.62%	15.10%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	365,272	332,407	318,736	300,452	314,261	291,730	274,586	4.86%
YoY %	9.89%	4.29%	6.09%	-4.39%	7.72%	6.24%	-	-
Horiz. %	133.03%	121.06%	116.08%	109.42%	114.45%	106.24%	100.00%	-
NOSH	125,956	126,390	126,482	126,773	127,231	127,393	127,123	-0.15%
YoY %	-0.34%	-0.07%	-0.23%	-0.36%	-0.13%	0.21%	-	-
Horiz. %	99.08%	99.42%	99.50%	99.72%	100.08%	100.21%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	2.54%	9.18%	5.68%	4.83%	8.50%	10.45%	4.04%	-
YoY %	-72.33%	61.62%	17.60%	-43.18%	-18.66%	158.66%	-	-
Horiz. %	62.87%	227.23%	140.59%	119.55%	210.40%	258.66%	100.00%	-
ROE	2.72%	10.77%	6.23%	4.93%	12.11%	8.44%	1.35%	-
YoY %	-74.74%	72.87%	26.37%	-59.29%	43.48%	525.19%	-	-
Horiz. %	201.48%	797.78%	461.48%	365.19%	897.04%	625.19%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	472.37	435.15	417.13	399.95	479.20	228.84	165.34	19.11%
YoY %	8.55%	4.32%	4.30%	-16.54%	109.40%	38.41%	-	-
Horiz. %	285.70%	263.18%	252.29%	241.90%	289.83%	138.41%	100.00%	-
EPS	7.88	28.33	15.69	11.69	29.91	19.33	2.91	18.05%
YoY %	-72.18%	80.56%	34.22%	-60.92%	54.73%	564.26%	-	-
Horiz. %	270.79%	973.54%	539.18%	401.72%	1,027.84%	664.26%	100.00%	-
DPS	8.00	14.67	5.33	29.33	10.67	6.67	6.67	3.07%
YoY %	-45.47%	175.23%	-81.83%	174.88%	59.97%	0.00%	-	-
Horiz. %	119.94%	219.94%	79.91%	439.73%	159.97%	100.00%	100.00%	-
NAPS	2.90	2.63	2.52	2.37	2.47	2.29	2.16	5.03%
YoY %	10.27%	4.37%	6.33%	-4.05%	7.86%	6.02%	-	-
Horiz. %	134.26%	121.76%	116.67%	109.72%	114.35%	106.02%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 126,363
RPS	377.93	349.36	335.13	322.06	387.28	185.18	133.51	18.92%
YoY %	8.18%	4.25%	4.06%	-16.84%	109.14%	38.70%	-	-
Horiz. %	283.07%	261.67%	251.01%	241.23%	290.08%	138.70%	100.00%	-
EPS	6.30	22.75	12.61	9.42	24.17	15.64	2.36	17.77%
YoY %	-72.31%	80.41%	33.86%	-61.03%	54.54%	562.71%	-	-
Horiz. %	266.95%	963.98%	534.32%	399.15%	1,024.15%	662.71%	100.00%	-
DPS	6.40	11.77	4.28	23.62	8.62	5.39	5.38	2.93%
YoY %	-45.62%	175.00%	-81.88%	174.01%	59.93%	0.19%	-	-
Horiz. %	118.96%	218.77%	79.55%	439.03%	160.22%	100.19%	100.00%	-
NAPS	2.3202	2.1115	2.0246	1.9085	1.9962	1.8531	1.7442	4.86%
YoY %	9.88%	4.29%	6.08%	-4.39%	7.72%	6.24%	-	-
Horiz. %	133.02%	121.06%	116.08%	109.42%	114.45%	106.24%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	1.73	2.20	1.72	1.81	1.90	1.75	1.81	-
P/RPS	0.37	0.51	0.41	0.45	0.40	0.76	1.09	-16.47%
YoY %	-27.45%	24.39%	-8.89%	12.50%	-47.37%	-30.28%	-	-
Horiz. %	33.94%	46.79%	37.61%	41.28%	36.70%	69.72%	100.00%	-
P/EPS	21.95	7.76	10.96	15.48	6.35	9.05	61.99	-15.88%
YoY %	182.86%	-29.20%	-29.20%	143.78%	-29.83%	-85.40%	-	-
Horiz. %	35.41%	12.52%	17.68%	24.97%	10.24%	14.60%	100.00%	-
EY	4.55	12.88	9.12	6.46	15.74	11.05	1.61	18.89%
YoY %	-64.67%	41.23%	41.18%	-58.96%	42.44%	586.34%	-	-
Horiz. %	282.61%	800.00%	566.46%	401.24%	977.64%	686.34%	100.00%	-
DY	4.62	6.67	3.10	16.21	5.61	3.81	3.68	3.86%
YoY %	-30.73%	115.16%	-80.88%	188.95%	47.24%	3.53%	-	-
Horiz. %	125.54%	181.25%	84.24%	440.49%	152.45%	103.53%	100.00%	-
P/NAPS	0.60	0.84	0.68	0.76	0.77	0.76	0.84	-5.45%
YoY %	-28.57%	23.53%	-10.53%	-1.30%	1.32%	-9.52%	-	-
Horiz. %	71.43%	100.00%	80.95%	90.48%	91.67%	90.48%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	26/11/15	27/11/14	27/11/13	26/11/12	29/11/11	28/02/11	25/11/09	-
Price	1.96	2.16	1.80	1.85	2.04	2.32	1.69	-
P/RPS	0.41	0.50	0.43	0.46	0.43	1.01	1.02	-14.08%
YoY %	-18.00%	16.28%	-6.52%	6.98%	-57.43%	-0.98%	-	-
Horiz. %	40.20%	49.02%	42.16%	45.10%	42.16%	99.02%	100.00%	-
P/EPS	24.87	7.62	11.47	15.82	6.82	12.00	57.88	-13.12%
YoY %	226.38%	-33.57%	-27.50%	131.96%	-43.17%	-79.27%	-	-
Horiz. %	42.97%	13.17%	19.82%	27.33%	11.78%	20.73%	100.00%	-
EY	4.02	13.12	8.72	6.32	14.66	8.33	1.73	15.08%
YoY %	-69.36%	50.46%	37.97%	-56.89%	75.99%	381.50%	-	-
Horiz. %	232.37%	758.38%	504.05%	365.32%	847.40%	481.50%	100.00%	-
DY	4.08	6.79	2.96	15.86	5.23	2.87	3.94	0.58%
YoY %	-39.91%	129.39%	-81.34%	203.25%	82.23%	-27.16%	-	-
Horiz. %	103.55%	172.34%	75.13%	402.54%	132.74%	72.84%	100.00%	-
P/NAPS	0.68	0.82	0.71	0.78	0.83	1.01	0.78	-2.25%
YoY %	-17.07%	15.49%	-8.97%	-6.02%	-17.82%	29.49%	-	-
Horiz. %	87.18%	105.13%	91.03%	100.00%	106.41%	129.49%	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