[TONGHER] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Annualized Quarter Result
Revenue	627,356	569,744	635,312	534,276	527,784	591,804	573,248	1.51%
YoY %	10.11%	-10.32%	18.91%	1.23%	-10.82%	3.24%	-	-
Horiz. %	109.44%	99.39%	110.83%	93.20%	92.07%	103.24%	100.00%	-
PBT	110,420	88,316	57,420	58,920	38,604	45,124	63,588	9.62%
YoY %	25.03%	53.81%	-2.55%	52.63%	-14.45%	-29.04%	-	-
Horiz. %	173.65%	138.89%	90.30%	92.66%	60.71%	70.96%	100.00%	-
Tax	-21,420	-12,448	-13,004	-12,048	-7,092	-6,892	6,648	-
YoY %	-72.08%	4.28%	-7.93%	-69.88%	-2.90%	-203.67%	-	-
Horiz. %	-322.20%	-187.24%	-195.61%	-181.23%	-106.68%	-103.67%	100.00%	-
NP	89,000	75,868	44,416	46,872	31,512	38,232	70,236	4.02%
YoY %	17.31%	70.81%	-5.24%	48.74%	-17.58%	-45.57%	-	-
Horiz. %	126.72%	108.02%	63.24%	66.74%	44.87%	54.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	77,824	65,936	29,372	33,652	21,004	26,672	52,100	6.91%
YoY %	18.03%	124.49%	-12.72%	60.22%	-21.25%	-48.81%	-	-
Horiz. %	149.37%	126.56%	56.38%	64.59%	40.31%	51.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.40%	14.09%	22.65%	20.45%	18.37%	15.27%	-10.45%	-
YoY %	37.69%	-37.79%	10.76%	11.32%	20.30%	246.12%	-	-
Horiz. %	-185.65%	-134.83%	-216.75%	-195.69%	-175.79%	-146.12%	100.00%	-
Total Cost	538,356	493,876	590,896	487,404	496,272	553,572	503,012	1.13%
YoY %	9.01%	-16.42%	21.23%	-1.79%	-10.35%	10.05%	-	-
Horiz. %	107.03%	98.18%	117.47%	96.90%	98.66%	110.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	456,188	349,395	358,934	328,929	312,529	324,526	303,025	7.04%
YoY %	30.57%	-2.66%	9.12%	5.25%	-3.70%	7.10%	-	-
Horiz. %	150.54%	115.30%	118.45%	108.55%	103.14%	107.10%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	123,712	49,913	30,332	25,302	20,244	111,555	40,742	20.31%
YoY %	147.86%	64.56%	19.88%	24.99%	-81.85%	173.81%	-	-
Horiz. %	303.65%	122.51%	74.45%	62.10%	49.69%	273.81%	100.00%	-
Div Payout %	158.96%	75.70%	103.27%	75.19%	96.39%	418.25%	78.20%	-
YoY %	109.99%	-26.70%	37.35%	-21.99%	-76.95%	434.85%	-	-
Horiz. %	203.27%	96.80%	132.06%	96.15%	123.26%	534.85%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	456,188	349,395	358,934	328,929	312,529	324,526	303,025	7.04%
YoY %	30.57%	-2.66%	9.12%	5.25%	-3.70%	7.10%	-	-
Horiz. %	150.54%	115.30%	118.45%	108.55%	103.14%	107.10%	100.00%	-
NOSH	157,430	124,784	126,385	126,511	126,530	126,768	127,321	3.59%
YoY %	26.16%	-1.27%	-0.10%	-0.02%	-0.19%	-0.43%	-	-
Horiz. %	123.65%	98.01%	99.26%	99.36%	99.38%	99.57%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	14.19%	13.32%	6.99%	8.77%	5.97%	6.46%	12.25%	-
YoY %	6.53%	90.56%	-20.30%	46.90%	-7.59%	-47.27%	-	-
Horiz. %	115.84%	108.73%	57.06%	71.59%	48.73%	52.73%	100.00%	-
ROE	17.06%	18.87%	8.18%	10.23%	6.72%	8.22%	17.19%	-
YoY %	-9.59%	130.68%	-20.04%	52.23%	-18.25%	-52.18%	-	-
Horiz. %	99.24%	109.77%	47.59%	59.51%	39.09%	47.82%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	405.69	456.58	502.68	422.31	417.12	466.84	450.24	-1.71%
YoY %	-11.15%	-9.17%	19.03%	1.24%	-10.65%	3.69%	-	-
Horiz. %	90.11%	101.41%	111.65%	93.80%	92.64%	103.69%	100.00%	-
EPS	50.32	52.84	23.24	26.60	16.60	21.04	40.92	3.50%
YoY %	-4.77%	127.37%	-12.63%	60.24%	-21.10%	-48.58%	-	-
Horiz. %	122.97%	129.13%	56.79%	65.00%	40.57%	51.42%	100.00%	-
DPS	80.00	40.00	24.00	20.00	16.00	88.00	32.00	16.48%
YoY %	100.00%	66.67%	20.00%	25.00%	-81.82%	175.00%	-	-
Horiz. %	250.00%	125.00%	75.00%	62.50%	50.00%	275.00%	100.00%	-
NAPS	2.95	2.80	2.84	2.60	2.47	2.56	2.38	3.63%
YoY %	5.36%	-1.41%	9.23%	5.26%	-3.52%	7.56%	-	-
Horiz. %	123.95%	117.65%	119.33%	109.24%	103.78%	107.56%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 126,511
RPS	398.50	361.90	403.55	339.37	335.25	375.92	364.13	1.51%
YoY %	10.11%	-10.32%	18.91%	1.23%	-10.82%	3.24%	-	-
Horiz. %	109.44%	99.39%	110.83%	93.20%	92.07%	103.24%	100.00%	-
EPS	49.43	41.88	18.66	21.38	13.34	16.94	33.09	6.91%
YoY %	18.03%	124.44%	-12.72%	60.27%	-21.25%	-48.81%	-	-
Horiz. %	149.38%	126.56%	56.39%	64.61%	40.31%	51.19%	100.00%	-
DPS	78.58	31.71	19.27	16.07	12.86	70.86	25.88	20.31%
YoY %	147.81%	64.56%	19.91%	24.96%	-81.85%	173.80%	-	-
Horiz. %	303.63%	122.53%	74.46%	62.09%	49.69%	273.80%	100.00%	-
NAPS	2.8977	2.2194	2.28	2.0894	1.9852	2.0614	1.9248	7.04%
YoY %	30.56%	-2.66%	9.12%	5.25%	-3.70%	7.10%	-	-
Horiz. %	150.55%	115.31%	118.45%	108.55%	103.14%	107.10%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	3.11	1.95	2.08	1.76	1.70	2.39	2.55	-
P/RPS	0.77	0.43	0.41	0.42	0.41	0.51	0.57	5.13%
YoY %	79.07%	4.88%	-2.38%	2.44%	-19.61%	-10.53%	-	-
Horiz. %	135.09%	75.44%	71.93%	73.68%	71.93%	89.47%	100.00%	-
P/EPS	6.18	3.69	8.95	6.62	10.24	11.36	6.23	-0.13%
YoY %	67.48%	-58.77%	35.20%	-35.35%	-9.86%	82.34%	-	-
Horiz. %	99.20%	59.23%	143.66%	106.26%	164.37%	182.34%	100.00%	-
EY	16.18	27.10	11.17	15.11	9.76	8.80	16.05	0.13%
YoY %	-40.30%	142.61%	-26.08%	54.82%	10.91%	-45.17%	-	-
Horiz. %	100.81%	168.85%	69.60%	94.14%	60.81%	54.83%	100.00%	-
DY	25.72	20.51	11.54	11.36	9.41	36.82	12.55	12.69%
YoY %	25.40%	77.73%	1.58%	20.72%	-74.44%	193.39%	-	-
Horiz. %	204.94%	163.43%	91.95%	90.52%	74.98%	293.39%	100.00%	-
P/NAPS	1.05	0.70	0.73	0.68	0.69	0.93	1.07	-0.31%
YoY %	50.00%	-4.11%	7.35%	-1.45%	-25.81%	-13.08%	-	-
Horiz. %	98.13%	65.42%	68.22%	63.55%	64.49%	86.92%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	25/05/17	27/05/16	29/05/15	29/05/14	23/05/13	30/05/12	30/05/11	-
Price	3.67	2.05	2.10	2.11	1.88	2.43	2.45	-
P/RPS	0.90	0.45	0.42	0.50	0.45	0.52	0.54	8.87%
YoY %	100.00%	7.14%	-16.00%	11.11%	-13.46%	-3.70%	-	-
Horiz. %	166.67%	83.33%	77.78%	92.59%	83.33%	96.30%	100.00%	-
P/EPS	7.29	3.88	9.04	7.93	11.33	11.55	5.99	3.32%
YoY %	87.89%	-57.08%	14.00%	-30.01%	-1.90%	92.82%	-	-
Horiz. %	121.70%	64.77%	150.92%	132.39%	189.15%	192.82%	100.00%	-
EY	13.71	25.78	11.07	12.61	8.83	8.66	16.70	-3.23%
YoY %	-46.82%	132.88%	-12.21%	42.81%	1.96%	-48.14%	-	-
Horiz. %	82.10%	154.37%	66.29%	75.51%	52.87%	51.86%	100.00%	-
DY	21.80	19.51	11.43	9.48	8.51	36.21	13.06	8.90%
YoY %	11.74%	70.69%	20.57%	11.40%	-76.50%	177.26%	-	-
Horiz. %	166.92%	149.39%	87.52%	72.59%	65.16%	277.26%	100.00%	-
P/NAPS	1.24	0.73	0.74	0.81	0.76	0.95	1.03	3.13%
YoY %	69.86%	-1.35%	-8.64%	6.58%	-20.00%	-7.77%	-	-
Horiz. %	120.39%	70.87%	71.84%	78.64%	73.79%	92.23%	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