[TONGHER] YoY Cumulative 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
Cumulative Result
Revenue	380,267	457,274	218,642	157,637	305,844	389,986	199,628	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	23,095	41,965	26,388	6,297	31,348	84,520	50,581	-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	-4,741	-3,109	-3,537	67	-7,815	-19,363	-11,974	-14.29%
YoY %	-52.49%	12.10%	-5,379.10%	100.86%	59.64%	-61.71%	-	-
Horiz. %	39.59%	25.96%	29.54%	-0.56%	65.27%	161.71%	100.00%	-
NP	18,354	38,856	22,851	6,364	23,533	65,157	38,607	-11.64%
YoY %	-52.76%	70.04%	259.07%	-72.96%	-63.88%	68.77%	-	-
Horiz. %	47.54%	100.64%	59.19%	16.48%	60.96%	168.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,118	28,538	18,472	2,784	20,788	58,886	36,918	-18.11%
YoY %	-61.04%	54.49%	563.51%	-86.61%	-64.70%	59.50%	-	-
Horiz. %	30.12%	77.30%	50.04%	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	361,913	418,418	195,791	151,273	282,311	324,829	161,021	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	27,890	10,178	6,369	6,356	20,392	22,937	20,382	5.36%
YoY %	174.02%	59.81%	0.20%	-68.83%	-11.10%	12.54%	-	-
Horiz. %	136.84%	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	3.70%	9.08%	6.33%	1.01%	7.41%	14.49%	17.67%	-
YoY %	-59.25%	43.44%	526.73%	-86.37%	-48.86%	-18.00%	-	-
Horiz. %	20.94%	51.39%	35.82%	5.72%	41.94%	82.00%	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	299.96	359.40	171.63	124.00	239.96	306.04	235.06	4.14%
YoY %	-16.54%	109.40%	38.41%	-48.32%	-21.59%	30.20%	-	-
Horiz. %	127.61%	152.90%	73.02%	52.75%	102.08%	130.20%	100.00%	-
EPS	8.77	22.43	14.50	2.18	16.31	46.21	43.47	-23.39%
YoY %	-60.90%	54.69%	565.14%	-86.63%	-64.70%	6.30%	-	-
Horiz. %	20.17%	51.60%	33.36%	5.01%	37.52%	106.30%	100.00%	-
DPS	22.00	8.00	5.00	5.00	16.00	18.00	24.00	-1.43%
YoY %	175.00%	60.00%	0.00%	-68.75%	-11.11%	-25.00%	-	-
Horiz. %	91.67%	33.33%	20.83%	20.83%	66.67%	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	241.55	290.46	138.88	100.13	194.27	247.72	126.80	11.32%
YoY %	-16.84%	109.14%	38.70%	-48.46%	-21.58%	95.36%	-	-
Horiz. %	190.50%	229.07%	109.53%	78.97%	153.21%	195.36%	100.00%	-
EPS	7.06	18.13	11.73	1.77	13.20	37.40	23.45	-18.11%
YoY %	-61.06%	54.56%	562.71%	-86.59%	-64.71%	59.49%	-	-
Horiz. %	30.11%	77.31%	50.02%	7.55%	56.29%	159.49%	100.00%	-
DPS	17.72	6.47	4.05	4.04	12.95	14.57	12.95	5.36%
YoY %	173.88%	59.75%	0.25%	-68.80%	-11.12%	12.51%	-	-
Horiz. %	136.83%	49.96%	31.27%	31.20%	100.00%	112.51%	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	0.60	0.53	1.02	1.46	0.94	2.14	1.43	-13.46%
YoY %	13.21%	-48.04%	-30.14%	55.32%	-56.07%	49.65%	-	-
Horiz. %	41.96%	37.06%	71.33%	102.10%	65.73%	149.65%	100.00%	-
P/EPS	20.64	8.47	12.07	82.65	13.86	14.17	7.73	17.76%
YoY %	143.68%	-29.83%	-85.40%	496.32%	-2.19%	83.31%	-	-
Horiz. %	267.01%	109.57%	156.14%	1,069.21%	179.30%	183.31%	100.00%	-
EY	4.85	11.81	8.29	1.21	7.22	7.05	12.94	-15.07%
YoY %	-58.93%	42.46%	585.12%	-83.24%	2.41%	-45.52%	-	-
Horiz. %	37.48%	91.27%	64.06%	9.35%	55.80%	54.48%	100.00%	-
DY	12.15	4.21	2.86	2.76	7.08	2.75	7.14	9.25%
YoY %	188.60%	47.20%	3.62%	-61.02%	157.45%	-61.48%	-	-
Horiz. %	170.17%	58.96%	40.06%	38.66%	99.16%	38.52%	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	0.62	0.57	1.35	1.36	0.70	1.15	1.58	-14.42%
YoY %	8.77%	-57.78%	-0.74%	94.29%	-39.13%	-27.22%	-	-
Horiz. %	39.24%	36.08%	85.44%	86.08%	44.30%	72.78%	100.00%	-
P/EPS	21.09	9.09	16.00	77.17	10.30	7.62	8.56	16.20%
YoY %	132.01%	-43.19%	-79.27%	649.22%	35.17%	-10.98%	-	-
Horiz. %	246.38%	106.19%	186.92%	901.52%	120.33%	89.02%	100.00%	-
EY	4.74	11.00	6.25	1.30	9.71	13.13	11.69	-13.95%
YoY %	-56.91%	76.00%	380.77%	-86.61%	-26.05%	12.32%	-	-
Horiz. %	40.55%	94.10%	53.46%	11.12%	83.06%	112.32%	100.00%	-
DY	11.89	3.92	2.16	2.96	9.52	5.11	6.45	10.72%
YoY %	203.32%	81.48%	-27.03%	-68.91%	86.30%	-20.78%	-	-
Horiz. %	184.34%	60.78%	33.49%	45.89%	147.60%	79.22%	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