[TONGHER] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Cumulative Result
Revenue	344,279	211,554	401,243	487,670	304,062	200,464	217,658	7.93%
YoY %	62.74%	-47.28%	-17.72%	60.39%	51.68%	-7.90%	-	-
Horiz. %	158.17%	97.20%	184.35%	224.05%	139.70%	92.10%	100.00%	-
PBT	36,167	14,224	28,254	92,634	73,107	35,357	57,377	-7.39%
YoY %	154.27%	-49.66%	-69.50%	26.71%	106.77%	-38.38%	-	-
Horiz. %	63.03%	24.79%	49.24%	161.45%	127.42%	61.62%	100.00%	-
Tax	-4,421	-1,744	-6,518	-19,417	-17,075	-5,711	-13,412	-16.87%
YoY %	-153.50%	73.24%	66.43%	-13.72%	-198.98%	57.42%	-	-
Horiz. %	32.96%	13.00%	48.60%	144.77%	127.31%	42.58%	100.00%	-
NP	31,746	12,480	21,736	73,217	56,032	29,646	43,965	-5.28%
YoY %	154.38%	-42.58%	-70.31%	30.67%	89.00%	-32.57%	-	-
Horiz. %	72.21%	28.39%	49.44%	166.53%	127.45%	67.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,387	8,411	18,318	65,038	52,817	29,676	43,965	-8.74%
YoY %	201.83%	-54.08%	-71.83%	23.14%	77.98%	-32.50%	-	-
Horiz. %	57.74%	19.13%	41.66%	147.93%	120.13%	67.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.22%	12.26%	23.07%	20.96%	23.36%	16.15%	23.38%	-
YoY %	-0.33%	-46.86%	10.07%	-10.27%	44.64%	-30.92%	-	-
Horiz. %	52.27%	52.44%	98.67%	89.65%	99.91%	69.08%	100.00%	-
Total Cost	312,533	199,074	379,507	414,453	248,030	170,818	173,693	10.28%
YoY %	56.99%	-47.54%	-8.43%	67.10%	45.20%	-1.66%	-	-
Horiz. %	179.93%	114.61%	218.49%	238.61%	142.80%	98.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	294,272	280,084	277,699	276,541	22,506	185,917	169,825	9.59%
YoY %	5.07%	0.86%	0.42%	1,128.74%	-87.89%	9.48%	-	-
Horiz. %	173.28%	164.93%	163.52%	162.84%	13.25%	109.48%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Dividend
Div	6,369	6,365	20,381	22,938	20,382	18,507	-	-
YoY %	0.06%	-68.77%	-11.15%	12.54%	10.13%	0.00%	-	-
Horiz. %	34.41%	34.39%	110.13%	123.94%	110.13%	100.00%	-	-
Div Payout %	25.09%	75.68%	111.27%	35.27%	38.59%	62.37%	-	-
YoY %	-66.85%	-31.99%	215.48%	-8.60%	-38.13%	0.00%	-	-
Horiz. %	40.23%	121.34%	178.40%	56.55%	61.87%	100.00%	-	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	294,272	280,084	277,699	276,541	22,506	185,917	169,825	9.59%
YoY %	5.07%	0.86%	0.42%	1,128.74%	-87.89%	9.48%	-	-
Horiz. %	173.28%	164.93%	163.52%	162.84%	13.25%	109.48%	100.00%	-
NOSH	127,390	127,311	127,385	127,438	84,928	84,125	82,439	7.51%
YoY %	0.06%	-0.06%	-0.04%	50.05%	0.95%	2.05%	-	-
Horiz. %	154.53%	154.43%	154.52%	154.58%	103.02%	102.05%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	9.22%	5.90%	5.42%	15.01%	18.43%	14.79%	20.20%	-
YoY %	56.27%	8.86%	-63.89%	-18.56%	24.61%	-26.78%	-	-
Horiz. %	45.64%	29.21%	26.83%	74.31%	91.24%	73.22%	100.00%	-
ROE	8.63%	3.00%	6.60%	23.52%	234.68%	15.96%	25.89%	-
YoY %	187.67%	-54.55%	-71.94%	-89.98%	1,370.43%	-38.35%	-	-
Horiz. %	33.33%	11.59%	25.49%	90.85%	906.45%	61.65%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	270.25	166.17	314.98	382.67	358.02	238.29	264.02	0.38%
YoY %	62.63%	-47.24%	-17.69%	6.89%	50.25%	-9.75%	-	-
Horiz. %	102.36%	62.94%	119.30%	144.94%	135.60%	90.25%	100.00%	-
EPS	19.93	6.60	14.38	51.04	41.46	35.28	53.33	-15.12%
YoY %	201.97%	-54.10%	-71.83%	23.11%	17.52%	-33.85%	-	-
Horiz. %	37.37%	12.38%	26.96%	95.71%	77.74%	66.15%	100.00%	-
DPS	5.00	5.00	16.00	18.00	24.00	22.00	0.00	-
YoY %	0.00%	-68.75%	-11.11%	-25.00%	9.09%	0.00%	-	-
Horiz. %	22.73%	22.73%	72.73%	81.82%	109.09%	100.00%	-	-
NAPS	2.31	2.20	2.18	2.17	0.265	2.21	2.06	1.92%
YoY %	5.00%	0.92%	0.46%	718.87%	-88.01%	7.28%	-	-
Horiz. %	112.14%	106.80%	105.83%	105.34%	12.86%	107.28%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 127,505
RPS	218.69	134.38	254.87	309.77	193.14	127.34	138.26	7.93%
YoY %	62.74%	-47.28%	-17.72%	60.39%	51.67%	-7.90%	-	-
Horiz. %	158.17%	97.19%	184.34%	224.05%	139.69%	92.10%	100.00%	-
EPS	16.13	5.34	11.64	41.31	33.55	18.85	27.93	-8.74%
YoY %	202.06%	-54.12%	-71.82%	23.13%	77.98%	-32.51%	-	-
Horiz. %	57.75%	19.12%	41.68%	147.91%	120.12%	67.49%	100.00%	-
DPS	4.05	4.04	12.95	14.57	12.95	11.76	0.00	-
YoY %	0.25%	-68.80%	-11.12%	12.51%	10.12%	0.00%	-	-
Horiz. %	34.44%	34.35%	110.12%	123.89%	110.12%	100.00%	-	-
NAPS	1.8692	1.7791	1.764	1.7566	0.143	1.181	1.0787	9.59%
YoY %	5.06%	0.86%	0.42%	1,128.39%	-87.89%	9.48%	-	-
Horiz. %	173.28%	164.93%	163.53%	162.84%	13.26%	109.48%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	-
Price	2.60	1.72	2.00	3.14	4.10	2.39	4.30	-
P/RPS	0.96	1.04	0.63	0.82	1.15	1.00	1.63	-8.44%
YoY %	-7.69%	65.08%	-23.17%	-28.70%	15.00%	-38.65%	-	-
Horiz. %	58.90%	63.80%	38.65%	50.31%	70.55%	61.35%	100.00%	-
P/EPS	13.05	26.03	13.91	6.15	6.59	6.78	8.06	8.35%
YoY %	-49.87%	87.13%	126.18%	-6.68%	-2.80%	-15.88%	-	-
Horiz. %	161.91%	322.95%	172.58%	76.30%	81.76%	84.12%	100.00%	-
EY	7.66	3.84	7.19	16.25	15.17	14.76	12.40	-7.71%
YoY %	99.48%	-46.59%	-55.75%	7.12%	2.78%	19.03%	-	-
Horiz. %	61.77%	30.97%	57.98%	131.05%	122.34%	119.03%	100.00%	-
DY	1.92	2.91	8.00	5.73	5.85	9.21	0.00	-
YoY %	-34.02%	-63.62%	39.62%	-2.05%	-36.48%	0.00%	-	-
Horiz. %	20.85%	31.60%	86.86%	62.21%	63.52%	100.00%	-	-
P/NAPS	1.13	0.78	0.92	1.45	15.47	1.08	2.09	-9.73%
YoY %	44.87%	-15.22%	-36.55%	-90.63%	1,332.41%	-48.33%	-	-
Horiz. %	54.07%	37.32%	44.02%	69.38%	740.19%	51.67%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	28/02/11	25/02/10	27/02/09	26/02/08	01/03/07	27/02/06	25/02/05	-
Price	2.32	1.70	2.00	2.79	4.08	2.34	3.78	-
P/RPS	0.86	1.02	0.63	0.73	1.14	0.98	1.43	-8.12%
YoY %	-15.69%	61.90%	-13.70%	-35.96%	16.33%	-31.47%	-	-
Horiz. %	60.14%	71.33%	44.06%	51.05%	79.72%	68.53%	100.00%	-
P/EPS	11.64	25.73	13.91	5.47	6.56	6.63	7.09	8.60%
YoY %	-54.76%	84.97%	154.30%	-16.62%	-1.06%	-6.49%	-	-
Horiz. %	164.17%	362.91%	196.19%	77.15%	92.52%	93.51%	100.00%	-
EY	8.59	3.89	7.19	18.29	15.24	15.08	14.11	-7.93%
YoY %	120.82%	-45.90%	-60.69%	20.01%	1.06%	6.87%	-	-
Horiz. %	60.88%	27.57%	50.96%	129.62%	108.01%	106.87%	100.00%	-
DY	2.16	2.94	8.00	6.45	5.88	9.40	0.00	-
YoY %	-26.53%	-63.25%	24.03%	9.69%	-37.45%	0.00%	-	-
Horiz. %	22.98%	31.28%	85.11%	68.62%	62.55%	100.00%	-	-
P/NAPS	1.00	0.77	0.92	1.29	15.40	1.06	1.83	-9.57%
YoY %	29.87%	-16.30%	-28.68%	-91.62%	1,352.83%	-42.08%	-	-
Horiz. %	54.64%	42.08%	50.27%	70.49%	841.53%	57.92%	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