[TONGHER] YoY Cumulative 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
Cumulative Result
Revenue	156,839	142,436	158,828	133,569	131,946	147,951	143,312	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	27,605	22,079	14,355	14,730	9,651	11,281	15,897	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	-5,355	-3,112	-3,251	-3,012	-1,773	-1,723	1,662	-
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	22,250	18,967	11,104	11,718	7,878	9,558	17,559	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	19,456	16,484	7,343	8,413	5,251	6,668	13,025	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	134,589	123,469	147,724	121,851	124,068	138,393	125,753	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	30,928	12,478	7,583	6,325	5,061	27,888	10,185	20.31%
YoY %	147.86%	64.55%	19.89%	24.98%	-81.85%	173.81%	-	-
Horiz. %	303.66%	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	4.26%	4.72%	2.05%	2.56%	1.68%	2.05%	4.30%	-
YoY %	-9.75%	130.24%	-19.92%	52.38%	-18.05%	-52.33%	-	-
Horiz. %	99.07%	109.77%	47.67%	59.53%	39.07%	47.67%	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	101.42	114.15	125.67	105.58	104.28	116.71	112.56	-1.72%
YoY %	-11.15%	-9.17%	19.03%	1.25%	-10.65%	3.69%	-	-
Horiz. %	90.10%	101.41%	111.65%	93.80%	92.64%	103.69%	100.00%	-
EPS	12.58	13.21	5.81	6.65	4.15	5.26	10.23	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	20.00	10.00	6.00	5.00	4.00	22.00	8.00	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	99.62	90.48	100.89	84.84	83.81	93.98	91.03	1.51%
YoY %	10.10%	-10.32%	18.92%	1.23%	-10.82%	3.24%	-	-
Horiz. %	109.44%	99.40%	110.83%	93.20%	92.07%	103.24%	100.00%	-
EPS	12.36	10.47	4.66	5.34	3.34	4.24	8.27	6.92%
YoY %	18.05%	124.68%	-12.73%	59.88%	-21.23%	-48.73%	-	-
Horiz. %	149.46%	126.60%	56.35%	64.57%	40.39%	51.27%	100.00%	-
DPS	19.65	7.93	4.82	4.02	3.21	17.72	6.47	20.31%
YoY %	147.79%	64.52%	19.90%	25.23%	-81.88%	173.88%	-	-
Horiz. %	303.71%	122.57%	74.50%	62.13%	49.61%	273.88%	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	3.07	1.71	1.66	1.67	1.63	2.05	2.27	5.15%
YoY %	79.53%	3.01%	-0.60%	2.45%	-20.49%	-9.69%	-	-
Horiz. %	135.24%	75.33%	73.13%	73.57%	71.81%	90.31%	100.00%	-
P/EPS	24.72	14.76	35.80	26.47	40.96	45.44	24.93	-0.14%
YoY %	67.48%	-58.77%	35.25%	-35.38%	-9.86%	82.27%	-	-
Horiz. %	99.16%	59.21%	143.60%	106.18%	164.30%	182.27%	100.00%	-
EY	4.05	6.77	2.79	3.78	2.44	2.20	4.01	0.16%
YoY %	-40.18%	142.65%	-26.19%	54.92%	10.91%	-45.14%	-	-
Horiz. %	101.00%	168.83%	69.58%	94.26%	60.85%	54.86%	100.00%	-
DY	6.43	5.13	2.88	2.84	2.35	9.21	3.14	12.67%
YoY %	25.34%	78.12%	1.41%	20.85%	-74.48%	193.31%	-	-
Horiz. %	204.78%	163.38%	91.72%	90.45%	74.84%	293.31%	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	3.62	1.80	1.67	2.00	1.80	2.08	2.18	8.81%
YoY %	101.11%	7.78%	-16.50%	11.11%	-13.46%	-4.59%	-	-
Horiz. %	166.06%	82.57%	76.61%	91.74%	82.57%	95.41%	100.00%	-
P/EPS	29.17	15.52	36.14	31.73	45.30	46.20	23.95	3.33%
YoY %	87.95%	-57.06%	13.90%	-29.96%	-1.95%	92.90%	-	-
Horiz. %	121.80%	64.80%	150.90%	132.48%	189.14%	192.90%	100.00%	-
EY	3.43	6.44	2.77	3.15	2.21	2.16	4.18	-3.23%
YoY %	-46.74%	132.49%	-12.06%	42.53%	2.31%	-48.33%	-	-
Horiz. %	82.06%	154.07%	66.27%	75.36%	52.87%	51.67%	100.00%	-
DY	5.45	4.88	2.86	2.37	2.13	9.05	3.27	8.87%
YoY %	11.68%	70.63%	20.68%	11.27%	-76.46%	176.76%	-	-
Horiz. %	166.67%	149.24%	87.46%	72.48%	65.14%	276.76%	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