[TONGHER] YoY TTM Result on 30-Jun-2009 [#2]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	560,345	530,737	224,825	307,824	439,384	442,796	207,757	17.96%
YoY %	5.58%	136.07%	-26.96%	-29.94%	-0.77%	113.13%	-	-
Horiz. %	269.71%	255.46%	108.22%	148.17%	211.49%	213.13%	100.00%	-
PBT	33,076	54,634	27,544	9,458	50,872	114,158	32,612	0.23%
YoY %	-39.46%	98.35%	191.22%	-81.41%	-55.44%	250.05%	-	-
Horiz. %	101.42%	167.53%	84.46%	29.00%	155.99%	350.05%	100.00%	-
Tax	-2,414	-3,409	-4,135	-1,835	-9,389	-26,388	-4,227	-8.90%
YoY %	29.19%	17.56%	-125.34%	80.46%	64.42%	-524.27%	-	-
Horiz. %	57.11%	80.65%	97.82%	43.41%	222.12%	624.27%	100.00%	-
NP	30,662	51,225	23,409	7,623	41,483	87,770	28,385	1.29%
YoY %	-40.14%	118.83%	207.08%	-81.62%	-52.74%	209.21%	-	-
Horiz. %	108.02%	180.47%	82.47%	26.86%	146.14%	309.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,499	39,764	19,265	3,000	35,949	80,407	28,035	-3.59%
YoY %	-43.42%	106.41%	542.17%	-91.65%	-55.29%	186.81%	-	-
Horiz. %	80.25%	141.84%	68.72%	10.70%	128.23%	286.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.30%	6.24%	15.01%	19.40%	18.46%	23.12%	12.96%	-
YoY %	16.99%	-58.43%	-22.63%	5.09%	-20.16%	78.40%	-	-
Horiz. %	56.33%	48.15%	115.82%	149.69%	142.44%	178.40%	100.00%	-
Total Cost	529,683	479,512	201,416	300,201	397,901	355,026	179,372	19.75%
YoY %	10.46%	138.07%	-32.91%	-24.55%	12.08%	97.93%	-	-
Horiz. %	295.30%	267.33%	112.29%	167.36%	221.83%	197.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	303,190	306,685	284,347	272,201	274,057	254,850	199,514	7.21%
YoY %	-1.14%	7.86%	4.46%	-0.68%	7.54%	27.74%	-	-
Horiz. %	151.96%	153.72%	142.52%	136.43%	137.36%	127.74%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	27,888	10,185	6,377	6,444	33,120	20,383	6,773	26.57%
YoY %	173.81%	59.71%	-1.04%	-80.54%	62.49%	200.94%	-	-
Horiz. %	411.75%	150.38%	94.15%	95.14%	489.00%	300.94%	100.00%	-
Div Payout %	123.96%	25.62%	33.10%	214.81%	92.13%	25.35%	24.16%	-
YoY %	383.84%	-22.60%	-84.59%	133.16%	263.43%	4.93%	-	-
Horiz. %	513.08%	106.04%	137.00%	889.11%	381.33%	104.93%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	303,190	306,685	284,347	272,201	274,057	254,850	199,514	7.21%
YoY %	-1.14%	7.86%	4.46%	-0.68%	7.54%	27.74%	-	-
Horiz. %	151.96%	153.72%	142.52%	136.43%	137.36%	127.74%	100.00%	-
NOSH	126,858	127,255	127,510	127,794	127,468	84,950	85,628	6.76%
YoY %	-0.31%	-0.20%	-0.22%	0.26%	50.05%	-0.79%	-	-
Horiz. %	148.15%	148.61%	148.91%	149.24%	148.86%	99.21%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	5.47%	9.65%	10.41%	2.48%	9.44%	19.82%	13.66%	-
YoY %	-43.32%	-7.30%	319.76%	-73.73%	-52.37%	45.10%	-	-
Horiz. %	40.04%	70.64%	76.21%	18.16%	69.11%	145.10%	100.00%	-
ROE	7.42%	12.97%	6.78%	1.10%	13.12%	31.55%	14.05%	-
YoY %	-42.79%	91.30%	516.36%	-91.62%	-58.42%	124.56%	-	-
Horiz. %	52.81%	92.31%	48.26%	7.83%	93.38%	224.56%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	441.71	417.06	176.32	240.87	344.70	521.24	242.63	10.49%
YoY %	5.91%	136.54%	-26.80%	-30.12%	-33.87%	114.83%	-	-
Horiz. %	182.05%	171.89%	72.67%	99.27%	142.07%	214.83%	100.00%	-
EPS	17.74	31.25	15.11	2.35	28.20	94.65	32.74	-9.70%
YoY %	-43.23%	106.82%	542.98%	-91.67%	-70.21%	189.10%	-	-
Horiz. %	54.18%	95.45%	46.15%	7.18%	86.13%	289.10%	100.00%	-
DPS	22.00	8.00	5.00	5.00	26.00	24.00	8.00	18.34%
YoY %	175.00%	60.00%	0.00%	-80.77%	8.33%	200.00%	-	-
Horiz. %	275.00%	100.00%	62.50%	62.50%	325.00%	300.00%	100.00%	-
NAPS	2.39	2.41	2.23	2.13	2.15	3.00	2.33	0.42%
YoY %	-0.83%	8.07%	4.69%	-0.93%	-28.33%	28.76%	-	-
Horiz. %	102.58%	103.43%	95.71%	91.42%	92.27%	128.76%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 127,794
RPS	355.93	337.13	142.81	195.53	279.10	281.27	131.97	17.96%
YoY %	5.58%	136.07%	-26.96%	-29.94%	-0.77%	113.13%	-	-
Horiz. %	269.71%	255.46%	108.21%	148.16%	211.49%	213.13%	100.00%	-
EPS	14.29	25.26	12.24	1.91	22.83	51.07	17.81	-3.60%
YoY %	-43.43%	106.37%	540.84%	-91.63%	-55.30%	186.75%	-	-
Horiz. %	80.24%	141.83%	68.73%	10.72%	128.19%	286.75%	100.00%	-
DPS	17.72	6.47	4.05	4.09	21.04	12.95	4.30	26.59%
YoY %	173.88%	59.75%	-0.98%	-80.56%	62.47%	201.16%	-	-
Horiz. %	412.09%	150.47%	94.19%	95.12%	489.30%	301.16%	100.00%	-
NAPS	1.9259	1.9481	1.8062	1.729	1.7408	1.6188	1.2673	7.21%
YoY %	-1.14%	7.86%	4.47%	-0.68%	7.54%	27.74%	-	-
Horiz. %	151.97%	153.72%	142.52%	136.43%	137.36%	127.74%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	2.09	2.40	1.72	1.95	2.48	5.40	2.86	-
P/RPS	0.47	0.58	0.98	0.81	0.72	1.04	1.18	-14.21%
YoY %	-18.97%	-40.82%	20.99%	12.50%	-30.77%	-11.86%	-	-
Horiz. %	39.83%	49.15%	83.05%	68.64%	61.02%	88.14%	100.00%	-
P/EPS	11.78	7.68	11.38	83.07	8.79	5.71	8.74	5.09%
YoY %	53.39%	-32.51%	-86.30%	845.05%	53.94%	-34.67%	-	-
Horiz. %	134.78%	87.87%	130.21%	950.46%	100.57%	65.33%	100.00%	-
EY	8.49	13.02	8.78	1.20	11.37	17.53	11.45	-4.85%
YoY %	-34.79%	48.29%	631.67%	-89.45%	-35.14%	53.10%	-	-
Horiz. %	74.15%	113.71%	76.68%	10.48%	99.30%	153.10%	100.00%	-
DY	10.53	3.33	2.91	2.56	10.48	4.44	2.80	24.67%
YoY %	216.22%	14.43%	13.67%	-75.57%	136.04%	58.57%	-	-
Horiz. %	376.07%	118.93%	103.93%	91.43%	374.29%	158.57%	100.00%	-
P/NAPS	0.87	1.00	0.77	0.92	1.15	1.80	1.23	-5.60%
YoY %	-13.00%	29.87%	-16.30%	-20.00%	-36.11%	46.34%	-	-
Horiz. %	70.73%	81.30%	62.60%	74.80%	93.50%	146.34%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/12	22/08/11	17/08/10	28/08/09	03/09/08	24/08/07	25/08/06	-
Price	1.91	1.95	1.92	1.99	2.46	5.55	3.08	-
P/RPS	0.43	0.47	1.09	0.83	0.71	1.06	1.27	-16.50%
YoY %	-8.51%	-56.88%	31.33%	16.90%	-33.02%	-16.54%	-	-
Horiz. %	33.86%	37.01%	85.83%	65.35%	55.91%	83.46%	100.00%	-
P/EPS	10.77	6.24	12.71	84.77	8.72	5.86	9.41	2.27%
YoY %	72.60%	-50.90%	-85.01%	872.13%	48.81%	-37.73%	-	-
Horiz. %	114.45%	66.31%	135.07%	900.85%	92.67%	62.27%	100.00%	-
EY	9.29	16.02	7.87	1.18	11.46	17.05	10.63	-2.21%
YoY %	-42.01%	103.56%	566.95%	-89.70%	-32.79%	60.40%	-	-
Horiz. %	87.39%	150.71%	74.04%	11.10%	107.81%	160.40%	100.00%	-
DY	11.52	4.10	2.60	2.51	10.57	4.32	2.60	28.12%
YoY %	180.98%	57.69%	3.59%	-76.25%	144.68%	66.15%	-	-
Horiz. %	443.08%	157.69%	100.00%	96.54%	406.54%	166.15%	100.00%	-
P/NAPS	0.80	0.81	0.86	0.93	1.14	1.85	1.32	-8.00%
YoY %	-1.23%	-5.81%	-7.53%	-18.42%	-38.38%	40.15%	-	-
Horiz. %	60.61%	61.36%	65.15%	70.45%	86.36%	140.15%	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