[TONGHER] YoY TTM Result on 30-Jun-2015 [#2]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
TTM Result
Revenue	767,463	620,729	573,475	597,818	528,787	473,332	560,345	5.37%
YoY %	23.64%	8.24%	-4.07%	13.05%	11.72%	-15.53%	-	-
Horiz. %	136.96%	110.78%	102.34%	106.69%	94.37%	84.47%	100.00%	-
PBT	86,308	76,396	27,987	38,200	41,293	30,694	33,076	17.32%
YoY %	12.97%	172.97%	-26.74%	-7.49%	34.53%	-7.20%	-	-
Horiz. %	260.94%	230.97%	84.61%	115.49%	124.84%	92.80%	100.00%	-
Tax	-15,684	-15,842	-7,967	-9,005	-8,192	-5,569	-2,414	36.58%
YoY %	1.00%	-98.85%	11.53%	-9.92%	-47.10%	-130.70%	-	-
Horiz. %	649.71%	656.26%	330.03%	373.03%	339.35%	230.70%	100.00%	-
NP	70,624	60,554	20,020	29,195	33,101	25,125	30,662	14.91%
YoY %	16.63%	202.47%	-31.43%	-11.80%	31.75%	-18.06%	-	-
Horiz. %	230.33%	197.49%	65.29%	95.22%	107.95%	81.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	62,585	51,626	13,027	20,261	24,567	15,457	22,499	18.58%
YoY %	21.23%	296.30%	-35.70%	-17.53%	58.94%	-31.30%	-	-
Horiz. %	278.17%	229.46%	57.90%	90.05%	109.19%	68.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.17%	20.74%	28.47%	23.57%	19.84%	18.14%	7.30%	-
YoY %	-12.39%	-27.15%	20.79%	18.80%	9.37%	148.49%	-	-
Horiz. %	248.90%	284.11%	390.00%	322.88%	271.78%	248.49%	100.00%	-
Total Cost	696,839	560,175	553,455	568,623	495,686	448,207	529,683	4.67%
YoY %	24.40%	1.21%	-2.67%	14.71%	10.59%	-15.38%	-	-
Horiz. %	131.56%	105.76%	104.49%	107.35%	93.58%	84.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	434,128	434,538	346,766	354,728	328,857	311,408	303,190	6.16%
YoY %	-0.09%	25.31%	-2.24%	7.87%	5.60%	2.71%	-	-
Horiz. %	143.19%	143.32%	114.37%	117.00%	108.47%	102.71%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	55,652	44,049	12,478	7,583	6,325	5,061	27,888	12.19%
YoY %	26.34%	253.01%	64.55%	19.89%	24.98%	-81.85%	-	-
Horiz. %	199.56%	157.95%	44.74%	27.19%	22.68%	18.15%	100.00%	-
Div Payout %	88.92%	85.32%	95.79%	37.43%	25.75%	32.74%	123.96%	-
YoY %	4.22%	-10.93%	155.92%	45.36%	-21.35%	-73.59%	-	-
Horiz. %	71.73%	68.83%	77.27%	30.20%	20.77%	26.41%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	434,128	434,538	346,766	354,728	328,857	311,408	303,190	6.16%
YoY %	-0.09%	25.31%	-2.24%	7.87%	5.60%	2.71%	-	-
Horiz. %	143.19%	143.32%	114.37%	117.00%	108.47%	102.71%	100.00%	-
NOSH	157,430	157,430	124,736	127,142	126,483	126,588	126,858	3.66%
YoY %	0.00%	26.21%	-1.89%	0.52%	-0.08%	-0.21%	-	-
Horiz. %	124.10%	124.10%	98.33%	100.22%	99.70%	99.79%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	9.20%	9.76%	3.49%	4.88%	6.26%	5.31%	5.47%	-
YoY %	-5.74%	179.66%	-28.48%	-22.04%	17.89%	-2.93%	-	-
Horiz. %	168.19%	178.43%	63.80%	89.21%	114.44%	97.07%	100.00%	-
ROE	14.42%	11.88%	3.76%	5.71%	7.47%	4.96%	7.42%	-
YoY %	21.38%	215.96%	-34.15%	-23.56%	50.60%	-33.15%	-	-
Horiz. %	194.34%	160.11%	50.67%	76.95%	100.67%	66.85%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	496.76	401.40	459.75	470.19	418.07	373.91	441.71	1.97%
YoY %	23.76%	-12.69%	-2.22%	12.47%	11.81%	-15.35%	-	-
Horiz. %	112.46%	90.87%	104.08%	106.45%	94.65%	84.65%	100.00%	-
EPS	40.51	33.38	10.44	15.94	19.42	12.21	17.74	14.74%
YoY %	21.36%	219.73%	-34.50%	-17.92%	59.05%	-31.17%	-	-
Horiz. %	228.35%	188.16%	58.85%	89.85%	109.47%	68.83%	100.00%	-
DPS	36.00	28.49	10.00	6.00	5.00	4.00	22.00	8.55%
YoY %	26.36%	184.90%	66.67%	20.00%	25.00%	-81.82%	-	-
Horiz. %	163.64%	129.50%	45.45%	27.27%	22.73%	18.18%	100.00%	-
NAPS	2.81	2.81	2.78	2.79	2.60	2.46	2.39	2.73%
YoY %	0.00%	1.08%	-0.36%	7.31%	5.69%	2.93%	-	-
Horiz. %	117.57%	117.57%	116.32%	116.74%	108.79%	102.93%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 127,142
RPS	487.49	394.29	364.27	379.74	335.89	300.66	355.93	5.37%
YoY %	23.64%	8.24%	-4.07%	13.05%	11.72%	-15.53%	-	-
Horiz. %	136.96%	110.78%	102.34%	106.69%	94.37%	84.47%	100.00%	-
EPS	39.75	32.79	8.27	12.87	15.61	9.82	14.29	18.58%
YoY %	21.23%	296.49%	-35.74%	-17.55%	58.96%	-31.28%	-	-
Horiz. %	278.17%	229.46%	57.87%	90.06%	109.24%	68.72%	100.00%	-
DPS	35.35	27.98	7.93	4.82	4.02	3.21	17.72	12.19%
YoY %	26.34%	252.84%	64.52%	19.90%	25.23%	-81.88%	-	-
Horiz. %	199.49%	157.90%	44.75%	27.20%	22.69%	18.12%	100.00%	-
NAPS	2.7576	2.7602	2.2027	2.2532	2.0889	1.9781	1.9259	6.16%
YoY %	-0.09%	25.31%	-2.24%	7.87%	5.60%	2.71%	-	-
Horiz. %	143.19%	143.32%	114.37%	116.99%	108.46%	102.71%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	3.40	3.38	1.90	1.92	1.94	1.64	2.09	-
P/RPS	0.68	0.84	0.41	0.41	0.46	0.44	0.47	6.34%
YoY %	-19.05%	104.88%	0.00%	-10.87%	4.55%	-6.38%	-	-
Horiz. %	144.68%	178.72%	87.23%	87.23%	97.87%	93.62%	100.00%	-
P/EPS	8.39	10.12	18.19	12.05	9.99	13.43	11.78	-5.49%
YoY %	-17.09%	-44.37%	50.95%	20.62%	-25.61%	14.01%	-	-
Horiz. %	71.22%	85.91%	154.41%	102.29%	84.80%	114.01%	100.00%	-
EY	11.91	9.88	5.50	8.30	10.01	7.45	8.49	5.80%
YoY %	20.55%	79.64%	-33.73%	-17.08%	34.36%	-12.25%	-	-
Horiz. %	140.28%	116.37%	64.78%	97.76%	117.90%	87.75%	100.00%	-
DY	10.59	8.43	5.26	3.13	2.58	2.44	10.53	0.09%
YoY %	25.62%	60.27%	68.05%	21.32%	5.74%	-76.83%	-	-
Horiz. %	100.57%	80.06%	49.95%	29.72%	24.50%	23.17%	100.00%	-
P/NAPS	1.21	1.20	0.68	0.69	0.75	0.67	0.87	5.64%
YoY %	0.83%	76.47%	-1.45%	-8.00%	11.94%	-22.99%	-	-
Horiz. %	139.08%	137.93%	78.16%	79.31%	86.21%	77.01%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	27/08/18	29/08/17	29/08/16	27/08/15	28/08/14	28/08/13	29/08/12	-
Price	3.58	3.59	2.00	2.00	2.00	1.63	1.91	-
P/RPS	0.72	0.89	0.44	0.43	0.48	0.44	0.43	8.96%
YoY %	-19.10%	102.27%	2.33%	-10.42%	9.09%	2.33%	-	-
Horiz. %	167.44%	206.98%	102.33%	100.00%	111.63%	102.33%	100.00%	-
P/EPS	8.84	10.75	19.15	12.55	10.30	13.35	10.77	-3.23%
YoY %	-17.77%	-43.86%	52.59%	21.84%	-22.85%	23.96%	-	-
Horiz. %	82.08%	99.81%	177.81%	116.53%	95.64%	123.96%	100.00%	-
EY	11.32	9.30	5.22	7.97	9.71	7.49	9.29	3.34%
YoY %	21.72%	78.16%	-34.50%	-17.92%	29.64%	-19.38%	-	-
Horiz. %	121.85%	100.11%	56.19%	85.79%	104.52%	80.62%	100.00%	-
DY	10.06	7.93	5.00	3.00	2.50	2.45	11.52	-2.23%
YoY %	26.86%	58.60%	66.67%	20.00%	2.04%	-78.73%	-	-
Horiz. %	87.33%	68.84%	43.40%	26.04%	21.70%	21.27%	100.00%	-
P/NAPS	1.27	1.28	0.72	0.72	0.77	0.66	0.80	8.00%
YoY %	-0.78%	77.78%	0.00%	-6.49%	16.67%	-17.50%	-	-
Horiz. %	158.75%	160.00%	90.00%	90.00%	96.25%	82.50%	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