[TONGHER] YoY TTM Result on 31-Mar-2007 [#1]

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
TTM Result
Revenue	206,156	365,884	475,942	367,079	193,402	222,167	153,005	5.09%
YoY %	-43.66%	-23.12%	29.66%	89.80%	-12.95%	45.20%	-	-
Horiz. %	134.74%	239.13%	311.06%	239.91%	126.40%	145.20%	100.00%	-
PBT	17,910	24,026	71,815	93,065	28,637	56,000	36,773	-11.29%
YoY %	-25.46%	-66.54%	-22.83%	224.98%	-48.86%	52.29%	-	-
Horiz. %	48.70%	65.34%	195.29%	253.08%	77.88%	152.29%	100.00%	-
Tax	-2,682	-5,058	-14,548	-21,354	-3,932	-12,936	-9,781	-19.39%
YoY %	46.98%	65.23%	31.87%	-443.08%	69.60%	-32.26%	-	-
Horiz. %	27.42%	51.71%	148.74%	218.32%	40.20%	132.26%	100.00%	-
NP	15,228	18,968	57,267	71,711	24,705	43,064	26,992	-9.09%
YoY %	-19.72%	-66.88%	-20.14%	190.27%	-42.63%	59.54%	-	-
Horiz. %	56.42%	70.27%	212.16%	265.68%	91.53%	159.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,045	13,990	50,540	66,711	24,796	43,064	26,992	-12.57%
YoY %	-13.90%	-72.32%	-24.24%	169.04%	-42.42%	59.54%	-	-
Horiz. %	44.62%	51.83%	187.24%	247.15%	91.86%	159.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.97%	21.05%	20.26%	22.95%	13.73%	23.10%	26.60%	-
YoY %	-28.88%	3.90%	-11.72%	67.15%	-40.56%	-13.16%	-	-
Horiz. %	56.28%	79.14%	76.17%	86.28%	51.62%	86.84%	100.00%	-
Total Cost	190,928	346,916	418,675	295,368	168,697	179,103	126,013	7.16%
YoY %	-44.96%	-17.14%	41.75%	75.09%	-5.81%	42.13%	-	-
Horiz. %	151.51%	275.30%	332.25%	234.39%	133.87%	142.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	284,438	282,266	281,410	169,883	193,109	180,972	153,061	10.87%
YoY %	0.77%	0.30%	65.65%	-12.03%	6.71%	18.24%	-	-
Horiz. %	185.83%	184.41%	183.85%	110.99%	126.16%	118.24%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	6,377	6,444	33,120	20,383	6,874	-	6,535	-0.40%
YoY %	-1.04%	-80.54%	62.49%	196.52%	0.00%	-	-	-
Horiz. %	97.58%	98.61%	506.81%	311.91%	105.19%	-	100.00%	-
Div Payout %	52.95%	46.06%	65.53%	30.55%	27.72%	-	24.21%	-
YoY %	14.96%	-29.71%	114.50%	10.21%	0.00%	-	-	-
Horiz. %	218.71%	190.25%	270.67%	126.19%	114.50%	-	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	284,438	282,266	281,410	169,883	193,109	180,972	153,061	10.87%
YoY %	0.77%	0.30%	65.65%	-12.03%	6.71%	18.24%	-	-
Horiz. %	185.83%	184.41%	183.85%	110.99%	126.16%	118.24%	100.00%	-
NOSH	127,551	128,888	127,335	84,941	84,697	83,014	81,851	7.67%
YoY %	-1.04%	1.22%	49.91%	0.29%	2.03%	1.42%	-	-
Horiz. %	155.83%	157.47%	155.57%	103.78%	103.48%	101.42%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	7.39%	5.18%	12.03%	19.54%	12.77%	19.38%	17.64%	-
YoY %	42.66%	-56.94%	-38.43%	53.01%	-34.11%	9.86%	-	-
Horiz. %	41.89%	29.37%	68.20%	110.77%	72.39%	109.86%	100.00%	-
ROE	4.23%	4.96%	17.96%	39.27%	12.84%	23.80%	17.63%	-
YoY %	-14.72%	-72.38%	-54.27%	205.84%	-46.05%	35.00%	-	-
Horiz. %	23.99%	28.13%	101.87%	222.75%	72.83%	135.00%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	161.63	283.88	373.77	432.15	228.35	267.62	186.93	-2.39%
YoY %	-43.06%	-24.05%	-13.51%	89.25%	-14.67%	43.17%	-	-
Horiz. %	86.47%	151.86%	199.95%	231.18%	122.16%	143.17%	100.00%	-
EPS	9.44	10.85	39.69	78.54	29.28	51.88	32.98	-18.81%
YoY %	-13.00%	-72.66%	-49.47%	168.24%	-43.56%	57.31%	-	-
Horiz. %	28.62%	32.90%	120.35%	238.14%	88.78%	157.31%	100.00%	-
DPS	5.00	5.00	26.01	24.00	8.12	0.00	8.00	-7.53%
YoY %	0.00%	-80.78%	8.38%	195.57%	0.00%	0.00%	-	-
Horiz. %	62.50%	62.50%	325.12%	300.00%	101.50%	0.00%	100.00%	-
NAPS	2.23	2.19	2.21	2.00	2.28	2.18	1.87	2.97%
YoY %	1.83%	-0.90%	10.50%	-12.28%	4.59%	16.58%	-	-
Horiz. %	119.25%	117.11%	118.18%	106.95%	121.93%	116.58%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 84,941
RPS	130.95	232.41	302.32	233.17	122.85	141.12	97.19	5.09%
YoY %	-43.66%	-23.12%	29.66%	89.80%	-12.95%	45.20%	-	-
Horiz. %	134.74%	239.13%	311.06%	239.91%	126.40%	145.20%	100.00%	-
EPS	7.65	8.89	32.10	42.38	15.75	27.35	17.15	-12.58%
YoY %	-13.95%	-72.31%	-24.26%	169.08%	-42.41%	59.48%	-	-
Horiz. %	44.61%	51.84%	187.17%	247.11%	91.84%	159.48%	100.00%	-
DPS	4.05	4.09	21.04	12.95	4.37	0.00	4.15	-0.40%
YoY %	-0.98%	-80.56%	62.47%	196.34%	0.00%	0.00%	-	-
Horiz. %	97.59%	98.55%	506.99%	312.05%	105.30%	0.00%	100.00%	-
NAPS	1.8068	1.793	1.7875	1.0791	1.2266	1.1495	0.9723	10.87%
YoY %	0.77%	0.31%	65.65%	-12.03%	6.71%	18.22%	-	-
Horiz. %	185.83%	184.41%	183.84%	110.98%	126.15%	118.22%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	1.93	1.79	2.79	4.38	2.82	3.78	2.67	-
P/RPS	1.19	0.63	0.75	1.01	1.23	1.41	1.43	-3.01%
YoY %	88.89%	-16.00%	-25.74%	-17.89%	-12.77%	-1.40%	-	-
Horiz. %	83.22%	44.06%	52.45%	70.63%	86.01%	98.60%	100.00%	-
P/EPS	20.44	16.49	7.03	5.58	9.63	7.29	8.10	16.67%
YoY %	23.95%	134.57%	25.99%	-42.06%	32.10%	-10.00%	-	-
Horiz. %	252.35%	203.58%	86.79%	68.89%	118.89%	90.00%	100.00%	-
EY	4.89	6.06	14.23	17.93	10.38	13.72	12.35	-14.30%
YoY %	-19.31%	-57.41%	-20.64%	72.74%	-24.34%	11.09%	-	-
Horiz. %	39.60%	49.07%	115.22%	145.18%	84.05%	111.09%	100.00%	-
DY	2.59	2.79	9.32	5.48	2.88	0.00	3.00	-2.41%
YoY %	-7.17%	-70.06%	70.07%	90.28%	0.00%	0.00%	-	-
Horiz. %	86.33%	93.00%	310.67%	182.67%	96.00%	0.00%	100.00%	-
P/NAPS	0.87	0.82	1.26	2.19	1.24	1.73	1.43	-7.94%
YoY %	6.10%	-34.92%	-42.47%	76.61%	-28.32%	20.98%	-	-
Horiz. %	60.84%	57.34%	88.11%	153.15%	86.71%	120.98%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	31/05/10	15/05/09	26/05/08	28/05/07	13/06/06	20/05/05	07/05/04	-
Price	1.75	1.96	3.34	5.35	2.68	3.66	2.65	-
P/RPS	1.08	0.69	0.89	1.24	1.17	1.37	1.42	-4.45%
YoY %	56.52%	-22.47%	-28.23%	5.98%	-14.60%	-3.52%	-	-
Horiz. %	76.06%	48.59%	62.68%	87.32%	82.39%	96.48%	100.00%	-
P/EPS	18.53	18.06	8.42	6.81	9.15	7.06	8.04	14.92%
YoY %	2.60%	114.49%	23.64%	-25.57%	29.60%	-12.19%	-	-
Horiz. %	230.47%	224.63%	104.73%	84.70%	113.81%	87.81%	100.00%	-
EY	5.40	5.54	11.88	14.68	10.92	14.17	12.44	-12.97%
YoY %	-2.53%	-53.37%	-19.07%	34.43%	-22.94%	13.91%	-	-
Horiz. %	43.41%	44.53%	95.50%	118.01%	87.78%	113.91%	100.00%	-
DY	2.86	2.55	7.79	4.49	3.03	0.00	3.02	-0.90%
YoY %	12.16%	-67.27%	73.50%	48.18%	0.00%	0.00%	-	-
Horiz. %	94.70%	84.44%	257.95%	148.68%	100.33%	0.00%	100.00%	-
P/NAPS	0.78	0.89	1.51	2.68	1.18	1.68	1.42	-9.49%
YoY %	-12.36%	-41.06%	-43.66%	127.12%	-29.76%	18.31%	-	-
Horiz. %	54.93%	62.68%	106.34%	188.73%	83.10%	118.31%	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