[TONGHER] YoY TTM Result on 31-Mar-2012 [#1]

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
TTM Result
Revenue	587,699	521,622	468,393	605,704	428,710	206,156	365,884	8.21%
YoY %	12.67%	11.36%	-22.67%	41.29%	107.95%	-43.66%	-	-
Horiz. %	160.62%	142.56%	128.02%	165.55%	117.17%	56.34%	100.00%	-
PBT	50,580	35,910	27,627	43,511	46,385	17,910	24,026	13.20%
YoY %	40.85%	29.98%	-36.51%	-6.20%	158.99%	-25.46%	-	-
Horiz. %	210.52%	149.46%	114.99%	181.10%	193.06%	74.54%	100.00%	-
Tax	-9,331	-7,124	-4,767	-4,326	-1,821	-2,682	-5,058	10.74%
YoY %	-30.98%	-49.44%	-10.19%	-137.56%	32.10%	46.98%	-	-
Horiz. %	184.48%	140.85%	94.25%	85.53%	36.00%	53.02%	100.00%	-
NP	41,249	28,786	22,860	39,185	44,564	15,228	18,968	13.81%
YoY %	43.30%	25.92%	-41.66%	-12.07%	192.65%	-19.72%	-	-
Horiz. %	217.47%	151.76%	120.52%	206.58%	234.94%	80.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	29,136	20,866	13,237	30,197	34,662	12,045	13,990	12.99%
YoY %	39.63%	57.63%	-56.16%	-12.88%	187.77%	-13.90%	-	-
Horiz. %	208.26%	149.15%	94.62%	215.85%	247.76%	86.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.45%	19.84%	17.25%	9.94%	3.93%	14.97%	21.05%	-
YoY %	-7.01%	15.01%	73.54%	152.93%	-73.75%	-28.88%	-	-
Horiz. %	87.65%	94.25%	81.95%	47.22%	18.67%	71.12%	100.00%	-
Total Cost	546,450	492,836	445,533	566,519	384,146	190,928	346,916	7.86%
YoY %	10.88%	10.62%	-21.36%	47.47%	101.20%	-44.96%	-	-
Horiz. %	157.52%	142.06%	128.43%	163.30%	110.73%	55.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	358,934	328,929	312,529	324,526	303,025	284,438	282,266	4.08%
YoY %	9.12%	5.25%	-3.70%	7.10%	6.53%	0.77%	-	-
Horiz. %	127.16%	116.53%	110.72%	114.97%	107.35%	100.77%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	7,583	6,325	5,061	27,888	10,185	6,377	6,444	2.74%
YoY %	19.89%	24.98%	-81.85%	173.81%	59.71%	-1.04%	-	-
Horiz. %	117.68%	98.15%	78.54%	432.77%	158.05%	98.96%	100.00%	-
Div Payout %	26.03%	30.32%	38.24%	92.36%	29.39%	52.95%	46.06%	-
YoY %	-14.15%	-20.71%	-58.60%	214.26%	-44.49%	14.96%	-	-
Horiz. %	56.51%	65.83%	83.02%	200.52%	63.81%	114.96%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
Net Worth	358,934	328,929	312,529	324,526	303,025	284,438	282,266	4.08%
YoY %	9.12%	5.25%	-3.70%	7.10%	6.53%	0.77%	-	-
Horiz. %	127.16%	116.53%	110.72%	114.97%	107.35%	100.77%	100.00%	-
NOSH	126,385	126,511	126,530	126,768	127,321	127,551	128,888	-0.32%
YoY %	-0.10%	-0.02%	-0.19%	-0.43%	-0.18%	-1.04%	-	-
Horiz. %	98.06%	98.16%	98.17%	98.36%	98.78%	98.96%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	7.02%	5.52%	4.88%	6.47%	10.39%	7.39%	5.18%	-
YoY %	27.17%	13.11%	-24.57%	-37.73%	40.60%	42.66%	-	-
Horiz. %	135.52%	106.56%	94.21%	124.90%	200.58%	142.66%	100.00%	-
ROE	8.12%	6.34%	4.24%	9.30%	11.44%	4.23%	4.96%	-
YoY %	28.08%	49.53%	-54.41%	-18.71%	170.45%	-14.72%	-	-
Horiz. %	163.71%	127.82%	85.48%	187.50%	230.65%	85.28%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	465.00	412.31	370.18	477.80	336.71	161.63	283.88	8.56%
YoY %	12.78%	11.38%	-22.52%	41.90%	108.32%	-43.06%	-	-
Horiz. %	163.80%	145.24%	130.40%	168.31%	118.61%	56.94%	100.00%	-
EPS	23.05	16.49	10.46	23.82	27.22	9.44	10.85	13.37%
YoY %	39.78%	57.65%	-56.09%	-12.49%	188.35%	-13.00%	-	-
Horiz. %	212.44%	151.98%	96.41%	219.54%	250.88%	87.00%	100.00%	-
DPS	6.00	5.00	4.00	22.00	8.00	5.00	5.00	3.08%
YoY %	20.00%	25.00%	-81.82%	175.00%	60.00%	0.00%	-	-
Horiz. %	120.00%	100.00%	80.00%	440.00%	160.00%	100.00%	100.00%	-
NAPS	2.84	2.60	2.47	2.56	2.38	2.23	2.19	4.42%
YoY %	9.23%	5.26%	-3.52%	7.56%	6.73%	1.83%	-	-
Horiz. %	129.68%	118.72%	112.79%	116.89%	108.68%	101.83%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 126,768
RPS	373.31	331.34	297.52	384.74	272.32	130.95	232.41	8.21%
YoY %	12.67%	11.37%	-22.67%	41.28%	107.96%	-43.66%	-	-
Horiz. %	160.63%	142.57%	128.02%	165.54%	117.17%	56.34%	100.00%	-
EPS	18.51	13.25	8.41	19.18	22.02	7.65	8.89	12.99%
YoY %	39.70%	57.55%	-56.15%	-12.90%	187.84%	-13.95%	-	-
Horiz. %	208.21%	149.04%	94.60%	215.75%	247.69%	86.05%	100.00%	-
DPS	4.82	4.02	3.21	17.72	6.47	4.05	4.09	2.77%
YoY %	19.90%	25.23%	-81.88%	173.88%	59.75%	-0.98%	-	-
Horiz. %	117.85%	98.29%	78.48%	433.25%	158.19%	99.02%	100.00%	-
NAPS	2.28	2.0894	1.9852	2.0614	1.9248	1.8068	1.793	4.08%
YoY %	9.12%	5.25%	-3.70%	7.10%	6.53%	0.77%	-	-
Horiz. %	127.16%	116.53%	110.72%	114.97%	107.35%	100.77%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	-
Price	2.08	1.76	1.70	2.39	2.55	1.93	1.79	-
P/RPS	0.45	0.43	0.46	0.50	0.76	1.19	0.63	-5.45%
YoY %	4.65%	-6.52%	-8.00%	-34.21%	-36.13%	88.89%	-	-
Horiz. %	71.43%	68.25%	73.02%	79.37%	120.63%	188.89%	100.00%	-
P/EPS	9.02	10.67	16.25	10.03	9.37	20.44	16.49	-9.56%
YoY %	-15.46%	-34.34%	62.01%	7.04%	-54.16%	23.95%	-	-
Horiz. %	54.70%	64.71%	98.54%	60.82%	56.82%	123.95%	100.00%	-
EY	11.08	9.37	6.15	9.97	10.68	4.89	6.06	10.57%
YoY %	18.25%	52.36%	-38.31%	-6.65%	118.40%	-19.31%	-	-
Horiz. %	182.84%	154.62%	101.49%	164.52%	176.24%	80.69%	100.00%	-
DY	2.88	2.84	2.35	9.21	3.14	2.59	2.79	0.53%
YoY %	1.41%	20.85%	-74.48%	193.31%	21.24%	-7.17%	-	-
Horiz. %	103.23%	101.79%	84.23%	330.11%	112.54%	92.83%	100.00%	-
P/NAPS	0.73	0.68	0.69	0.93	1.07	0.87	0.82	-1.91%
YoY %	7.35%	-1.45%	-25.81%	-13.08%	22.99%	6.10%	-	-
Horiz. %	89.02%	82.93%	84.15%	113.41%	130.49%	106.10%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	29/05/15	29/05/14	23/05/13	30/05/12	30/05/11	31/05/10	15/05/09	-
Price	2.10	2.11	1.88	2.43	2.45	1.75	1.96	-
P/RPS	0.45	0.51	0.51	0.51	0.73	1.08	0.69	-6.87%
YoY %	-11.76%	0.00%	0.00%	-30.14%	-32.41%	56.52%	-	-
Horiz. %	65.22%	73.91%	73.91%	73.91%	105.80%	156.52%	100.00%	-
P/EPS	9.11	12.79	17.97	10.20	9.00	18.53	18.06	-10.77%
YoY %	-28.77%	-28.83%	76.18%	13.33%	-51.43%	2.60%	-	-
Horiz. %	50.44%	70.82%	99.50%	56.48%	49.83%	102.60%	100.00%	-
EY	10.98	7.82	5.56	9.80	11.11	5.40	5.54	12.07%
YoY %	40.41%	40.65%	-43.27%	-11.79%	105.74%	-2.53%	-	-
Horiz. %	198.19%	141.16%	100.36%	176.90%	200.54%	97.47%	100.00%	-
DY	2.86	2.37	2.13	9.05	3.27	2.86	2.55	1.92%
YoY %	20.68%	11.27%	-76.46%	176.76%	14.34%	12.16%	-	-
Horiz. %	112.16%	92.94%	83.53%	354.90%	128.24%	112.16%	100.00%	-
P/NAPS	0.74	0.81	0.76	0.95	1.03	0.78	0.89	-3.02%
YoY %	-8.64%	6.58%	-20.00%	-7.77%	32.05%	-12.36%	-	-
Horiz. %	83.15%	91.01%	85.39%	106.74%	115.73%	87.64%	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