[TCHONG] QoQ Annualized Quarter Result on 30-Sep-1999 [#3]

Announcement Date
17-Nov-1999
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-1999
Quarter
30-Sep-1999 [#3]
Profit Trend
QoQ- 21.47%
YoY--%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Revenue 1,176,716 1,161,332 852,586 858,482 780,328 751,888 483,228 -0.89%
PBT 166,652 204,868 373,082 102,609 89,322 23,084 55,826 -1.10%
Tax -28,984 -25,440 -61,234 -7,618 -11,122 -200 -25,836 -0.11%
NP 137,668 179,428 311,848 94,990 78,200 22,884 29,990 -1.53%
-
NP to SH 137,668 179,428 311,848 94,990 78,200 22,884 29,990 -1.53%
-
Tax Rate 17.39% 12.42% 16.41% 7.42% 12.45% 0.87% 46.28% -
Total Cost 1,039,048 981,904 540,738 763,492 702,128 729,004 453,238 -0.83%
-
Net Worth 715,333 790,018 752,476 673,956 0 0 732,939 0.02%
Dividend
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Net Worth 715,333 790,018 752,476 673,956 0 0 732,939 0.02%
NOSH 674,843 669,507 671,854 673,956 674,137 635,666 672,421 -0.00%
Ratio Analysis
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
NP Margin 11.70% 15.45% 36.58% 11.06% 10.02% 3.04% 6.21% -
ROE 19.25% 22.71% 41.44% 14.09% 0.00% 0.00% 4.09% -
Per Share
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
RPS 174.37 173.46 126.90 127.38 115.75 118.28 71.86 -0.89%
EPS 20.40 26.80 46.40 14.13 11.60 3.60 4.46 -1.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.18 1.12 1.00 0.00 0.00 1.09 0.02%
Adjusted Per Share Value based on latest NOSH - 674,444
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
RPS 180.51 178.15 130.79 131.70 119.71 115.34 74.13 -0.89%
EPS 21.12 27.53 47.84 14.57 12.00 3.51 4.60 -1.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0974 1.2119 1.1543 1.0339 0.00 0.00 1.1244 0.02%
Price Multiplier on Financial Quarter End Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Date 30/06/00 31/03/00 - - - - - -
Price 1.50 1.80 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.86 1.04 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 7.35 6.72 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 13.60 14.89 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.53 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 31/03/99 31/12/98 CAGR
Date 16/08/00 23/05/00 04/04/00 17/11/99 - - - -
Price 1.38 1.71 1.75 0.00 0.00 0.00 0.00 -
P/RPS 0.79 0.99 1.38 0.00 0.00 0.00 0.00 -100.00%
P/EPS 6.76 6.38 3.77 0.00 0.00 0.00 0.00 -100.00%
EY 14.78 15.67 26.52 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.45 1.56 0.00 0.00 0.00 0.00 -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

Post a Comment