[TCHONG] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -0.79%
YoY- 68.48%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 5,153,962 3,937,818 4,149,468 3,596,584 2,781,858 3,086,768 1,656,662 20.80%
PBT 429,496 212,664 369,848 369,732 181,096 302,224 88,380 30.11%
Tax -126,776 -64,436 -109,670 -111,512 -28,032 -57,086 -18,940 37.24%
NP 302,720 148,228 260,178 258,220 153,064 245,138 69,440 27.78%
-
NP to SH 302,896 149,636 261,084 256,656 152,338 244,394 68,946 27.94%
-
Tax Rate 29.52% 30.30% 29.65% 30.16% 15.48% 18.89% 21.43% -
Total Cost 4,851,242 3,789,590 3,889,290 3,338,364 2,628,794 2,841,630 1,587,222 20.44%
-
Net Worth 2,062,826 1,895,111 1,781,898 1,618,786 1,470,849 1,328,083 1,182,504 9.70%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 195,837 78,689 78,325 78,328 65,662 66,737 33,404 34.24%
Div Payout % 64.66% 52.59% 30.00% 30.52% 43.10% 27.31% 48.45% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 2,062,826 1,895,111 1,781,898 1,618,786 1,470,849 1,328,083 1,182,504 9.70%
NOSH 652,793 655,748 652,710 652,736 656,629 667,378 668,081 -0.38%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 5.87% 3.76% 6.27% 7.18% 5.50% 7.94% 4.19% -
ROE 14.68% 7.90% 14.65% 15.85% 10.36% 18.40% 5.83% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 789.52 600.51 635.73 551.00 423.66 462.52 247.97 21.26%
EPS 46.40 22.92 40.00 39.32 23.20 36.62 10.32 28.44%
DPS 30.00 12.00 12.00 12.00 10.00 10.00 5.00 34.76%
NAPS 3.16 2.89 2.73 2.48 2.24 1.99 1.77 10.13%
Adjusted Per Share Value based on latest NOSH - 652,871
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 790.64 604.08 636.55 551.73 426.75 473.53 254.14 20.80%
EPS 46.47 22.95 40.05 39.37 23.37 37.49 10.58 27.94%
DPS 30.04 12.07 12.02 12.02 10.07 10.24 5.12 34.26%
NAPS 3.1645 2.9072 2.7335 2.4833 2.2564 2.0373 1.814 9.70%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 6.56 4.51 4.74 4.30 1.67 1.81 1.25 -
P/RPS 0.83 0.75 0.75 0.78 0.39 0.39 0.50 8.80%
P/EPS 14.14 19.76 11.85 10.94 7.20 4.94 12.11 2.61%
EY 7.07 5.06 8.44 9.14 13.89 20.23 8.26 -2.55%
DY 4.57 2.66 2.53 2.79 5.99 5.52 4.00 2.24%
P/NAPS 2.08 1.56 1.74 1.73 0.75 0.91 0.71 19.59%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 15/08/12 18/08/11 18/08/10 19/08/09 27/08/08 16/08/07 -
Price 5.83 4.50 4.83 5.19 1.85 1.53 1.20 -
P/RPS 0.74 0.75 0.76 0.94 0.44 0.33 0.48 7.47%
P/EPS 12.56 19.72 12.08 13.20 7.97 4.18 11.63 1.28%
EY 7.96 5.07 8.28 7.58 12.54 23.93 8.60 -1.27%
DY 5.15 2.67 2.48 2.31 5.41 6.54 4.17 3.57%
P/NAPS 1.84 1.56 1.77 2.09 0.83 0.77 0.68 18.02%

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