[TCHONG] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 136.74%
YoY- -42.69%
Quarter Report
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 2,832,728 2,347,744 2,576,981 1,968,909 2,074,734 1,798,292 1,390,929 12.57%
PBT 66,626 145,286 214,748 106,332 184,924 184,866 90,548 -4.98%
Tax -27,760 -36,870 -63,388 -32,218 -54,835 -55,756 -14,016 12.05%
NP 38,866 108,416 151,360 74,114 130,089 129,110 76,532 -10.67%
-
NP to SH 40,507 95,316 151,448 74,818 130,542 128,328 76,169 -9.98%
-
Tax Rate 41.67% 25.38% 29.52% 30.30% 29.65% 30.16% 15.48% -
Total Cost 2,793,862 2,239,328 2,425,621 1,894,795 1,944,645 1,669,182 1,314,397 13.38%
-
Net Worth 2,778,741 2,768,080 2,062,826 1,895,111 1,781,898 1,618,786 1,470,849 11.17%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 13,045 19,585 97,918 39,344 39,162 39,164 32,831 -14.25%
Div Payout % 32.21% 20.55% 64.66% 52.59% 30.00% 30.52% 43.10% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 2,778,741 2,768,080 2,062,826 1,895,111 1,781,898 1,618,786 1,470,849 11.17%
NOSH 652,286 652,849 652,793 655,748 652,710 652,736 656,629 -0.11%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.37% 4.62% 5.87% 3.76% 6.27% 7.18% 5.50% -
ROE 1.46% 3.44% 7.34% 3.95% 7.33% 7.93% 5.18% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 434.28 359.62 394.76 300.25 317.86 275.50 211.83 12.70%
EPS 6.21 14.60 23.20 11.46 20.00 19.66 11.60 -9.88%
DPS 2.00 3.00 15.00 6.00 6.00 6.00 5.00 -14.15%
NAPS 4.26 4.24 3.16 2.89 2.73 2.48 2.24 11.30%
Adjusted Per Share Value based on latest NOSH - 657,781
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 434.55 360.16 395.32 302.04 318.27 275.87 213.38 12.57%
EPS 6.21 14.62 23.23 11.48 20.03 19.69 11.68 -9.98%
DPS 2.00 3.00 15.02 6.04 6.01 6.01 5.04 -14.27%
NAPS 4.2627 4.2464 3.1645 2.9072 2.7335 2.4833 2.2564 11.17%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.95 5.08 6.56 4.51 4.74 4.30 1.67 -
P/RPS 0.68 1.41 1.66 1.50 1.49 1.56 0.79 -2.46%
P/EPS 47.50 34.79 28.28 39.53 23.70 21.87 14.40 21.99%
EY 2.11 2.87 3.54 2.53 4.22 4.57 6.95 -18.01%
DY 0.68 0.59 2.29 1.33 1.27 1.40 2.99 -21.86%
P/NAPS 0.69 1.20 2.08 1.56 1.74 1.73 0.75 -1.37%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 22/08/14 29/08/13 15/08/12 18/08/11 18/08/10 19/08/09 -
Price 2.55 5.16 5.83 4.50 4.83 5.19 1.85 -
P/RPS 0.59 1.43 1.48 1.50 1.52 1.88 0.87 -6.26%
P/EPS 41.06 35.34 25.13 39.44 24.15 26.40 15.95 17.06%
EY 2.44 2.83 3.98 2.54 4.14 3.79 6.27 -14.54%
DY 0.78 0.58 2.57 1.33 1.24 1.16 2.70 -18.68%
P/NAPS 0.60 1.22 1.84 1.56 1.77 2.09 0.83 -5.26%

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