[TCHONG] YoY Quarter Result on 30-Jun-2007 [#2]

Announcement Date
16-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 74.86%
YoY- 44.68%
Quarter Report
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 927,925 698,035 783,777 430,023 543,390 812,435 632,296 6.59%
PBT 95,953 41,994 84,006 26,299 22,883 46,063 50,147 11.41%
Tax -31,769 -7,270 -15,785 -4,277 -7,311 -13,839 -14,389 14.10%
NP 64,184 34,724 68,221 22,022 15,572 32,224 35,758 10.23%
-
NP to SH 63,655 34,587 68,140 21,931 15,158 31,647 35,758 10.08%
-
Tax Rate 33.11% 17.31% 18.79% 16.26% 31.95% 30.04% 28.69% -
Total Cost 863,741 663,311 715,556 408,001 527,818 780,211 596,538 6.36%
-
Net Worth 1,619,122 1,450,840 1,328,095 1,183,471 1,167,031 1,092,894 1,011,134 8.15%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 39,172 32,384 33,369 16,715 16,767 16,762 16,740 15.21%
Div Payout % 61.54% 93.63% 48.97% 76.22% 110.62% 52.97% 46.82% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,619,122 1,450,840 1,328,095 1,183,471 1,167,031 1,092,894 1,011,134 8.15%
NOSH 652,871 647,696 667,384 668,628 670,707 670,487 669,625 -0.42%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 6.92% 4.97% 8.70% 5.12% 2.87% 3.97% 5.66% -
ROE 3.93% 2.38% 5.13% 1.85% 1.30% 2.90% 3.54% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 142.13 107.77 117.44 64.31 81.02 121.17 94.43 7.04%
EPS 9.75 5.34 10.21 3.28 2.26 4.72 5.34 10.54%
DPS 6.00 5.00 5.00 2.50 2.50 2.50 2.50 15.70%
NAPS 2.48 2.24 1.99 1.77 1.74 1.63 1.51 8.61%
Adjusted Per Share Value based on latest NOSH - 668,628
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 142.35 107.08 120.24 65.97 83.36 124.63 97.00 6.59%
EPS 9.76 5.31 10.45 3.36 2.33 4.85 5.49 10.05%
DPS 6.01 4.97 5.12 2.56 2.57 2.57 2.57 15.20%
NAPS 2.4838 2.2257 2.0374 1.8155 1.7903 1.6766 1.5511 8.15%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 4.30 1.67 1.81 1.25 1.40 1.64 1.22 -
P/RPS 3.03 1.55 1.54 1.94 1.73 1.35 1.29 15.28%
P/EPS 44.10 31.27 17.73 38.11 61.95 34.75 22.85 11.57%
EY 2.27 3.20 5.64 2.62 1.61 2.88 4.38 -10.37%
DY 1.40 2.99 2.76 2.00 1.79 1.52 2.05 -6.15%
P/NAPS 1.73 0.75 0.91 0.71 0.80 1.01 0.81 13.47%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 18/08/10 19/08/09 27/08/08 16/08/07 17/08/06 17/08/05 12/08/04 -
Price 5.19 1.85 1.53 1.20 1.36 1.71 1.30 -
P/RPS 3.65 1.72 1.30 1.87 1.68 1.41 1.38 17.58%
P/EPS 53.23 34.64 14.99 36.59 60.18 36.23 24.34 13.92%
EY 1.88 2.89 6.67 2.73 1.66 2.76 4.11 -12.21%
DY 1.16 2.70 3.27 2.08 1.84 1.46 1.92 -8.05%
P/NAPS 2.09 0.83 0.77 0.68 0.78 1.05 0.86 15.94%

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