[TCHONG] YoY TTM Result on 30-Jun-2011 [#2]

Announcement Date
18-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -3.01%
YoY- 12.88%
Quarter Report
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 4,969,254 4,695,955 3,754,246 3,781,690 3,264,249 3,043,371 2,578,230 11.55%
PBT 290,660 333,767 226,441 322,811 271,544 246,645 229,995 3.97%
Tax -97,977 -94,169 -66,995 -90,745 -64,661 -46,962 -42,007 15.15%
NP 192,683 239,598 159,446 232,066 206,883 199,683 187,988 0.41%
-
NP to SH 194,820 241,289 160,420 231,954 205,486 199,773 187,292 0.65%
-
Tax Rate 33.71% 28.21% 29.59% 28.11% 23.81% 19.04% 18.26% -
Total Cost 4,776,571 4,456,357 3,594,800 3,549,624 3,057,366 2,843,688 2,390,242 12.22%
-
Net Worth 2,767,152 2,062,359 1,900,987 1,781,979 1,619,122 1,450,840 1,328,095 13.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 58,754 137,047 78,675 78,315 78,361 65,546 66,759 -2.10%
Div Payout % 30.16% 56.80% 49.04% 33.76% 38.13% 32.81% 35.64% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 2,767,152 2,062,359 1,900,987 1,781,979 1,619,122 1,450,840 1,328,095 13.00%
NOSH 652,630 652,645 657,781 652,739 652,871 647,696 667,384 -0.37%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 3.88% 5.10% 4.25% 6.14% 6.34% 6.56% 7.29% -
ROE 7.04% 11.70% 8.44% 13.02% 12.69% 13.77% 14.10% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 761.42 719.53 570.74 579.36 499.98 469.88 386.32 11.96%
EPS 29.85 36.97 24.39 35.54 31.47 30.84 28.06 1.03%
DPS 9.00 21.00 12.00 12.00 12.00 10.12 10.00 -1.73%
NAPS 4.24 3.16 2.89 2.73 2.48 2.24 1.99 13.42%
Adjusted Per Share Value based on latest NOSH - 652,739
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 739.47 698.80 558.67 562.75 485.75 452.88 383.67 11.55%
EPS 28.99 35.91 23.87 34.52 30.58 29.73 27.87 0.65%
DPS 8.74 20.39 11.71 11.65 11.66 9.75 9.93 -2.10%
NAPS 4.1178 3.069 2.8289 2.6518 2.4094 2.159 1.9763 13.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 5.08 6.56 4.51 4.74 4.30 1.67 1.81 -
P/RPS 0.67 0.91 0.79 0.82 0.86 0.36 0.47 6.08%
P/EPS 17.02 17.74 18.49 13.34 13.66 5.41 6.45 17.54%
EY 5.88 5.64 5.41 7.50 7.32 18.47 15.50 -14.91%
DY 1.77 3.20 2.66 2.53 2.79 6.06 5.52 -17.26%
P/NAPS 1.20 2.08 1.56 1.74 1.73 0.75 0.91 4.71%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 22/08/14 29/08/13 15/08/12 18/08/11 18/08/10 19/08/09 27/08/08 -
Price 5.16 5.83 4.50 4.83 5.19 1.85 1.53 -
P/RPS 0.68 0.81 0.79 0.83 1.04 0.39 0.40 9.24%
P/EPS 17.29 15.77 18.45 13.59 16.49 6.00 5.45 21.20%
EY 5.79 6.34 5.42 7.36 6.06 16.67 18.34 -17.47%
DY 1.74 3.60 2.67 2.48 2.31 5.47 6.54 -19.79%
P/NAPS 1.22 1.84 1.56 1.77 2.09 0.83 0.77 7.96%

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