[TCHONG] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Announcement Date
14-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -33.89%
YoY- -50.68%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 4,760,628 4,662,333 4,695,488 5,040,772 5,198,491 5,126,322 5,153,962 -5.14%
PBT 170,845 207,296 290,572 255,720 360,122 352,549 429,496 -45.82%
Tax -51,191 -58,750 -73,740 -88,840 -124,495 -128,092 -126,776 -45.27%
NP 119,654 148,545 216,832 166,880 235,627 224,457 302,720 -46.04%
-
NP to SH 105,853 129,581 190,632 165,896 250,952 244,150 302,896 -50.29%
-
Tax Rate 29.96% 28.34% 25.38% 34.74% 34.57% 36.33% 29.52% -
Total Cost 4,640,974 4,513,788 4,478,656 4,873,892 4,962,864 4,901,865 4,851,242 -2.90%
-
Net Worth 2,754,005 2,747,837 2,768,080 2,756,224 2,709,289 2,023,708 2,062,826 21.18%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 39,156 26,107 39,170 - 137,096 130,561 195,837 -65.70%
Div Payout % 36.99% 20.15% 20.55% - 54.63% 53.48% 64.66% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,754,005 2,747,837 2,768,080 2,756,224 2,709,289 2,023,708 2,062,826 21.18%
NOSH 652,607 652,693 652,849 653,133 652,840 652,809 652,793 -0.01%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.51% 3.19% 4.62% 3.31% 4.53% 4.38% 5.87% -
ROE 3.84% 4.72% 6.89% 6.02% 9.26% 12.06% 14.68% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 729.48 714.32 719.23 771.78 796.29 785.27 789.52 -5.12%
EPS 16.22 19.85 29.20 25.40 38.44 37.40 46.40 -50.28%
DPS 6.00 4.00 6.00 0.00 21.00 20.00 30.00 -65.70%
NAPS 4.22 4.21 4.24 4.22 4.15 3.10 3.16 21.20%
Adjusted Per Share Value based on latest NOSH - 653,133
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 730.30 715.22 720.31 773.28 797.47 786.40 790.64 -5.14%
EPS 16.24 19.88 29.24 25.45 38.50 37.45 46.47 -50.29%
DPS 6.01 4.01 6.01 0.00 21.03 20.03 30.04 -65.69%
NAPS 4.2248 4.2153 4.2464 4.2282 4.1562 3.1045 3.1645 21.18%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.28 4.57 5.08 5.53 6.19 6.27 6.56 -
P/RPS 0.45 0.64 0.71 0.72 0.78 0.80 0.83 -33.43%
P/EPS 20.22 23.02 17.40 21.77 16.10 16.76 14.14 26.84%
EY 4.95 4.34 5.75 4.59 6.21 5.96 7.07 -21.10%
DY 1.83 0.88 1.18 0.00 3.39 3.19 4.57 -45.58%
P/NAPS 0.78 1.09 1.20 1.31 1.49 2.02 2.08 -47.90%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 26/11/14 22/08/14 14/05/14 26/02/14 20/11/13 29/08/13 -
Price 3.33 4.10 5.16 5.59 5.55 6.40 5.83 -
P/RPS 0.46 0.57 0.72 0.72 0.70 0.82 0.74 -27.10%
P/EPS 20.53 20.65 17.67 22.01 14.44 17.11 12.56 38.63%
EY 4.87 4.84 5.66 4.54 6.93 5.84 7.96 -27.86%
DY 1.80 0.98 1.16 0.00 3.78 3.13 5.15 -50.28%
P/NAPS 0.79 0.97 1.22 1.32 1.34 2.06 1.84 -42.99%

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