[TCHONG] QoQ TTM Result on 30-Sep-2007 [#3]

Announcement Date
15-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 33.42%
YoY- -20.4%
Quarter Report
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 2,578,230 2,224,476 1,863,177 1,853,916 1,770,953 1,884,320 2,109,039 14.34%
PBT 229,995 172,288 123,074 99,268 71,241 67,825 85,956 92.85%
Tax -42,007 -30,499 -22,934 -26,501 -16,536 -19,570 -24,871 41.87%
NP 187,988 141,789 100,140 72,767 54,705 48,255 61,085 111.71%
-
NP to SH 187,292 141,083 99,568 71,953 53,929 47,156 59,968 113.81%
-
Tax Rate 18.26% 17.70% 18.63% 26.70% 23.21% 28.85% 28.93% -
Total Cost 2,390,242 2,082,687 1,763,037 1,781,149 1,716,248 1,836,065 2,047,954 10.86%
-
Net Worth 1,328,095 1,288,024 1,235,436 1,201,472 1,183,471 1,174,144 1,170,761 8.77%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 66,759 50,105 50,105 33,536 33,536 33,588 33,588 58.14%
Div Payout % 35.64% 35.52% 50.32% 46.61% 62.19% 71.23% 56.01% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 1,328,095 1,288,024 1,235,436 1,201,472 1,183,471 1,174,144 1,170,761 8.77%
NOSH 667,384 667,370 667,803 667,484 668,628 667,127 672,812 -0.53%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.29% 6.37% 5.37% 3.93% 3.09% 2.56% 2.90% -
ROE 14.10% 10.95% 8.06% 5.99% 4.56% 4.02% 5.12% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 386.32 333.32 279.00 277.75 264.86 282.45 313.47 14.96%
EPS 28.06 21.14 14.91 10.78 8.07 7.07 8.91 115.00%
DPS 10.00 7.50 7.50 5.00 5.00 5.00 5.00 58.80%
NAPS 1.99 1.93 1.85 1.80 1.77 1.76 1.7401 9.36%
Adjusted Per Share Value based on latest NOSH - 667,484
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 395.51 341.25 285.82 284.40 271.67 289.06 323.54 14.34%
EPS 28.73 21.64 15.27 11.04 8.27 7.23 9.20 113.79%
DPS 10.24 7.69 7.69 5.14 5.14 5.15 5.15 58.18%
NAPS 2.0374 1.9759 1.8952 1.8431 1.8155 1.8012 1.796 8.77%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.81 1.80 2.08 1.33 1.25 1.21 1.25 -
P/RPS 0.47 0.54 0.75 0.48 0.47 0.43 0.40 11.36%
P/EPS 6.45 8.51 13.95 12.34 15.50 17.12 14.02 -40.43%
EY 15.50 11.74 7.17 8.11 6.45 5.84 7.13 67.89%
DY 5.52 4.17 3.61 3.76 4.00 4.13 4.00 23.97%
P/NAPS 0.91 0.93 1.12 0.74 0.71 0.69 0.72 16.91%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 28/05/08 26/02/08 15/11/07 16/08/07 24/05/07 22/02/07 -
Price 1.53 1.98 1.87 2.45 1.20 1.29 1.42 -
P/RPS 0.40 0.59 0.67 0.88 0.45 0.46 0.45 -7.55%
P/EPS 5.45 9.37 12.54 22.73 14.88 18.25 15.93 -51.11%
EY 18.34 10.68 7.97 4.40 6.72 5.48 6.28 104.44%
DY 6.54 3.79 4.01 2.04 4.17 3.88 3.52 51.18%
P/NAPS 0.77 1.03 1.01 1.36 0.68 0.73 0.82 -4.11%

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