[TCHONG] YoY Annualized 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- 18.37%
YoY- -42.69%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 5,665,456 4,695,488 5,153,962 3,937,818 4,149,468 3,596,584 2,781,858 12.57%
PBT 133,252 290,572 429,496 212,664 369,848 369,732 181,096 -4.98%
Tax -55,520 -73,740 -126,776 -64,436 -109,670 -111,512 -28,032 12.05%
NP 77,732 216,832 302,720 148,228 260,178 258,220 153,064 -10.67%
-
NP to SH 81,014 190,632 302,896 149,636 261,084 256,656 152,338 -9.98%
-
Tax Rate 41.67% 25.38% 29.52% 30.30% 29.65% 30.16% 15.48% -
Total Cost 5,587,724 4,478,656 4,851,242 3,789,590 3,889,290 3,338,364 2,628,794 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 26,091 39,170 195,837 78,689 78,325 78,328 65,662 -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 2.92% 6.89% 14.68% 7.90% 14.65% 15.85% 10.36% -
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 868.55 719.23 789.52 600.51 635.73 551.00 423.66 12.70%
EPS 12.42 29.20 46.40 22.92 40.00 39.32 23.20 -9.88%
DPS 4.00 6.00 30.00 12.00 12.00 12.00 10.00 -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 869.11 720.31 790.64 604.08 636.55 551.73 426.75 12.57%
EPS 12.43 29.24 46.47 22.95 40.05 39.37 23.37 -9.98%
DPS 4.00 6.01 30.04 12.07 12.02 12.02 10.07 -14.25%
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 0.34 0.71 0.83 0.75 0.75 0.78 0.39 -2.25%
P/EPS 23.75 17.40 14.14 19.76 11.85 10.94 7.20 21.99%
EY 4.21 5.75 7.07 5.06 8.44 9.14 13.89 -18.03%
DY 1.36 1.18 4.57 2.66 2.53 2.79 5.99 -21.88%
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 0.29 0.72 0.74 0.75 0.76 0.94 0.44 -6.70%
P/EPS 20.53 17.67 12.56 19.72 12.08 13.20 7.97 17.07%
EY 4.87 5.66 7.96 5.07 8.28 7.58 12.54 -14.57%
DY 1.57 1.16 5.15 2.67 2.48 2.31 5.41 -18.62%
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