[TCHONG] YoY Annualized Quarter 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- 30.82%
YoY- 21.53%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 3,559,850 2,848,929 3,394,482 1,895,144 2,235,308 3,073,286 2,354,340 7.13%
PBT 341,938 179,356 355,746 118,710 100,961 187,788 187,366 10.54%
Tax -103,762 -31,025 -66,142 -27,656 -25,482 -56,886 -54,601 11.28%
NP 238,176 148,330 289,604 91,054 75,478 130,901 132,765 10.22%
-
NP to SH 236,892 147,468 290,152 90,196 74,216 128,253 132,765 10.12%
-
Tax Rate 30.35% 17.30% 18.59% 23.30% 25.24% 30.29% 29.14% -
Total Cost 3,321,674 2,700,598 3,104,878 1,804,089 2,159,829 2,942,385 2,221,574 6.93%
-
Net Worth 1,631,787 1,474,243 1,401,378 1,202,019 1,157,394 1,105,247 1,025,223 8.05%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 52,217 43,681 44,488 22,259 22,300 22,328 22,336 15.19%
Div Payout % 22.04% 29.62% 15.33% 24.68% 30.05% 17.41% 16.82% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,631,787 1,474,243 1,401,378 1,202,019 1,157,394 1,105,247 1,025,223 8.05%
NOSH 652,714 655,219 667,322 667,788 669,014 669,846 670,080 -0.43%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 6.69% 5.21% 8.53% 4.80% 3.38% 4.26% 5.64% -
ROE 14.52% 10.00% 20.70% 7.50% 6.41% 11.60% 12.95% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 545.39 434.81 508.67 283.79 334.12 458.80 351.35 7.60%
EPS 36.29 22.51 43.48 13.51 11.09 19.15 19.81 10.61%
DPS 8.00 6.67 6.67 3.33 3.33 3.33 3.33 15.72%
NAPS 2.50 2.25 2.10 1.80 1.73 1.65 1.53 8.52%
Adjusted Per Share Value based on latest NOSH - 667,484
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 529.74 423.95 505.13 282.02 332.64 457.33 350.35 7.13%
EPS 35.25 21.94 43.18 13.42 11.04 19.09 19.76 10.12%
DPS 7.77 6.50 6.62 3.31 3.32 3.32 3.32 15.21%
NAPS 2.4283 2.1938 2.0854 1.7887 1.7223 1.6447 1.5256 8.05%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 5.96 2.09 1.65 1.33 1.25 1.67 1.44 -
P/RPS 1.09 0.48 0.32 0.47 0.37 0.36 0.41 17.69%
P/EPS 16.42 9.29 3.79 9.85 11.27 8.72 7.27 14.53%
EY 6.09 10.77 26.35 10.16 8.87 11.47 13.76 -12.69%
DY 1.34 3.19 4.04 2.51 2.67 2.00 2.31 -8.67%
P/NAPS 2.38 0.93 0.79 0.74 0.72 1.01 0.94 16.73%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 19/11/10 18/11/09 17/11/08 15/11/07 20/11/06 16/11/05 18/11/04 -
Price 5.62 2.61 1.15 2.45 1.29 1.38 1.68 -
P/RPS 1.03 0.60 0.23 0.86 0.39 0.30 0.48 13.56%
P/EPS 15.48 11.60 2.64 18.14 11.63 7.21 8.48 10.54%
EY 6.46 8.62 37.81 5.51 8.60 13.87 11.79 -9.53%
DY 1.42 2.55 5.80 1.36 2.58 2.42 1.98 -5.38%
P/NAPS 2.25 1.16 0.55 1.36 0.75 0.84 1.10 12.66%

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