[TCHONG] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -4.26%
YoY- -41.95%
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 5,608,430 4,662,333 5,126,322 3,875,977 3,973,453 3,559,850 2,848,929 11.94%
PBT 139,040 207,296 352,549 201,044 345,468 341,938 179,356 -4.15%
Tax -49,893 -58,750 -128,092 -59,412 -99,258 -103,762 -31,025 8.23%
NP 89,146 148,545 224,457 141,632 246,209 238,176 148,330 -8.13%
-
NP to SH 92,917 129,581 244,150 143,256 246,800 236,892 147,468 -7.40%
-
Tax Rate 35.88% 28.34% 36.33% 29.55% 28.73% 30.35% 17.30% -
Total Cost 5,519,284 4,513,788 4,901,865 3,734,345 3,727,244 3,321,674 2,700,598 12.64%
-
Net Worth 2,792,740 2,747,837 2,023,708 1,893,054 1,808,560 1,631,787 1,474,243 11.23%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 17,400 26,107 130,561 52,222 52,232 52,217 43,681 -14.21%
Div Payout % 18.73% 20.15% 53.48% 36.45% 21.16% 22.04% 29.62% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 2,792,740 2,747,837 2,023,708 1,893,054 1,808,560 1,631,787 1,474,243 11.23%
NOSH 652,509 652,693 652,809 652,777 652,910 652,714 655,219 -0.06%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.59% 3.19% 4.38% 3.65% 6.20% 6.69% 5.21% -
ROE 3.33% 4.72% 12.06% 7.57% 13.65% 14.52% 10.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 859.52 714.32 785.27 593.77 608.58 545.39 434.81 12.02%
EPS 14.24 19.85 37.40 21.95 37.80 36.29 22.51 -7.34%
DPS 2.67 4.00 20.00 8.00 8.00 8.00 6.67 -14.14%
NAPS 4.28 4.21 3.10 2.90 2.77 2.50 2.25 11.30%
Adjusted Per Share Value based on latest NOSH - 652,554
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 860.36 715.22 786.40 594.59 609.55 546.10 437.04 11.94%
EPS 14.25 19.88 37.45 21.98 37.86 36.34 22.62 -7.40%
DPS 2.67 4.01 20.03 8.01 8.01 8.01 6.70 -14.21%
NAPS 4.2842 4.2153 3.1045 2.904 2.7744 2.5032 2.2616 11.22%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.40 4.57 6.27 4.66 4.49 5.96 2.09 -
P/RPS 0.28 0.64 0.80 0.78 0.74 1.09 0.48 -8.58%
P/EPS 16.85 23.02 16.76 21.23 11.88 16.42 9.29 10.42%
EY 5.93 4.34 5.96 4.71 8.42 6.09 10.77 -9.46%
DY 1.11 0.88 3.19 1.72 1.78 1.34 3.19 -16.12%
P/NAPS 0.56 1.09 2.02 1.61 1.62 2.38 0.93 -8.10%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 18/11/15 26/11/14 20/11/13 28/11/12 17/11/11 19/11/10 18/11/09 -
Price 2.88 4.10 6.40 4.44 4.43 5.62 2.61 -
P/RPS 0.34 0.57 0.82 0.75 0.73 1.03 0.60 -9.02%
P/EPS 20.22 20.65 17.11 20.23 11.72 15.48 11.60 9.69%
EY 4.94 4.84 5.84 4.94 8.53 6.46 8.62 -8.85%
DY 0.93 0.98 3.13 1.80 1.81 1.42 2.55 -15.46%
P/NAPS 0.67 0.97 2.06 1.53 1.60 2.25 1.16 -8.73%

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