[TCHONG] YoY Quarter Result on 30-Jun-2009 [#2]

Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -16.82%
YoY- -49.24%
Quarter Report
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 985,841 942,992 927,925 698,035 783,777 430,023 543,390 10.42%
PBT 60,401 79,772 95,953 41,994 84,006 26,299 22,883 17.54%
Tax -17,727 -23,238 -31,769 -7,270 -15,785 -4,277 -7,311 15.89%
NP 42,674 56,534 64,184 34,724 68,221 22,022 15,572 18.27%
-
NP to SH 43,215 56,462 63,655 34,587 68,140 21,931 15,158 19.05%
-
Tax Rate 29.35% 29.13% 33.11% 17.31% 18.79% 16.26% 31.95% -
Total Cost 943,167 886,458 863,741 663,311 715,556 408,001 527,818 10.14%
-
Net Worth 1,900,987 1,781,979 1,619,122 1,450,840 1,328,095 1,183,471 1,167,031 8.46%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 39,466 39,164 39,172 32,384 33,369 16,715 16,767 15.32%
Div Payout % 91.33% 69.36% 61.54% 93.63% 48.97% 76.22% 110.62% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,900,987 1,781,979 1,619,122 1,450,840 1,328,095 1,183,471 1,167,031 8.46%
NOSH 657,781 652,739 652,871 647,696 667,384 668,628 670,707 -0.32%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.33% 6.00% 6.92% 4.97% 8.70% 5.12% 2.87% -
ROE 2.27% 3.17% 3.93% 2.38% 5.13% 1.85% 1.30% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 149.87 144.47 142.13 107.77 117.44 64.31 81.02 10.78%
EPS 6.62 8.65 9.75 5.34 10.21 3.28 2.26 19.59%
DPS 6.00 6.00 6.00 5.00 5.00 2.50 2.50 15.69%
NAPS 2.89 2.73 2.48 2.24 1.99 1.77 1.74 8.81%
Adjusted Per Share Value based on latest NOSH - 647,696
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 151.23 144.66 142.35 107.08 120.24 65.97 83.36 10.42%
EPS 6.63 8.66 9.76 5.31 10.45 3.36 2.33 19.02%
DPS 6.05 6.01 6.01 4.97 5.12 2.56 2.57 15.32%
NAPS 2.9162 2.7336 2.4838 2.2257 2.0374 1.8155 1.7903 8.46%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 4.51 4.74 4.30 1.67 1.81 1.25 1.40 -
P/RPS 3.01 3.28 3.03 1.55 1.54 1.94 1.73 9.66%
P/EPS 68.65 54.80 44.10 31.27 17.73 38.11 61.95 1.72%
EY 1.46 1.82 2.27 3.20 5.64 2.62 1.61 -1.61%
DY 1.33 1.27 1.40 2.99 2.76 2.00 1.79 -4.82%
P/NAPS 1.56 1.74 1.73 0.75 0.91 0.71 0.80 11.76%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 18/08/11 18/08/10 19/08/09 27/08/08 16/08/07 17/08/06 -
Price 4.50 4.83 5.19 1.85 1.53 1.20 1.36 -
P/RPS 3.00 3.34 3.65 1.72 1.30 1.87 1.68 10.13%
P/EPS 68.50 55.84 53.23 34.64 14.99 36.59 60.18 2.17%
EY 1.46 1.79 1.88 2.89 6.67 2.73 1.66 -2.11%
DY 1.33 1.24 1.16 2.70 3.27 2.08 1.84 -5.26%
P/NAPS 1.56 1.77 2.09 0.83 0.77 0.68 0.78 12.23%

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