[TCHONG] YoY TTM Result on 30-Jun-2008 [#2]

Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 32.75%
YoY- 247.29%
Quarter Report
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 3,781,690 3,264,249 3,043,371 2,578,230 1,770,953 2,621,853 2,704,989 5.74%
PBT 322,811 271,544 246,645 229,995 71,241 143,244 184,052 9.81%
Tax -90,745 -64,661 -46,962 -42,007 -16,536 -37,985 -56,947 8.07%
NP 232,066 206,883 199,683 187,988 54,705 105,259 127,105 10.54%
-
NP to SH 231,954 205,486 199,773 187,292 53,929 103,544 126,528 10.62%
-
Tax Rate 28.11% 23.81% 19.04% 18.26% 23.21% 26.52% 30.94% -
Total Cost 3,549,624 3,057,366 2,843,688 2,390,242 1,716,248 2,516,594 2,577,884 5.47%
-
Net Worth 1,781,979 1,619,122 1,450,840 1,328,095 1,183,471 1,167,031 1,092,894 8.48%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 78,315 78,361 65,546 66,759 33,536 50,296 50,241 7.67%
Div Payout % 33.76% 38.13% 32.81% 35.64% 62.19% 48.58% 39.71% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 1,781,979 1,619,122 1,450,840 1,328,095 1,183,471 1,167,031 1,092,894 8.48%
NOSH 652,739 652,871 647,696 667,384 668,628 670,707 670,487 -0.44%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 6.14% 6.34% 6.56% 7.29% 3.09% 4.01% 4.70% -
ROE 13.02% 12.69% 13.77% 14.10% 4.56% 8.87% 11.58% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 579.36 499.98 469.88 386.32 264.86 390.91 403.44 6.21%
EPS 35.54 31.47 30.84 28.06 8.07 15.44 18.87 11.12%
DPS 12.00 12.00 10.12 10.00 5.00 7.50 7.50 8.14%
NAPS 2.73 2.48 2.24 1.99 1.77 1.74 1.63 8.97%
Adjusted Per Share Value based on latest NOSH - 667,384
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 562.75 485.75 452.88 383.67 263.53 390.16 402.53 5.74%
EPS 34.52 30.58 29.73 27.87 8.03 15.41 18.83 10.62%
DPS 11.65 11.66 9.75 9.93 4.99 7.48 7.48 7.66%
NAPS 2.6518 2.4094 2.159 1.9763 1.7611 1.7367 1.6263 8.48%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 4.74 4.30 1.67 1.81 1.25 1.40 1.64 -
P/RPS 0.82 0.86 0.36 0.47 0.47 0.36 0.41 12.24%
P/EPS 13.34 13.66 5.41 6.45 15.50 9.07 8.69 7.40%
EY 7.50 7.32 18.47 15.50 6.45 11.03 11.51 -6.88%
DY 2.53 2.79 6.06 5.52 4.00 5.36 4.57 -9.38%
P/NAPS 1.74 1.73 0.75 0.91 0.71 0.80 1.01 9.48%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 18/08/11 18/08/10 19/08/09 27/08/08 16/08/07 17/08/06 17/08/05 -
Price 4.83 5.19 1.85 1.53 1.20 1.36 1.71 -
P/RPS 0.83 1.04 0.39 0.40 0.45 0.35 0.42 12.01%
P/EPS 13.59 16.49 6.00 5.45 14.88 8.81 9.06 6.98%
EY 7.36 6.06 16.67 18.34 6.72 11.35 11.04 -6.53%
DY 2.48 2.31 5.47 6.54 4.17 5.51 4.39 -9.07%
P/NAPS 1.77 2.09 0.83 0.77 0.68 0.78 1.05 9.08%

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