[TCHONG] YoY TTM Result on 30-Sep-2006 [#3]

Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -12.7%
YoY- -26.77%
Quarter Report
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 2,786,661 2,987,681 1,853,916 2,320,769 2,924,427 2,235,593 1,599,077 9.68%
PBT 174,916 300,850 99,268 117,984 182,190 180,798 135,301 4.36%
Tax -35,151 -51,799 -26,501 -25,983 -57,706 -52,064 -42,901 -3.26%
NP 139,765 249,051 72,767 92,001 124,484 128,734 92,400 7.13%
-
NP to SH 138,788 249,535 71,953 90,398 123,436 128,734 92,400 7.00%
-
Tax Rate 20.10% 17.22% 26.70% 22.02% 31.67% 28.80% 31.71% -
Total Cost 2,646,896 2,738,630 1,781,149 2,228,768 2,799,943 2,106,859 1,506,677 9.83%
-
Net Worth 1,470,056 1,401,228 1,201,472 1,159,712 1,106,360 1,026,146 939,008 7.74%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 65,546 66,759 33,536 50,296 50,241 83,775 43,765 6.95%
Div Payout % 47.23% 26.75% 46.61% 55.64% 40.70% 65.08% 47.37% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 1,470,056 1,401,228 1,201,472 1,159,712 1,106,360 1,026,146 939,008 7.74%
NOSH 653,358 667,251 667,484 670,353 670,521 670,683 670,720 -0.43%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 5.02% 8.34% 3.93% 3.96% 4.26% 5.76% 5.78% -
ROE 9.44% 17.81% 5.99% 7.79% 11.16% 12.55% 9.84% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 426.51 447.76 277.75 346.20 436.14 333.33 238.41 10.16%
EPS 21.24 37.40 10.78 13.49 18.41 19.19 13.78 7.47%
DPS 10.00 10.00 5.00 7.50 7.50 12.50 6.53 7.35%
NAPS 2.25 2.10 1.80 1.73 1.65 1.53 1.40 8.22%
Adjusted Per Share Value based on latest NOSH - 670,353
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 414.68 444.60 275.88 345.35 435.18 332.68 237.96 9.68%
EPS 20.65 37.13 10.71 13.45 18.37 19.16 13.75 7.00%
DPS 9.75 9.93 4.99 7.48 7.48 12.47 6.51 6.95%
NAPS 2.1876 2.0852 1.7879 1.7258 1.6464 1.527 1.3973 7.74%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.09 1.65 1.33 1.25 1.67 1.44 1.27 -
P/RPS 0.49 0.37 0.48 0.36 0.38 0.43 0.53 -1.29%
P/EPS 9.84 4.41 12.34 9.27 9.07 7.50 9.22 1.08%
EY 10.16 22.67 8.11 10.79 11.02 13.33 10.85 -1.08%
DY 4.78 6.06 3.76 6.00 4.49 8.68 5.14 -1.20%
P/NAPS 0.93 0.79 0.74 0.72 1.01 0.94 0.91 0.36%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 18/11/09 17/11/08 15/11/07 20/11/06 16/11/05 18/11/04 13/11/03 -
Price 2.61 1.15 2.45 1.29 1.38 1.68 1.24 -
P/RPS 0.61 0.26 0.88 0.37 0.32 0.50 0.52 2.69%
P/EPS 12.29 3.08 22.73 9.57 7.50 8.75 9.00 5.32%
EY 8.14 32.52 4.40 10.45 13.34 11.43 11.11 -5.04%
DY 3.83 8.70 2.04 5.81 5.43 7.44 5.26 -5.14%
P/NAPS 1.16 0.55 1.36 0.75 0.84 1.10 0.89 4.51%

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