[TCHONG] YoY TTM Result on 31-Mar-2009 [#1]

Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -5.08%
YoY- 65.38%
Quarter Report
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 3,711,397 3,766,623 3,034,359 3,129,113 2,224,476 1,884,320 2,890,898 4.24%
PBT 245,812 338,992 217,585 288,657 172,288 67,825 166,424 6.71%
Tax -72,506 -99,276 -40,162 -55,477 -30,499 -19,570 -44,513 8.46%
NP 173,306 239,716 177,423 233,180 141,789 48,255 121,911 6.03%
-
NP to SH 173,667 239,147 176,418 233,326 141,083 47,156 120,033 6.34%
-
Tax Rate 29.50% 29.29% 18.46% 19.22% 17.70% 28.85% 26.75% -
Total Cost 3,538,091 3,526,907 2,856,936 2,895,933 2,082,687 1,836,065 2,768,987 4.16%
-
Net Worth 1,880,610 1,755,728 1,572,798 1,474,633 1,288,024 1,174,144 1,170,699 8.21%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 78,372 78,323 71,574 66,530 50,105 33,588 50,291 7.66%
Div Payout % 45.13% 32.75% 40.57% 28.51% 35.52% 71.23% 41.90% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,880,610 1,755,728 1,572,798 1,474,633 1,288,024 1,174,144 1,170,699 8.21%
NOSH 652,989 652,687 652,613 664,249 667,370 667,127 668,970 -0.40%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 4.67% 6.36% 5.85% 7.45% 6.37% 2.56% 4.22% -
ROE 9.23% 13.62% 11.22% 15.82% 10.95% 4.02% 10.25% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 568.37 577.09 464.95 471.08 333.32 282.45 432.14 4.66%
EPS 26.60 36.64 27.03 35.13 21.14 7.07 17.94 6.77%
DPS 12.00 12.00 11.00 10.00 7.50 5.00 7.50 8.14%
NAPS 2.88 2.69 2.41 2.22 1.93 1.76 1.75 8.64%
Adjusted Per Share Value based on latest NOSH - 664,249
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 569.35 577.82 465.49 480.02 341.25 289.06 443.48 4.24%
EPS 26.64 36.69 27.06 35.79 21.64 7.23 18.41 6.34%
DPS 12.02 12.02 10.98 10.21 7.69 5.15 7.71 7.67%
NAPS 2.8849 2.6934 2.4127 2.2622 1.9759 1.8012 1.7959 8.21%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 4.49 4.86 3.73 1.23 1.80 1.21 1.59 -
P/RPS 0.79 0.84 0.80 0.26 0.54 0.43 0.37 13.46%
P/EPS 16.88 13.26 13.80 3.50 8.51 17.12 8.86 11.33%
EY 5.92 7.54 7.25 28.56 11.74 5.84 11.28 -10.17%
DY 2.67 2.47 2.95 8.13 4.17 4.13 4.72 -9.05%
P/NAPS 1.56 1.81 1.55 0.55 0.93 0.69 0.91 9.39%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 21/05/12 18/05/11 26/05/10 28/05/09 28/05/08 24/05/07 25/05/06 -
Price 4.50 4.30 3.83 1.59 1.98 1.29 1.46 -
P/RPS 0.79 0.75 0.82 0.34 0.59 0.46 0.34 15.07%
P/EPS 16.92 11.74 14.17 4.53 9.37 18.25 8.14 12.95%
EY 5.91 8.52 7.06 22.09 10.68 5.48 12.29 -11.47%
DY 2.67 2.79 2.87 6.29 3.79 3.88 5.14 -10.33%
P/NAPS 1.56 1.60 1.59 0.72 1.03 0.73 0.83 11.07%

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