[TONGHER] YoY TTM Result on 30-Jun-2004 [#2]

Announcement Date
30-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 18.53%
YoY- 70.1%
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 442,796 207,757 219,448 172,416 119,204 93,798 119,762 24.33%
PBT 114,158 32,612 51,250 43,710 26,347 9,201 14,058 41.75%
Tax -26,388 -4,227 -11,666 -11,716 -7,538 -2,217 -2,808 45.24%
NP 87,770 28,385 39,584 31,994 18,809 6,984 11,250 40.80%
-
NP to SH 80,407 28,035 39,590 31,994 18,809 6,984 11,250 38.76%
-
Tax Rate 23.12% 12.96% 22.76% 26.80% 28.61% 24.10% 19.97% -
Total Cost 355,026 179,372 179,864 140,422 100,395 86,814 108,512 21.83%
-
Net Worth 254,850 199,514 181,603 159,080 130,120 119,541 118,572 13.59%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 20,383 6,773 100 6,535 6,423 6,393 6,393 21.30%
Div Payout % 25.35% 24.16% 0.25% 20.43% 34.15% 91.54% 56.83% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 254,850 199,514 181,603 159,080 130,120 119,541 118,572 13.59%
NOSH 84,950 85,628 84,075 82,424 80,321 80,229 80,116 0.98%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 19.82% 13.66% 18.04% 18.56% 15.78% 7.45% 9.39% -
ROE 31.55% 14.05% 21.80% 20.11% 14.46% 5.84% 9.49% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 521.24 242.63 261.01 209.18 148.41 116.91 149.49 23.12%
EPS 94.65 32.74 47.09 38.82 23.42 8.71 14.04 37.42%
DPS 24.00 8.00 0.12 8.00 8.00 8.00 8.00 20.08%
NAPS 3.00 2.33 2.16 1.93 1.62 1.49 1.48 12.49%
Adjusted Per Share Value based on latest NOSH - 82,424
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 281.27 131.97 139.39 109.52 75.72 59.58 76.07 24.33%
EPS 51.07 17.81 25.15 20.32 11.95 4.44 7.15 38.75%
DPS 12.95 4.30 0.06 4.15 4.08 4.06 4.06 21.31%
NAPS 1.6188 1.2673 1.1536 1.0105 0.8265 0.7593 0.7532 13.59%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 5.40 2.86 3.66 2.93 1.75 1.43 1.40 -
P/RPS 1.04 1.18 1.40 1.40 1.18 1.22 0.94 1.69%
P/EPS 5.71 8.74 7.77 7.55 7.47 16.43 9.97 -8.86%
EY 17.53 11.45 12.87 13.25 13.38 6.09 10.03 9.74%
DY 4.44 2.80 0.03 2.73 4.57 5.59 5.71 -4.10%
P/NAPS 1.80 1.23 1.69 1.52 1.08 0.96 0.95 11.23%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 25/08/06 29/08/05 30/07/04 11/08/03 22/08/02 29/08/01 -
Price 5.55 3.08 3.22 3.22 1.80 1.40 1.40 -
P/RPS 1.06 1.27 1.23 1.54 1.21 1.20 0.94 2.02%
P/EPS 5.86 9.41 6.84 8.30 7.69 16.08 9.97 -8.47%
EY 17.05 10.63 14.62 12.05 13.01 6.22 10.03 9.24%
DY 4.32 2.60 0.04 2.48 4.44 5.71 5.71 -4.54%
P/NAPS 1.85 1.32 1.49 1.67 1.11 0.94 0.95 11.74%

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