[TONGHER] YoY TTM Result on 30-Jun-2009 [#2]

Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -78.56%
YoY- -91.65%
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 560,345 530,737 224,825 307,824 439,384 442,796 207,757 17.96%
PBT 33,076 54,634 27,544 9,458 50,872 114,158 32,612 0.23%
Tax -2,414 -3,409 -4,135 -1,835 -9,389 -26,388 -4,227 -8.90%
NP 30,662 51,225 23,409 7,623 41,483 87,770 28,385 1.29%
-
NP to SH 22,499 39,764 19,265 3,000 35,949 80,407 28,035 -3.59%
-
Tax Rate 7.30% 6.24% 15.01% 19.40% 18.46% 23.12% 12.96% -
Total Cost 529,683 479,512 201,416 300,201 397,901 355,026 179,372 19.75%
-
Net Worth 303,190 306,685 284,347 272,201 274,057 254,850 199,514 7.21%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 27,888 10,185 6,377 6,444 33,120 20,383 6,773 26.57%
Div Payout % 123.96% 25.62% 33.10% 214.81% 92.13% 25.35% 24.16% -
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 303,190 306,685 284,347 272,201 274,057 254,850 199,514 7.21%
NOSH 126,858 127,255 127,510 127,794 127,468 84,950 85,628 6.76%
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 5.47% 9.65% 10.41% 2.48% 9.44% 19.82% 13.66% -
ROE 7.42% 12.97% 6.78% 1.10% 13.12% 31.55% 14.05% -
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 441.71 417.06 176.32 240.87 344.70 521.24 242.63 10.49%
EPS 17.74 31.25 15.11 2.35 28.20 94.65 32.74 -9.70%
DPS 22.00 8.00 5.00 5.00 26.00 24.00 8.00 18.34%
NAPS 2.39 2.41 2.23 2.13 2.15 3.00 2.33 0.42%
Adjusted Per Share Value based on latest NOSH - 127,794
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 355.93 337.13 142.81 195.53 279.10 281.27 131.97 17.96%
EPS 14.29 25.26 12.24 1.91 22.83 51.07 17.81 -3.60%
DPS 17.72 6.47 4.05 4.09 21.04 12.95 4.30 26.59%
NAPS 1.9259 1.9481 1.8062 1.729 1.7408 1.6188 1.2673 7.21%
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 2.09 2.40 1.72 1.95 2.48 5.40 2.86 -
P/RPS 0.47 0.58 0.98 0.81 0.72 1.04 1.18 -14.21%
P/EPS 11.78 7.68 11.38 83.07 8.79 5.71 8.74 5.09%
EY 8.49 13.02 8.78 1.20 11.37 17.53 11.45 -4.85%
DY 10.53 3.33 2.91 2.56 10.48 4.44 2.80 24.67%
P/NAPS 0.87 1.00 0.77 0.92 1.15 1.80 1.23 -5.60%
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 29/08/12 22/08/11 17/08/10 28/08/09 03/09/08 24/08/07 25/08/06 -
Price 1.91 1.95 1.92 1.99 2.46 5.55 3.08 -
P/RPS 0.43 0.47 1.09 0.83 0.71 1.06 1.27 -16.50%
P/EPS 10.77 6.24 12.71 84.77 8.72 5.86 9.41 2.27%
EY 9.29 16.02 7.87 1.18 11.46 17.05 10.63 -2.21%
DY 11.52 4.10 2.60 2.51 10.57 4.32 2.60 28.12%
P/NAPS 0.80 0.81 0.86 0.93 1.14 1.85 1.32 -8.00%

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