[TONGHER] YoY TTM Result on 31-Mar-2010 [#1]

Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 43.21%
YoY- -13.9%
Quarter Report
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 468,393 605,704 428,710 206,156 365,884 475,942 367,079 4.14%
PBT 27,627 43,511 46,385 17,910 24,026 71,815 93,065 -18.30%
Tax -4,767 -4,326 -1,821 -2,682 -5,058 -14,548 -21,354 -22.09%
NP 22,860 39,185 44,564 15,228 18,968 57,267 71,711 -17.33%
-
NP to SH 13,237 30,197 34,662 12,045 13,990 50,540 66,711 -23.60%
-
Tax Rate 17.25% 9.94% 3.93% 14.97% 21.05% 20.26% 22.95% -
Total Cost 445,533 566,519 384,146 190,928 346,916 418,675 295,368 7.08%
-
Net Worth 312,529 324,526 303,025 284,438 282,266 281,410 169,883 10.68%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 5,061 27,888 10,185 6,377 6,444 33,120 20,383 -20.70%
Div Payout % 38.24% 92.36% 29.39% 52.95% 46.06% 65.53% 30.55% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 312,529 324,526 303,025 284,438 282,266 281,410 169,883 10.68%
NOSH 126,530 126,768 127,321 127,551 128,888 127,335 84,941 6.86%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 4.88% 6.47% 10.39% 7.39% 5.18% 12.03% 19.54% -
ROE 4.24% 9.30% 11.44% 4.23% 4.96% 17.96% 39.27% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 370.18 477.80 336.71 161.63 283.88 373.77 432.15 -2.54%
EPS 10.46 23.82 27.22 9.44 10.85 39.69 78.54 -28.51%
DPS 4.00 22.00 8.00 5.00 5.00 26.01 24.00 -25.79%
NAPS 2.47 2.56 2.38 2.23 2.19 2.21 2.00 3.57%
Adjusted Per Share Value based on latest NOSH - 127,551
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 297.52 384.74 272.32 130.95 232.41 302.32 233.17 4.14%
EPS 8.41 19.18 22.02 7.65 8.89 32.10 42.38 -23.60%
DPS 3.21 17.72 6.47 4.05 4.09 21.04 12.95 -20.72%
NAPS 1.9852 2.0614 1.9248 1.8068 1.793 1.7875 1.0791 10.68%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.70 2.39 2.55 1.93 1.79 2.79 4.38 -
P/RPS 0.46 0.50 0.76 1.19 0.63 0.75 1.01 -12.27%
P/EPS 16.25 10.03 9.37 20.44 16.49 7.03 5.58 19.48%
EY 6.15 9.97 10.68 4.89 6.06 14.23 17.93 -16.32%
DY 2.35 9.21 3.14 2.59 2.79 9.32 5.48 -13.14%
P/NAPS 0.69 0.93 1.07 0.87 0.82 1.26 2.19 -17.49%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 30/05/12 30/05/11 31/05/10 15/05/09 26/05/08 28/05/07 -
Price 1.88 2.43 2.45 1.75 1.96 3.34 5.35 -
P/RPS 0.51 0.51 0.73 1.08 0.69 0.89 1.24 -13.75%
P/EPS 17.97 10.20 9.00 18.53 18.06 8.42 6.81 17.53%
EY 5.56 9.80 11.11 5.40 5.54 11.88 14.68 -14.92%
DY 2.13 9.05 3.27 2.86 2.55 7.79 4.49 -11.67%
P/NAPS 0.76 0.95 1.03 0.78 0.89 1.51 2.68 -18.92%

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