[3A] QoQ TTM Result on 2010-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 253,327 248,940 239,319 218,715 206,834 178,582 155,562 38.46% QoQ % 1.76% 4.02% 9.42% 5.74% 15.82% 14.80% - Horiz. % 162.85% 160.03% 153.84% 140.60% 132.96% 114.80% 100.00%
PBT 15,846 20,905 23,779 27,506 28,188 23,705 17,447 -6.22% QoQ % -24.20% -12.09% -13.55% -2.42% 18.91% 35.87% - Horiz. % 90.82% 119.82% 136.29% 157.65% 161.56% 135.87% 100.00%
Tax -855 -4,018 -6,038 -6,523 -6,340 -5,667 -1,485 -30.81% QoQ % 78.72% 33.45% 7.44% -2.89% -11.88% -281.62% - Horiz. % 57.58% 270.57% 406.60% 439.26% 426.94% 381.62% 100.00%
NP 14,991 16,887 17,741 20,983 21,848 18,038 15,962 -4.10% QoQ % -11.23% -4.81% -15.45% -3.96% 21.12% 13.01% - Horiz. % 93.92% 105.80% 111.15% 131.46% 136.88% 113.01% 100.00%
NP to SH 14,930 16,894 17,741 20,983 21,848 18,038 15,962 -4.36% QoQ % -11.63% -4.77% -15.45% -3.96% 21.12% 13.01% - Horiz. % 93.53% 105.84% 111.15% 131.46% 136.88% 113.01% 100.00%
Tax Rate 5.40 % 19.22 % 25.39 % 23.71 % 22.49 % 23.91 % 8.51 % -26.18% QoQ % -71.90% -24.30% 7.09% 5.42% -5.94% 180.96% - Horiz. % 63.45% 225.85% 298.35% 278.61% 264.28% 280.96% 100.00%
Total Cost 238,336 232,053 221,578 197,732 184,986 160,544 139,600 42.89% QoQ % 2.71% 4.73% 12.06% 6.89% 15.22% 15.00% - Horiz. % 170.73% 166.23% 158.72% 141.64% 132.51% 115.00% 100.00%
Net Worth 194,181 190,223 189,435 146,900 142,100 126,077 90,322 66.65% QoQ % 2.08% 0.42% 28.95% 3.38% 12.71% 39.59% - Horiz. % 214.99% 210.60% 209.73% 162.64% 157.32% 139.59% 100.00%
Dividend 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 0 0 0 0 0 0 0 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 194,181 190,223 189,435 146,900 142,100 126,077 90,322 66.65% QoQ % 2.08% 0.42% 28.95% 3.38% 12.71% 39.59% - Horiz. % 214.99% 210.60% 209.73% 162.64% 157.32% 139.59% 100.00%
NOSH 394,356 394,408 390,588 369,840 369,378 342,045 308,795 17.73% QoQ % -0.01% 0.98% 5.61% 0.12% 7.99% 10.77% - Horiz. % 127.71% 127.72% 126.49% 119.77% 119.62% 110.77% 100.00%
Ratio Analysis 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.92 % 6.78 % 7.41 % 9.59 % 10.56 % 10.10 % 10.26 % -30.72% QoQ % -12.68% -8.50% -22.73% -9.19% 4.55% -1.56% - Horiz. % 57.70% 66.08% 72.22% 93.47% 102.92% 98.44% 100.00%
ROE 7.69 % 8.88 % 9.37 % 14.28 % 15.38 % 14.31 % 17.67 % -42.60% QoQ % -13.40% -5.23% -34.38% -7.15% 7.48% -19.02% - Horiz. % 43.52% 50.25% 53.03% 80.81% 87.04% 80.98% 100.00%
Per Share 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 64.24 63.12 61.27 59.14 56.00 52.21 50.38 17.61% QoQ % 1.77% 3.02% 3.60% 5.61% 7.26% 3.63% - Horiz. % 127.51% 125.29% 121.62% 117.39% 111.16% 103.63% 100.00%
EPS 3.79 4.28 4.54 5.67 5.91 5.27 5.17 -18.71% QoQ % -11.45% -5.73% -19.93% -4.06% 12.14% 1.93% - Horiz. % 73.31% 82.79% 87.81% 109.67% 114.31% 101.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4924 0.4823 0.4850 0.3972 0.3847 0.3686 0.2925 41.56% QoQ % 2.09% -0.56% 22.10% 3.25% 4.37% 26.02% - Horiz. % 168.34% 164.89% 165.81% 135.79% 131.52% 126.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 51.49 50.60 48.64 44.45 42.04 36.30 31.62 38.45% QoQ % 1.76% 4.03% 9.43% 5.73% 15.81% 14.80% - Horiz. % 162.84% 160.03% 153.83% 140.58% 132.95% 114.80% 100.00%
EPS 3.03 3.43 3.61 4.26 4.44 3.67 3.24 -4.37% QoQ % -11.66% -4.99% -15.26% -4.05% 20.98% 13.27% - Horiz. % 93.52% 105.86% 111.42% 131.48% 137.04% 113.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.3947 0.3866 0.3850 0.2986 0.2888 0.2563 0.1836 66.65% QoQ % 2.10% 0.42% 28.94% 3.39% 12.68% 39.60% - Horiz. % 214.98% 210.57% 209.69% 162.64% 157.30% 139.60% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.5800 1.5900 1.7700 1.6300 2.0300 1.5100 0.8200 -
P/RPS 2.46 2.52 2.89 2.76 3.63 2.89 1.63 31.61% QoQ % -2.38% -12.80% 4.71% -23.97% 25.61% 77.30% - Horiz. % 150.92% 154.60% 177.30% 169.33% 222.70% 177.30% 100.00%
P/EPS 41.73 37.12 38.97 28.73 34.32 28.63 15.86 90.70% QoQ % 12.42% -4.75% 35.64% -16.29% 19.87% 80.52% - Horiz. % 263.11% 234.05% 245.71% 181.15% 216.39% 180.52% 100.00%
EY 2.40 2.69 2.57 3.48 2.91 3.49 6.30 -47.48% QoQ % -10.78% 4.67% -26.15% 19.59% -16.62% -44.60% - Horiz. % 38.10% 42.70% 40.79% 55.24% 46.19% 55.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 3.21 3.30 3.65 4.10 5.28 4.10 2.80 9.55% QoQ % -2.73% -9.59% -10.98% -22.35% 28.78% 46.43% - Horiz. % 114.64% 117.86% 130.36% 146.43% 188.57% 146.43% 100.00%
Price Multiplier on Announcement Date 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 25/02/11 29/11/10 17/08/10 25/05/10 23/02/10 22/10/09 -
Price 1.5900 1.5400 1.5600 1.8300 1.5700 2.2900 1.4400 -
P/RPS 2.48 2.44 2.55 3.09 2.80 4.39 2.86 -9.07% QoQ % 1.64% -4.31% -17.48% 10.36% -36.22% 53.50% - Horiz. % 86.71% 85.31% 89.16% 108.04% 97.90% 153.50% 100.00%
P/EPS 42.00 35.95 34.35 32.26 26.54 43.42 27.86 31.51% QoQ % 16.83% 4.66% 6.48% 21.55% -38.88% 55.85% - Horiz. % 150.75% 129.04% 123.30% 115.79% 95.26% 155.85% 100.00%
EY 2.38 2.78 2.91 3.10 3.77 2.30 3.59 -23.99% QoQ % -14.39% -4.47% -6.13% -17.77% 63.91% -35.93% - Horiz. % 66.30% 77.44% 81.06% 86.35% 105.01% 64.07% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 3.23 3.19 3.22 4.61 4.08 6.21 4.92 -24.48% QoQ % 1.25% -0.93% -30.15% 12.99% -34.30% 26.22% - Horiz. % 65.65% 64.84% 65.45% 93.70% 82.93% 126.22% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
3A QUARTERLY REPORT.pdf 
