[3A] YoY TTM Result on 2010-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 313,437 273,432 269,258 218,715 149,856 143,007 90,046 23.08% YoY % 14.63% 1.55% 23.11% 45.95% 4.79% 58.82% - Horiz. % 348.09% 303.66% 299.02% 242.89% 166.42% 158.82% 100.00%
PBT 20,612 20,338 12,054 27,506 14,254 14,683 12,556 8.60% YoY % 1.35% 68.72% -56.18% 92.97% -2.92% 16.94% - Horiz. % 164.16% 161.98% 96.00% 219.07% 113.52% 116.94% 100.00%
Tax -6,457 -5,819 2,518 -6,523 -1,193 -3,475 -871 39.59% YoY % -10.96% -331.10% 138.60% -446.77% 65.67% -298.97% - Horiz. % 741.33% 668.08% -289.09% 748.91% 136.97% 398.97% 100.00%
NP 14,155 14,519 14,572 20,983 13,061 11,208 11,685 3.24% YoY % -2.51% -0.36% -30.55% 60.65% 16.53% -4.08% - Horiz. % 121.14% 124.25% 124.71% 179.57% 111.78% 95.92% 100.00%
NP to SH 14,155 15,124 14,606 20,983 13,061 11,208 11,685 3.24% YoY % -6.41% 3.55% -30.39% 60.65% 16.53% -4.08% - Horiz. % 121.14% 129.43% 125.00% 179.57% 111.78% 95.92% 100.00%
Tax Rate 31.33 % 28.61 % -20.89 % 23.71 % 8.37 % 23.67 % 6.94 % 28.53% YoY % 9.51% 236.96% -188.11% 183.27% -64.64% 241.07% - Horiz. % 451.44% 412.25% -301.01% 341.64% 120.61% 341.07% 100.00%
Total Cost 299,282 258,913 254,686 197,732 136,795 131,799 78,361 25.00% YoY % 15.59% 1.66% 28.80% 44.55% 3.79% 68.19% - Horiz. % 381.93% 330.41% 325.02% 252.33% 174.57% 168.19% 100.00%
Net Worth 220,151 0 198,503 146,900 84,262 0 58,856 24.57% YoY % 0.00% 0.00% 35.13% 74.34% 0.00% 0.00% - Horiz. % 374.05% 0.00% 337.27% 249.59% 143.17% 0.00% 100.00%
Dividend 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 0 0 0 0 0 0 2,104 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 18.01 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 220,151 0 198,503 146,900 84,262 0 58,856 24.57% YoY % 0.00% 0.00% 35.13% 74.34% 0.00% 0.00% - Horiz. % 374.05% 0.00% 337.27% 249.59% 143.17% 0.00% 100.00%
NOSH 394,677 394,693 394,403 369,840 308,314 209,327 178,351 14.14% YoY % -0.00% 0.07% 6.64% 19.96% 47.29% 17.37% - Horiz. % 221.29% 221.30% 221.14% 207.37% 172.87% 117.37% 100.00%
Ratio Analysis 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 4.52 % 5.31 % 5.41 % 9.59 % 8.72 % 7.84 % 12.98 % -16.11% YoY % -14.88% -1.85% -43.59% 9.98% 11.22% -39.60% - Horiz. % 34.82% 40.91% 41.68% 73.88% 67.18% 60.40% 100.00%
ROE 6.43 % - % 7.36 % 14.28 % 15.50 % - % 19.85 % -17.11% YoY % 0.00% 0.00% -48.46% -7.87% 0.00% 0.00% - Horiz. % 32.39% 0.00% 37.08% 71.94% 78.09% 0.00% 100.00%
Per Share 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 79.42 69.28 68.27 59.14 48.60 68.32 50.49 7.83% YoY % 14.64% 1.48% 15.44% 21.69% -28.86% 35.31% - Horiz. % 157.30% 137.22% 135.21% 117.13% 96.26% 135.31% 100.00%
EPS 3.59 3.83 3.70 5.67 4.24 5.35 6.55 -9.53% YoY % -6.27% 3.51% -34.74% 33.73% -20.75% -18.32% - Horiz. % 54.81% 58.47% 56.49% 86.56% 64.73% 81.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.18 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5578 0.0000 0.5033 0.3972 0.2733 0.0000 0.3300 9.13% YoY % 0.00% 0.00% 26.71% 45.33% 0.00% 0.00% - Horiz. % 169.03% 0.00% 152.52% 120.36% 82.82% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 63.71 55.58 54.73 44.45 30.46 29.07 18.30 23.09% YoY % 14.63% 1.55% 23.13% 45.93% 4.78% 58.85% - Horiz. % 348.14% 303.72% 299.07% 242.90% 166.45% 158.85% 100.00%
EPS 2.88 3.07 2.97 4.26 2.65 2.28 2.38 3.23% YoY % -6.19% 3.37% -30.28% 60.75% 16.23% -4.20% - Horiz. % 121.01% 128.99% 124.79% 178.99% 111.34% 95.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.43 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4475 0.0000 0.4035 0.2986 0.1713 0.0000 0.1196 24.57% YoY % 0.00% 0.00% 35.13% 74.31% 0.00% 0.00% - Horiz. % 374.16% 0.00% 337.37% 249.67% 143.23% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.0500 1.1400 1.4700 1.6300 0.4100 0.3400 0.5600 -
P/RPS 1.32 1.65 2.15 2.76 0.84 0.50 1.11 2.93% YoY % -20.00% -23.26% -22.10% 228.57% 68.00% -54.95% - Horiz. % 118.92% 148.65% 193.69% 248.65% 75.68% 45.05% 100.00%
P/EPS 29.28 29.75 39.69 28.73 9.68 6.35 8.55 22.75% YoY % -1.58% -25.04% 38.15% 196.80% 52.44% -25.73% - Horiz. % 342.46% 347.95% 464.21% 336.02% 113.22% 74.27% 100.00%
EY 3.42 3.36 2.52 3.48 10.33 15.75 11.70 -18.52% YoY % 1.79% 33.33% -27.59% -66.31% -34.41% 34.62% - Horiz. % 29.23% 28.72% 21.54% 29.74% 88.29% 134.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.11 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.88 0.00 2.92 4.10 1.50 0.00 1.70 1.69% YoY % 0.00% 0.00% -28.78% 173.33% 0.00% 0.00% - Horiz. % 110.59% 0.00% 171.76% 241.18% 88.24% 0.00% 100.00%
Price Multiplier on Announcement Date 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/08/13 15/08/12 24/08/11 17/08/10 13/08/09 01/08/08 31/07/07 -
Price 1.0300 1.1600 1.2800 1.8300 0.6000 0.3000 0.6200 -
P/RPS 1.30 1.67 1.87 3.09 1.23 0.44 1.23 0.93% YoY % -22.16% -10.70% -39.48% 151.22% 179.55% -64.23% - Horiz. % 105.69% 135.77% 152.03% 251.22% 100.00% 35.77% 100.00%
P/EPS 28.72 30.27 34.56 32.26 14.16 5.60 9.46 20.31% YoY % -5.12% -12.41% 7.13% 127.82% 152.86% -40.80% - Horiz. % 303.59% 319.98% 365.33% 341.01% 149.68% 59.20% 100.00%
EY 3.48 3.30 2.89 3.10 7.06 17.85 10.57 -16.89% YoY % 5.45% 14.19% -6.77% -56.09% -60.45% 68.87% - Horiz. % 32.92% 31.22% 27.34% 29.33% 66.79% 168.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.90 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.85 0.00 2.54 4.61 2.20 0.00 1.88 -0.27% YoY % 0.00% 0.00% -44.90% 109.55% 0.00% 0.00% - Horiz. % 98.40% 0.00% 135.11% 245.21% 117.02% 0.00% 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 
