[LONBISC] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 15.22%
YoY- 74.19%
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 259,286 245,053 237,372 232,444 223,434 202,858 202,444 17.99%
PBT 18,394 15,698 21,126 30,976 17,594 18,538 18,228 0.60%
Tax -961 -4,182 -6,202 -9,504 471 -1,758 -1,550 -27.35%
NP 17,433 11,516 14,924 21,472 18,065 16,780 16,678 3.00%
-
NP to SH 13,651 8,297 10,838 17,356 15,064 15,533 15,232 -7.06%
-
Tax Rate 5.22% 26.64% 29.36% 30.68% -2.68% 9.48% 8.50% -
Total Cost 241,853 233,537 222,448 210,972 205,369 186,078 185,766 19.28%
-
Net Worth 211,199 204,552 203,692 203,510 180,992 177,490 181,254 10.76%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - 1,305 - - -
Div Payout % - - - - 8.66% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 211,199 204,552 203,692 203,510 180,992 177,490 181,254 10.76%
NOSH 95,999 96,033 96,081 95,995 87,015 87,005 83,144 10.08%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.72% 4.70% 6.29% 9.24% 8.09% 8.27% 8.24% -
ROE 6.46% 4.06% 5.32% 8.53% 8.32% 8.75% 8.40% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 270.09 255.17 247.05 242.14 256.77 233.16 243.49 7.17%
EPS 14.22 8.64 11.28 18.08 17.31 17.85 18.32 -15.57%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 2.20 2.13 2.12 2.12 2.08 2.04 2.18 0.61%
Adjusted Per Share Value based on latest NOSH - 95,995
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 89.17 84.27 81.63 79.94 76.84 69.76 69.62 17.99%
EPS 4.69 2.85 3.73 5.97 5.18 5.34 5.24 -7.14%
DPS 0.00 0.00 0.00 0.00 0.45 0.00 0.00 -
NAPS 0.7263 0.7035 0.7005 0.6999 0.6224 0.6104 0.6233 10.76%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.86 1.02 1.07 1.07 1.04 1.05 1.01 -
P/RPS 0.32 0.40 0.43 0.44 0.41 0.45 0.41 -15.26%
P/EPS 6.05 11.81 9.49 5.92 6.01 5.88 5.51 6.44%
EY 16.53 8.47 10.54 16.90 16.65 17.00 18.14 -6.02%
DY 0.00 0.00 0.00 0.00 1.44 0.00 0.00 -
P/NAPS 0.39 0.48 0.50 0.50 0.50 0.51 0.46 -10.44%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 07/06/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 -
Price 0.76 0.91 1.00 1.04 1.13 1.04 1.03 -
P/RPS 0.28 0.36 0.40 0.43 0.44 0.45 0.42 -23.74%
P/EPS 5.34 10.53 8.87 5.75 6.53 5.83 5.62 -3.35%
EY 18.71 9.49 11.28 17.38 15.32 17.17 17.79 3.42%
DY 0.00 0.00 0.00 0.00 1.33 0.00 0.00 -
P/NAPS 0.35 0.43 0.47 0.49 0.54 0.51 0.47 -17.88%

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