[ENG] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 201.46%
YoY- 2367.04%
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 554,861 576,877 574,862 636,588 500,590 466,917 418,308 20.62%
PBT 41,672 60,141 60,046 71,156 12,623 -2,974 -23,884 -
Tax -12,767 -15,689 -15,016 -15,900 6,520 6,875 10,984 -
NP 28,905 44,452 45,030 55,256 19,143 3,901 -12,900 -
-
NP to SH 24,473 37,750 38,042 44,604 14,796 2,774 -11,488 -
-
Tax Rate 30.64% 26.09% 25.01% 22.35% -51.65% - - -
Total Cost 525,956 532,425 529,832 581,332 481,447 463,016 431,208 14.08%
-
Net Worth 200,559 203,425 194,965 199,294 193,590 176,272 163,943 14.31%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 7,162 4,758 7,132 - 10,755 - - -
Div Payout % 29.27% 12.61% 18.75% - 72.69% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 200,559 203,425 194,965 199,294 193,590 176,272 163,943 14.31%
NOSH 119,380 118,962 118,881 118,627 119,500 122,411 119,666 -0.15%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.21% 7.71% 7.83% 8.68% 3.82% 0.84% -3.08% -
ROE 12.20% 18.56% 19.51% 22.38% 7.64% 1.57% -7.01% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 464.78 484.92 483.56 536.63 418.90 381.43 349.56 20.81%
EPS 20.50 31.73 32.00 37.60 12.40 2.27 -9.60 -
DPS 6.00 4.00 6.00 0.00 9.00 0.00 0.00 -
NAPS 1.68 1.71 1.64 1.68 1.62 1.44 1.37 14.49%
Adjusted Per Share Value based on latest NOSH - 118,627
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 490.41 509.87 508.09 562.64 442.44 412.68 369.72 20.61%
EPS 21.63 33.37 33.62 39.42 13.08 2.45 -10.15 -
DPS 6.33 4.21 6.30 0.00 9.51 0.00 0.00 -
NAPS 1.7726 1.798 1.7232 1.7614 1.711 1.558 1.449 14.31%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.61 1.20 1.19 1.20 1.30 1.31 1.71 -
P/RPS 0.13 0.25 0.25 0.22 0.31 0.34 0.49 -58.54%
P/EPS 2.98 3.78 3.72 3.19 10.50 57.79 -17.81 -
EY 33.61 26.44 26.89 31.33 9.52 1.73 -5.61 -
DY 9.84 3.33 5.04 0.00 6.92 0.00 0.00 -
P/NAPS 0.36 0.70 0.73 0.71 0.80 0.91 1.25 -56.22%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 12/11/08 14/08/08 21/05/08 26/02/08 15/11/07 09/08/07 -
Price 0.56 0.91 1.38 1.55 1.41 1.57 1.52 -
P/RPS 0.12 0.19 0.29 0.29 0.34 0.41 0.43 -57.12%
P/EPS 2.73 2.87 4.31 4.12 11.39 69.26 -15.83 -
EY 36.61 34.87 23.19 24.26 8.78 1.44 -6.32 -
DY 10.71 4.40 4.35 0.00 6.38 0.00 0.00 -
P/NAPS 0.33 0.53 0.84 0.92 0.87 1.09 1.11 -55.29%

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