[MCEMENT] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 73.7%
YoY- -26.59%
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,270,186 602,771 2,324,888 1,707,704 1,139,613 548,420 2,483,106 -36.11%
PBT 172,955 68,862 345,397 250,603 148,461 57,032 441,914 -46.58%
Tax -45,334 -18,124 -54,299 -38,879 -26,682 -9,889 -35,699 17.31%
NP 127,621 50,738 291,098 211,724 121,779 47,143 406,215 -53.88%
-
NP to SH 129,157 51,962 295,340 214,825 123,677 48,053 412,228 -53.96%
-
Tax Rate 26.21% 26.32% 15.72% 15.51% 17.97% 17.34% 8.08% -
Total Cost 1,142,565 552,033 2,033,790 1,495,980 1,017,834 501,277 2,076,891 -32.93%
-
Net Worth 3,058,981 3,058,091 3,080,701 3,133,218 3,108,867 3,211,963 3,195,829 -2.88%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 135,954 68,146 288,550 135,857 135,536 67,442 322,982 -43.92%
Div Payout % 105.26% 131.15% 97.70% 63.24% 109.59% 140.35% 78.35% -
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 3,058,981 3,058,091 3,080,701 3,133,218 3,108,867 3,211,963 3,195,829 -2.88%
NOSH 849,717 851,836 848,678 849,110 847,102 843,035 849,954 -0.01%
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 10.05% 8.42% 12.52% 12.40% 10.69% 8.60% 16.36% -
ROE 4.22% 1.70% 9.59% 6.86% 3.98% 1.50% 12.90% -
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 149.48 70.76 273.94 201.12 134.53 65.05 292.15 -36.10%
EPS 15.20 6.10 34.80 25.30 14.60 5.70 48.50 -53.95%
DPS 16.00 8.00 34.00 16.00 16.00 8.00 38.00 -43.91%
NAPS 3.60 3.59 3.63 3.69 3.67 3.81 3.76 -2.86%
Adjusted Per Share Value based on latest NOSH - 851,850
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 94.96 45.06 173.80 127.66 85.20 41.00 185.63 -36.11%
EPS 9.66 3.88 22.08 16.06 9.25 3.59 30.82 -53.95%
DPS 10.16 5.09 21.57 10.16 10.13 5.04 24.15 -43.94%
NAPS 2.2868 2.2862 2.3031 2.3423 2.3241 2.4012 2.3891 -2.88%
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 7.45 7.40 7.67 7.89 6.79 6.35 6.25 -
P/RPS 4.98 10.46 2.80 3.92 5.05 9.76 2.14 75.87%
P/EPS 49.01 121.31 22.04 31.19 46.51 111.40 12.89 144.20%
EY 2.04 0.82 4.54 3.21 2.15 0.90 7.76 -59.06%
DY 2.15 1.08 4.43 2.03 2.36 1.26 6.08 -50.08%
P/NAPS 2.07 2.06 2.11 2.14 1.85 1.67 1.66 15.90%
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 24/08/11 24/05/11 23/02/11 29/11/10 25/08/10 26/05/10 25/02/10 -
Price 7.01 7.47 7.32 7.90 6.95 6.50 6.30 -
P/RPS 4.69 10.56 2.67 3.93 5.17 9.99 2.16 67.91%
P/EPS 46.12 122.46 21.03 31.23 47.60 114.04 12.99 133.27%
EY 2.17 0.82 4.75 3.20 2.10 0.88 7.70 -57.11%
DY 2.28 1.07 4.64 2.03 2.30 1.23 6.03 -47.80%
P/NAPS 1.95 2.08 2.02 2.14 1.89 1.71 1.68 10.47%

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