[TM] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 39.97%
YoY- 154.98%
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 6,191,472 4,062,558 4,181,202 16,399,158 11,991,401 7,763,943 3,787,560 38.72%
PBT 717,678 441,219 846,703 3,133,231 2,261,731 1,531,356 842,098 -10.10%
Tax 1,271,820 925,323 -203,086 -830,917 -604,909 -416,644 -209,115 -
NP 1,989,498 1,366,542 643,617 2,302,314 1,656,822 1,114,712 632,983 114.41%
-
NP to SH 1,955,230 1,296,715 595,712 2,068,775 1,478,062 999,124 545,695 133.97%
-
Tax Rate -177.21% -209.72% 23.99% 26.52% 26.75% 27.21% 24.83% -
Total Cost 4,201,974 2,696,016 3,537,585 14,096,844 10,334,579 6,649,231 3,154,577 21.04%
-
Net Worth 20,388,494 20,334,539 20,657,512 19,874,823 19,673,735 16,993,505 20,351,019 0.12%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 890,297 887,226 - 1,560,059 542,340 543,792 - -
Div Payout % 45.53% 68.42% - 75.41% 36.69% 54.43% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 20,388,494 20,334,539 20,657,512 19,874,823 19,673,735 16,993,505 20,351,019 0.12%
NOSH 3,424,220 3,412,407 3,423,632 3,391,434 3,389,627 3,398,701 3,391,836 0.63%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 32.13% 33.64% 15.39% 14.04% 13.82% 14.36% 16.71% -
ROE 9.59% 6.38% 2.88% 10.41% 7.51% 5.88% 2.68% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 180.81 119.05 122.13 483.55 353.77 228.44 111.67 37.84%
EPS 57.10 38.00 17.40 61.00 43.60 29.40 16.10 132.38%
DPS 26.00 26.00 0.00 46.00 16.00 16.00 0.00 -
NAPS 5.9542 5.959 6.0338 5.8603 5.8041 5.00 6.00 -0.50%
Adjusted Per Share Value based on latest NOSH - 3,395,553
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 161.33 105.86 108.95 427.32 312.46 202.31 98.69 38.72%
EPS 50.95 33.79 15.52 53.91 38.51 26.03 14.22 133.96%
DPS 23.20 23.12 0.00 40.65 14.13 14.17 0.00 -
NAPS 5.3127 5.2986 5.3828 5.1788 5.1264 4.428 5.3029 0.12%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 4.85 5.15 5.00 4.88 4.57 4.53 4.68 -
P/RPS 2.68 4.33 4.09 1.01 1.29 1.98 4.19 -25.74%
P/EPS 8.49 13.55 28.74 8.00 10.48 15.41 29.09 -55.96%
EY 11.77 7.38 3.48 12.50 9.54 6.49 3.44 126.89%
DY 5.36 5.05 0.00 9.43 3.50 3.53 0.00 -
P/NAPS 0.81 0.86 0.83 0.83 0.79 0.91 0.78 2.54%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 07/11/07 26/07/07 07/05/07 23/02/07 28/11/06 02/08/06 15/05/06 -
Price 5.15 5.10 5.35 5.45 4.60 4.47 4.95 -
P/RPS 2.85 4.28 4.38 1.13 1.30 1.96 4.43 -25.45%
P/EPS 9.02 13.42 30.75 8.93 10.55 15.21 30.77 -55.83%
EY 11.09 7.45 3.25 11.19 9.48 6.58 3.25 126.48%
DY 5.05 5.10 0.00 8.44 3.48 3.58 0.00 -
P/NAPS 0.86 0.86 0.89 0.93 0.79 0.89 0.83 2.39%

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