[TM] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 49.72%
YoY- 87.62%
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 6,703,459 4,381,753 2,148,199 8,791,002 6,470,379 4,275,821 2,124,883 114.95%
PBT 771,545 434,449 227,274 1,360,192 1,025,422 519,534 352,587 68.47%
Tax -143,994 -122,736 -52,597 -115,182 -196,380 -137,099 -101,651 26.10%
NP 627,551 311,713 174,677 1,245,010 829,042 382,435 250,936 84.14%
-
NP to SH 592,669 290,544 163,305 1,206,448 805,816 367,327 242,943 81.12%
-
Tax Rate 18.66% 28.25% 23.14% 8.47% 19.15% 26.39% 28.83% -
Total Cost 6,075,908 4,070,040 1,973,522 7,545,992 5,641,337 3,893,386 1,873,947 118.90%
-
Net Worth 6,339,059 6,691,478 7,850,355 7,689,237 7,450,070 7,313,692 7,508,699 -10.66%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 349,888 351,522 - 928,858 461,480 459,158 - -
Div Payout % 59.04% 120.99% - 76.99% 57.27% 125.00% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 6,339,059 6,691,478 7,850,355 7,689,237 7,450,070 7,313,692 7,508,699 -10.66%
NOSH 3,570,295 3,586,962 3,550,108 3,558,843 3,549,850 3,531,990 3,520,912 0.93%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.36% 7.11% 8.13% 14.16% 12.81% 8.94% 11.81% -
ROE 9.35% 4.34% 2.08% 15.69% 10.82% 5.02% 3.24% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 187.76 122.16 60.51 247.02 182.27 121.06 60.35 112.96%
EPS 16.60 8.10 4.60 33.90 22.70 10.40 6.90 79.44%
DPS 9.80 9.80 0.00 26.10 13.00 13.00 0.00 -
NAPS 1.7755 1.8655 2.2113 2.1606 2.0987 2.0707 2.1326 -11.49%
Adjusted Per Share Value based on latest NOSH - 3,577,071
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 174.67 114.18 55.98 229.07 168.60 111.42 55.37 114.94%
EPS 15.44 7.57 4.26 31.44 21.00 9.57 6.33 81.10%
DPS 9.12 9.16 0.00 24.20 12.02 11.96 0.00 -
NAPS 1.6518 1.7436 2.0456 2.0036 1.9413 1.9057 1.9566 -10.66%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 4.09 3.95 4.04 3.51 3.42 3.35 3.44 -
P/RPS 2.18 3.23 6.68 1.42 1.88 2.77 5.70 -47.28%
P/EPS 24.64 48.77 87.83 10.35 15.07 32.21 49.86 -37.46%
EY 4.06 2.05 1.14 9.66 6.64 3.10 2.01 59.72%
DY 2.40 2.48 0.00 7.44 3.80 3.88 0.00 -
P/NAPS 2.30 2.12 1.83 1.62 1.63 1.62 1.61 26.81%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 24/08/11 25/05/11 25/02/11 26/11/10 23/08/10 27/05/10 -
Price 4.44 4.18 3.90 3.85 3.35 3.58 3.26 -
P/RPS 2.36 3.42 6.45 1.56 1.84 2.96 5.40 -42.38%
P/EPS 26.75 51.60 84.78 11.36 14.76 34.42 47.25 -31.54%
EY 3.74 1.94 1.18 8.81 6.78 2.91 2.12 45.95%
DY 2.21 2.34 0.00 6.78 3.88 3.63 0.00 -
P/NAPS 2.50 2.24 1.76 1.78 1.60 1.73 1.53 38.68%

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