[ENG] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -13.56%
YoY- 65.4%
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 331,779 206,700 100,766 554,861 432,658 287,431 159,147 63.11%
PBT 26,385 12,769 -250 41,672 45,106 30,023 17,789 30.02%
Tax -3,431 -996 321 -12,767 -11,767 -7,508 -3,975 -9.33%
NP 22,954 11,773 71 28,905 33,339 22,515 13,814 40.24%
-
NP to SH 22,403 11,366 -84 24,473 28,313 19,021 11,151 59.15%
-
Tax Rate 13.00% 7.80% - 30.64% 26.09% 25.01% 22.35% -
Total Cost 308,825 194,927 100,695 525,956 399,319 264,916 145,333 65.20%
-
Net Worth 216,880 210,570 143,639 200,559 203,425 194,965 199,294 5.79%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,574 3,589 - 7,162 3,568 3,566 - -
Div Payout % 15.96% 31.58% - 29.27% 12.61% 18.75% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 216,880 210,570 143,639 200,559 203,425 194,965 199,294 5.79%
NOSH 119,164 119,642 83,999 119,380 118,962 118,881 118,627 0.30%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.92% 5.70% 0.07% 5.21% 7.71% 7.83% 8.68% -
ROE 10.33% 5.40% -0.06% 12.20% 13.92% 9.76% 5.60% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 278.42 172.77 119.96 464.78 363.69 241.78 134.16 62.62%
EPS 18.80 9.50 -0.10 20.50 23.80 16.00 9.40 58.67%
DPS 3.00 3.00 0.00 6.00 3.00 3.00 0.00 -
NAPS 1.82 1.76 1.71 1.68 1.71 1.64 1.68 5.47%
Adjusted Per Share Value based on latest NOSH - 116,363
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 293.24 182.69 89.06 490.41 382.40 254.04 140.66 63.12%
EPS 19.80 10.05 -0.07 21.63 25.02 16.81 9.86 59.10%
DPS 3.16 3.17 0.00 6.33 3.15 3.15 0.00 -
NAPS 1.9169 1.8611 1.2695 1.7726 1.798 1.7232 1.7614 5.79%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.31 0.99 0.51 0.61 1.20 1.19 1.20 -
P/RPS 0.47 0.57 0.43 0.13 0.33 0.49 0.89 -34.64%
P/EPS 6.97 10.42 -510.00 2.98 5.04 7.44 12.77 -33.18%
EY 14.35 9.60 -0.20 33.61 19.83 13.45 7.83 49.70%
DY 2.29 3.03 0.00 9.84 2.50 2.52 0.00 -
P/NAPS 0.72 0.56 0.30 0.36 0.70 0.73 0.71 0.93%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 20/08/09 27/05/09 26/02/09 12/11/08 14/08/08 21/05/08 -
Price 1.31 1.12 0.90 0.56 0.91 1.38 1.55 -
P/RPS 0.47 0.65 0.75 0.12 0.25 0.57 1.16 -45.21%
P/EPS 6.97 11.79 -900.00 2.73 3.82 8.63 16.49 -43.64%
EY 14.35 8.48 -0.11 36.61 26.15 11.59 6.06 77.56%
DY 2.29 2.68 0.00 10.71 3.30 2.17 0.00 -
P/NAPS 0.72 0.64 0.53 0.33 0.53 0.84 0.92 -15.06%

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