[LEADER] QoQ Quarter Result on 31-Mar-2010 [#1]

Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -11.57%
YoY- -17.67%
Quarter Report
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 624,269 645,021 678,858 545,877 521,269 509,775 474,035 20.08%
PBT 7,305 19,315 23,437 16,936 14,628 20,168 20,599 -49.80%
Tax 5,218 1,472 -2,580 -1,122 871 -86 -2,438 -
NP 12,523 20,787 20,857 15,814 15,499 20,082 18,161 -21.89%
-
NP to SH 8,100 16,480 15,008 10,092 11,412 15,831 13,945 -30.31%
-
Tax Rate -71.43% -7.62% 11.01% 6.62% -5.95% 0.43% 11.84% -
Total Cost 611,746 624,234 658,001 530,063 505,770 489,693 455,874 21.59%
-
Net Worth 567,740 561,017 545,741 539,288 542,310 534,677 520,061 6.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 6,553 - 6,541 6,536 -
Div Payout % - - - 64.94% - 41.32% 46.87% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 567,740 561,017 545,741 539,288 542,310 534,677 520,061 6.00%
NOSH 435,483 435,978 436,279 436,883 437,241 436,115 435,781 -0.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.01% 3.22% 3.07% 2.90% 2.97% 3.94% 3.83% -
ROE 1.43% 2.94% 2.75% 1.87% 2.10% 2.96% 2.68% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 143.35 147.95 155.60 124.95 119.22 116.89 108.78 20.13%
EPS 1.86 3.78 3.44 2.31 2.61 3.63 3.20 -30.28%
DPS 0.00 0.00 0.00 1.50 0.00 1.50 1.50 -
NAPS 1.3037 1.2868 1.2509 1.2344 1.2403 1.226 1.1934 6.05%
Adjusted Per Share Value based on latest NOSH - 436,883
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 143.20 147.96 155.72 125.22 119.57 116.94 108.74 20.08%
EPS 1.86 3.78 3.44 2.32 2.62 3.63 3.20 -30.28%
DPS 0.00 0.00 0.00 1.50 0.00 1.50 1.50 -
NAPS 1.3024 1.2869 1.2519 1.2371 1.244 1.2265 1.193 6.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.85 0.84 0.85 0.98 0.78 0.75 0.72 -
P/RPS 0.59 0.57 0.55 0.78 0.65 0.64 0.66 -7.18%
P/EPS 45.70 22.22 24.71 42.42 29.89 20.66 22.50 60.17%
EY 2.19 4.50 4.05 2.36 3.35 4.84 4.44 -37.49%
DY 0.00 0.00 0.00 1.53 0.00 2.00 2.08 -
P/NAPS 0.65 0.65 0.68 0.79 0.63 0.61 0.60 5.46%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 23/08/10 21/05/10 23/02/10 30/11/09 21/08/09 -
Price 0.84 0.85 0.86 0.86 0.90 0.79 0.75 -
P/RPS 0.59 0.57 0.55 0.69 0.75 0.68 0.69 -9.88%
P/EPS 45.16 22.49 25.00 37.23 34.48 21.76 23.44 54.64%
EY 2.21 4.45 4.00 2.69 2.90 4.59 4.27 -35.45%
DY 0.00 0.00 0.00 1.74 0.00 1.90 2.00 -
P/NAPS 0.64 0.66 0.69 0.70 0.73 0.64 0.63 1.05%

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