[ENG] QoQ Quarter Result on 30-Jun-2009 [#2]

Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 13730.95%
YoY- 45.49%
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 153,528 143,110 125,079 105,934 100,766 122,203 145,227 3.77%
PBT 20,067 22,798 13,616 13,019 -250 -3,434 15,083 20.98%
Tax -1,719 -1,519 -2,435 -1,317 321 -1,000 -4,259 -45.41%
NP 18,348 21,279 11,181 11,702 71 -4,434 10,824 42.21%
-
NP to SH 18,165 21,061 11,037 11,450 -84 -3,840 9,292 56.40%
-
Tax Rate 8.57% 6.66% 17.88% 10.12% - - 28.24% -
Total Cost 135,180 121,831 113,898 94,232 100,695 126,637 134,403 0.38%
-
Net Worth 252,158 236,787 215,992 209,916 143,639 195,490 203,709 15.30%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 7,139 - 3,578 - 3,490 - -
Div Payout % - 33.90% - 31.25% - 0.00% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 252,158 236,787 215,992 209,916 143,639 195,490 203,709 15.30%
NOSH 119,506 118,988 118,677 119,270 83,999 116,363 119,128 0.21%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 11.95% 14.87% 8.94% 11.05% 0.07% -3.63% 7.45% -
ROE 7.20% 8.89% 5.11% 5.45% -0.06% -1.96% 4.56% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 128.47 120.27 105.39 88.82 119.96 105.02 121.91 3.55%
EPS 15.20 17.70 9.30 9.60 -0.10 -3.30 7.80 56.07%
DPS 0.00 6.00 0.00 3.00 0.00 3.00 0.00 -
NAPS 2.11 1.99 1.82 1.76 1.71 1.68 1.71 15.05%
Adjusted Per Share Value based on latest NOSH - 119,270
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 135.69 126.49 110.55 93.63 89.06 108.01 128.36 3.77%
EPS 16.05 18.61 9.75 10.12 -0.07 -3.39 8.21 56.41%
DPS 0.00 6.31 0.00 3.16 0.00 3.09 0.00 -
NAPS 2.2287 2.0928 1.909 1.8553 1.2695 1.7278 1.8005 15.29%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.68 1.60 1.31 0.99 0.51 0.61 1.20 -
P/RPS 2.09 1.33 1.24 1.11 0.43 0.58 0.98 65.76%
P/EPS 17.63 9.04 14.09 10.31 -510.00 -18.48 15.38 9.53%
EY 5.67 11.06 7.10 9.70 -0.20 -5.41 6.50 -8.71%
DY 0.00 3.75 0.00 3.03 0.00 4.92 0.00 -
P/NAPS 1.27 0.80 0.72 0.56 0.30 0.36 0.70 48.80%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 18/11/09 20/08/09 27/05/09 26/02/09 12/11/08 -
Price 2.25 1.76 1.31 1.12 0.90 0.56 0.91 -
P/RPS 1.75 1.46 1.24 1.26 0.75 0.53 0.75 76.01%
P/EPS 14.80 9.94 14.09 11.67 -900.00 -16.97 11.67 17.18%
EY 6.76 10.06 7.10 8.57 -0.11 -5.89 8.57 -14.64%
DY 0.00 3.41 0.00 2.68 0.00 5.36 0.00 -
P/NAPS 1.07 0.88 0.72 0.64 0.53 0.33 0.53 59.80%

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