[ENG] QoQ Quarter Result on 30-Jun-2010 [#2]

Announcement Date
24-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -30.49%
YoY- 10.27%
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 120,299 136,549 132,594 134,600 153,528 143,110 125,079 -2.56%
PBT 5,588 9,556 8,800 12,829 20,067 22,798 13,616 -44.80%
Tax -692 -49 -314 12 -1,719 -1,519 -2,435 -56.80%
NP 4,896 9,507 8,486 12,841 18,348 21,279 11,181 -42.36%
-
NP to SH 4,798 9,313 8,204 12,626 18,165 21,061 11,037 -42.64%
-
Tax Rate 12.38% 0.51% 3.57% -0.09% 8.57% 6.66% 17.88% -
Total Cost 115,403 127,042 124,108 121,759 135,180 121,831 113,898 0.87%
-
Net Worth 261,491 267,295 260,813 258,590 252,158 236,787 215,992 13.60%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 4,837 - 7,284 - 7,139 - -
Div Payout % - 51.95% - 57.69% - 33.90% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 261,491 267,295 260,813 258,590 252,158 236,787 215,992 13.60%
NOSH 119,950 120,948 122,447 121,403 119,506 118,988 118,677 0.71%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.07% 6.96% 6.40% 9.54% 11.95% 14.87% 8.94% -
ROE 1.83% 3.48% 3.15% 4.88% 7.20% 8.89% 5.11% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 100.29 112.90 108.29 110.87 128.47 120.27 105.39 -3.25%
EPS 4.00 7.70 6.70 10.40 15.20 17.70 9.30 -43.04%
DPS 0.00 4.00 0.00 6.00 0.00 6.00 0.00 -
NAPS 2.18 2.21 2.13 2.13 2.11 1.99 1.82 12.79%
Adjusted Per Share Value based on latest NOSH - 121,403
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 106.32 120.69 117.19 118.96 135.69 126.49 110.55 -2.56%
EPS 4.24 8.23 7.25 11.16 16.05 18.61 9.75 -42.62%
DPS 0.00 4.28 0.00 6.44 0.00 6.31 0.00 -
NAPS 2.3112 2.3625 2.3052 2.2855 2.2287 2.0928 1.909 13.60%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.78 1.88 1.81 2.30 2.68 1.60 1.31 -
P/RPS 1.77 1.67 1.67 2.07 2.09 1.33 1.24 26.80%
P/EPS 44.50 24.42 27.01 22.12 17.63 9.04 14.09 115.41%
EY 2.25 4.10 3.70 4.52 5.67 11.06 7.10 -53.55%
DY 0.00 2.13 0.00 2.61 0.00 3.75 0.00 -
P/NAPS 0.82 0.85 0.85 1.08 1.27 0.80 0.72 9.06%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 22/02/11 23/11/10 24/08/10 25/05/10 23/02/10 18/11/09 -
Price 1.84 1.89 1.79 1.89 2.25 1.76 1.31 -
P/RPS 1.83 1.67 1.65 1.70 1.75 1.46 1.24 29.65%
P/EPS 46.00 24.55 26.72 18.17 14.80 9.94 14.09 120.23%
EY 2.17 4.07 3.74 5.50 6.76 10.06 7.10 -54.65%
DY 0.00 2.12 0.00 3.17 0.00 3.41 0.00 -
P/NAPS 0.84 0.86 0.84 0.89 1.07 0.88 0.72 10.83%

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