[ENG] QoQ Quarter Result on 30-Sep-2009 [#3]

Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -3.61%
YoY- 18.78%
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 134,600 153,528 143,110 125,079 105,934 100,766 122,203 6.67%
PBT 12,829 20,067 22,798 13,616 13,019 -250 -3,434 -
Tax 12 -1,719 -1,519 -2,435 -1,317 321 -1,000 -
NP 12,841 18,348 21,279 11,181 11,702 71 -4,434 -
-
NP to SH 12,626 18,165 21,061 11,037 11,450 -84 -3,840 -
-
Tax Rate -0.09% 8.57% 6.66% 17.88% 10.12% - - -
Total Cost 121,759 135,180 121,831 113,898 94,232 100,695 126,637 -2.59%
-
Net Worth 258,590 252,158 236,787 215,992 209,916 143,639 195,490 20.56%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 7,284 - 7,139 - 3,578 - 3,490 63.53%
Div Payout % 57.69% - 33.90% - 31.25% - 0.00% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 258,590 252,158 236,787 215,992 209,916 143,639 195,490 20.56%
NOSH 121,403 119,506 118,988 118,677 119,270 83,999 116,363 2.87%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.54% 11.95% 14.87% 8.94% 11.05% 0.07% -3.63% -
ROE 4.88% 7.20% 8.89% 5.11% 5.45% -0.06% -1.96% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 110.87 128.47 120.27 105.39 88.82 119.96 105.02 3.69%
EPS 10.40 15.20 17.70 9.30 9.60 -0.10 -3.30 -
DPS 6.00 0.00 6.00 0.00 3.00 0.00 3.00 58.94%
NAPS 2.13 2.11 1.99 1.82 1.76 1.71 1.68 17.19%
Adjusted Per Share Value based on latest NOSH - 118,677
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 118.96 135.69 126.49 110.55 93.63 89.06 108.01 6.66%
EPS 11.16 16.05 18.61 9.75 10.12 -0.07 -3.39 -
DPS 6.44 0.00 6.31 0.00 3.16 0.00 3.09 63.38%
NAPS 2.2855 2.2287 2.0928 1.909 1.8553 1.2695 1.7278 20.56%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.30 2.68 1.60 1.31 0.99 0.51 0.61 -
P/RPS 2.07 2.09 1.33 1.24 1.11 0.43 0.58 134.08%
P/EPS 22.12 17.63 9.04 14.09 10.31 -510.00 -18.48 -
EY 4.52 5.67 11.06 7.10 9.70 -0.20 -5.41 -
DY 2.61 0.00 3.75 0.00 3.03 0.00 4.92 -34.54%
P/NAPS 1.08 1.27 0.80 0.72 0.56 0.30 0.36 108.42%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 24/08/10 25/05/10 23/02/10 18/11/09 20/08/09 27/05/09 26/02/09 -
Price 1.89 2.25 1.76 1.31 1.12 0.90 0.56 -
P/RPS 1.70 1.75 1.46 1.24 1.26 0.75 0.53 117.95%
P/EPS 18.17 14.80 9.94 14.09 11.67 -900.00 -16.97 -
EY 5.50 6.76 10.06 7.10 8.57 -0.11 -5.89 -
DY 3.17 0.00 3.41 0.00 2.68 0.00 5.36 -29.60%
P/NAPS 0.89 1.07 0.88 0.72 0.64 0.53 0.33 94.10%

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