[ENG] QoQ Quarter Result on 30-Sep-2010 [#3]

Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -35.02%
YoY- -25.67%
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 133,441 120,299 136,549 132,594 134,600 153,528 143,110 -4.56%
PBT 6,493 5,588 9,556 8,800 12,829 20,067 22,798 -56.81%
Tax -771 -692 -49 -314 12 -1,719 -1,519 -36.44%
NP 5,722 4,896 9,507 8,486 12,841 18,348 21,279 -58.43%
-
NP to SH 5,566 4,798 9,313 8,204 12,626 18,165 21,061 -58.91%
-
Tax Rate 11.87% 12.38% 0.51% 3.57% -0.09% 8.57% 6.66% -
Total Cost 127,719 115,403 127,042 124,108 121,759 135,180 121,831 3.20%
-
Net Worth 274,589 261,491 267,295 260,813 258,590 252,158 236,787 10.40%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 4,837 - 7,284 - 7,139 -
Div Payout % - - 51.95% - 57.69% - 33.90% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 274,589 261,491 267,295 260,813 258,590 252,158 236,787 10.40%
NOSH 123,688 119,950 120,948 122,447 121,403 119,506 118,988 2.62%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.29% 4.07% 6.96% 6.40% 9.54% 11.95% 14.87% -
ROE 2.03% 1.83% 3.48% 3.15% 4.88% 7.20% 8.89% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 107.88 100.29 112.90 108.29 110.87 128.47 120.27 -7.01%
EPS 4.50 4.00 7.70 6.70 10.40 15.20 17.70 -59.96%
DPS 0.00 0.00 4.00 0.00 6.00 0.00 6.00 -
NAPS 2.22 2.18 2.21 2.13 2.13 2.11 1.99 7.58%
Adjusted Per Share Value based on latest NOSH - 122,447
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 117.94 106.32 120.69 117.19 118.96 135.69 126.49 -4.57%
EPS 4.92 4.24 8.23 7.25 11.16 16.05 18.61 -58.90%
DPS 0.00 0.00 4.28 0.00 6.44 0.00 6.31 -
NAPS 2.4269 2.3112 2.3625 2.3052 2.2855 2.2287 2.0928 10.40%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.78 1.78 1.88 1.81 2.30 2.68 1.60 -
P/RPS 1.65 1.77 1.67 1.67 2.07 2.09 1.33 15.50%
P/EPS 39.56 44.50 24.42 27.01 22.12 17.63 9.04 168.26%
EY 2.53 2.25 4.10 3.70 4.52 5.67 11.06 -62.69%
DY 0.00 0.00 2.13 0.00 2.61 0.00 3.75 -
P/NAPS 0.80 0.82 0.85 0.85 1.08 1.27 0.80 0.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 25/05/11 22/02/11 23/11/10 24/08/10 25/05/10 23/02/10 -
Price 2.16 1.84 1.89 1.79 1.89 2.25 1.76 -
P/RPS 2.00 1.83 1.67 1.65 1.70 1.75 1.46 23.41%
P/EPS 48.00 46.00 24.55 26.72 18.17 14.80 9.94 186.52%
EY 2.08 2.17 4.07 3.74 5.50 6.76 10.06 -65.13%
DY 0.00 0.00 2.12 0.00 3.17 0.00 3.41 -
P/NAPS 0.97 0.84 0.86 0.84 0.89 1.07 0.88 6.72%

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