[ENG] QoQ Quarter Result on 31-Dec-2009 [#4]

Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 90.82%
YoY- 648.46%
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 132,594 134,600 153,528 143,110 125,079 105,934 100,766 20.06%
PBT 8,800 12,829 20,067 22,798 13,616 13,019 -250 -
Tax -314 12 -1,719 -1,519 -2,435 -1,317 321 -
NP 8,486 12,841 18,348 21,279 11,181 11,702 71 2319.35%
-
NP to SH 8,204 12,626 18,165 21,061 11,037 11,450 -84 -
-
Tax Rate 3.57% -0.09% 8.57% 6.66% 17.88% 10.12% - -
Total Cost 124,108 121,759 135,180 121,831 113,898 94,232 100,695 14.94%
-
Net Worth 260,813 258,590 252,158 236,787 215,992 209,916 143,639 48.78%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 7,284 - 7,139 - 3,578 - -
Div Payout % - 57.69% - 33.90% - 31.25% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 260,813 258,590 252,158 236,787 215,992 209,916 143,639 48.78%
NOSH 122,447 121,403 119,506 118,988 118,677 119,270 83,999 28.53%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.40% 9.54% 11.95% 14.87% 8.94% 11.05% 0.07% -
ROE 3.15% 4.88% 7.20% 8.89% 5.11% 5.45% -0.06% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 108.29 110.87 128.47 120.27 105.39 88.82 119.96 -6.58%
EPS 6.70 10.40 15.20 17.70 9.30 9.60 -0.10 -
DPS 0.00 6.00 0.00 6.00 0.00 3.00 0.00 -
NAPS 2.13 2.13 2.11 1.99 1.82 1.76 1.71 15.75%
Adjusted Per Share Value based on latest NOSH - 118,988
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 117.19 118.96 135.69 126.49 110.55 93.63 89.06 20.06%
EPS 7.25 11.16 16.05 18.61 9.75 10.12 -0.07 -
DPS 0.00 6.44 0.00 6.31 0.00 3.16 0.00 -
NAPS 2.3052 2.2855 2.2287 2.0928 1.909 1.8553 1.2695 48.78%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.81 2.30 2.68 1.60 1.31 0.99 0.51 -
P/RPS 1.67 2.07 2.09 1.33 1.24 1.11 0.43 146.87%
P/EPS 27.01 22.12 17.63 9.04 14.09 10.31 -510.00 -
EY 3.70 4.52 5.67 11.06 7.10 9.70 -0.20 -
DY 0.00 2.61 0.00 3.75 0.00 3.03 0.00 -
P/NAPS 0.85 1.08 1.27 0.80 0.72 0.56 0.30 100.10%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 24/08/10 25/05/10 23/02/10 18/11/09 20/08/09 27/05/09 -
Price 1.79 1.89 2.25 1.76 1.31 1.12 0.90 -
P/RPS 1.65 1.70 1.75 1.46 1.24 1.26 0.75 69.07%
P/EPS 26.72 18.17 14.80 9.94 14.09 11.67 -900.00 -
EY 3.74 5.50 6.76 10.06 7.10 8.57 -0.11 -
DY 0.00 3.17 0.00 3.41 0.00 2.68 0.00 -
P/NAPS 0.84 0.89 1.07 0.88 0.72 0.64 0.53 35.89%

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