[NSOP] QoQ TTM Result on 31-Mar-2010 [#1]

Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 9.37%
YoY- 198.35%
Quarter Report
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 86,612 81,888 82,636 82,825 79,336 77,727 88,246 -1.23%
PBT 40,164 36,139 36,508 40,081 36,769 7,236 11,687 127.21%
Tax -10,244 -9,409 -9,322 -9,443 -8,984 -1,871 -3,457 105.89%
NP 29,920 26,730 27,186 30,638 27,785 5,365 8,230 135.87%
-
NP to SH 25,648 22,750 22,927 26,332 24,075 3,888 5,531 177.30%
-
Tax Rate 25.51% 26.04% 25.53% 23.56% 24.43% 25.86% 29.58% -
Total Cost 56,692 55,158 55,450 52,187 51,551 72,362 80,016 -20.47%
-
Net Worth 317,374 313,905 305,269 309,639 298,938 298,525 291,287 5.86%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 22,470 22,470 21,068 21,068 17,544 17,544 21,042 4.46%
Div Payout % 87.61% 98.77% 91.89% 80.01% 72.87% 451.25% 380.45% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 317,374 313,905 305,269 309,639 298,938 298,525 291,287 5.86%
NOSH 70,215 70,224 70,176 70,213 70,173 70,241 70,189 0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 34.54% 32.64% 32.90% 36.99% 35.02% 6.90% 9.33% -
ROE 8.08% 7.25% 7.51% 8.50% 8.05% 1.30% 1.90% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 123.35 116.61 117.75 117.96 113.06 110.66 125.72 -1.25%
EPS 36.53 32.40 32.67 37.50 34.31 5.54 7.88 177.24%
DPS 32.00 32.00 30.00 30.00 25.00 25.00 30.00 4.38%
NAPS 4.52 4.47 4.35 4.41 4.26 4.25 4.15 5.84%
Adjusted Per Share Value based on latest NOSH - 70,213
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 123.38 116.65 117.71 117.98 113.01 110.72 125.70 -1.23%
EPS 36.53 32.41 32.66 37.51 34.29 5.54 7.88 177.24%
DPS 32.01 32.01 30.01 30.01 24.99 24.99 29.97 4.47%
NAPS 4.5209 4.4715 4.3484 4.4107 4.2583 4.2524 4.1493 5.86%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 5.25 4.94 4.56 4.54 4.20 4.20 3.90 -
P/RPS 4.26 4.24 3.87 3.85 3.71 3.80 3.10 23.53%
P/EPS 14.37 15.25 13.96 12.11 12.24 75.88 49.49 -56.05%
EY 6.96 6.56 7.16 8.26 8.17 1.32 2.02 127.61%
DY 6.10 6.48 6.58 6.61 5.95 5.95 7.69 -14.27%
P/NAPS 1.16 1.11 1.05 1.03 0.99 0.99 0.94 15.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 26/11/10 27/08/10 26/05/10 25/02/10 23/11/09 28/08/09 -
Price 5.20 5.10 4.98 4.34 4.30 4.18 4.03 -
P/RPS 4.22 4.37 4.23 3.68 3.80 3.78 3.21 19.94%
P/EPS 14.24 15.74 15.24 11.57 12.53 75.52 51.14 -57.25%
EY 7.02 6.35 6.56 8.64 7.98 1.32 1.96 133.54%
DY 6.15 6.27 6.02 6.91 5.81 5.98 7.44 -11.89%
P/NAPS 1.15 1.14 1.14 0.98 1.01 0.98 0.97 11.98%

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