[RVIEW] QoQ TTM Result on 31-Mar-2009 [#1]

Announcement Date
27-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -18.76%
YoY- -49.44%
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 21,942 20,778 21,408 22,535 26,283 29,628 29,433 -17.73%
PBT 18,592 14,565 14,617 14,196 16,286 21,716 24,262 -16.21%
Tax -3,367 -3,948 -4,041 -4,450 -4,290 -5,111 -5,058 -23.70%
NP 15,225 10,617 10,576 9,746 11,996 16,605 19,204 -14.30%
-
NP to SH 15,225 10,617 10,576 9,746 11,996 16,605 19,204 -14.30%
-
Tax Rate 18.11% 27.11% 27.65% 31.35% 26.34% 23.54% 20.85% -
Total Cost 6,717 10,161 10,832 12,789 14,287 13,023 10,229 -24.39%
-
Net Worth 129,638 166,507 129,737 161,573 18,252,001 162,842 159,507 -12.87%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,725 679,216 683,056 683,003 683,003 13,361 12,322 -14.56%
Div Payout % 63.88% 6,397.44% 6,458.56% 7,008.04% 5,693.59% 80.47% 64.17% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 129,638 166,507 129,737 161,573 18,252,001 162,842 159,507 -12.87%
NOSH 64,819 64,788 64,868 64,888 7,605,000 64,877 64,840 -0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 69.39% 51.10% 49.40% 43.25% 45.64% 56.04% 65.25% -
ROE 11.74% 6.38% 8.15% 6.03% 0.07% 10.20% 12.04% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 33.85 32.07 33.00 34.73 0.35 45.67 45.39 -17.71%
EPS 23.49 16.39 16.30 15.02 0.16 25.59 29.62 -14.28%
DPS 15.00 1,048.36 1,052.99 1,052.57 8.98 20.60 19.00 -14.54%
NAPS 2.00 2.57 2.00 2.49 2.40 2.51 2.46 -12.85%
Adjusted Per Share Value based on latest NOSH - 64,888
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 33.83 32.04 33.01 34.75 40.53 45.69 45.39 -17.75%
EPS 23.48 16.37 16.31 15.03 18.50 25.61 29.61 -14.29%
DPS 15.00 1,047.36 1,053.28 1,053.20 1,053.20 20.60 19.00 -14.54%
NAPS 1.999 2.5676 2.0006 2.4915 281.4476 2.511 2.4596 -12.87%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.38 2.12 2.09 1.79 1.61 2.10 2.46 -
P/RPS 7.03 6.61 6.33 5.15 465.85 4.60 5.42 18.87%
P/EPS 10.13 12.94 12.82 11.92 1,020.68 8.20 8.31 14.07%
EY 9.87 7.73 7.80 8.39 0.10 12.19 12.04 -12.37%
DY 6.30 494.51 503.82 588.03 5.58 9.81 7.72 -12.64%
P/NAPS 1.19 0.82 1.05 0.72 0.67 0.84 1.00 12.26%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 23/10/09 24/07/09 27/04/09 27/02/09 29/10/08 28/07/08 -
Price 2.40 2.18 2.05 1.90 1.80 1.48 2.30 -
P/RPS 7.09 6.80 6.21 5.47 520.83 3.24 5.07 24.97%
P/EPS 10.22 13.30 12.57 12.65 1,141.13 5.78 7.77 19.98%
EY 9.79 7.52 7.95 7.91 0.09 17.29 12.88 -16.67%
DY 6.25 480.90 513.65 553.99 4.99 13.92 8.26 -16.92%
P/NAPS 1.20 0.85 1.03 0.76 0.75 0.59 0.93 18.46%

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