[MCEMENT] QoQ TTM Result on 31-Mar-2011 [#1]

Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 1.32%
YoY- -18.88%
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 2,552,564 2,512,897 2,455,461 2,379,239 2,324,888 2,332,187 2,382,415 4.69%
PBT 414,647 364,963 369,891 357,227 345,397 374,586 398,916 2.60%
Tax -97,000 -86,105 -72,953 -62,536 -54,301 -45,002 -42,520 73.03%
NP 317,647 278,858 296,938 294,691 291,096 329,584 356,396 -7.36%
-
NP to SH 317,845 280,972 300,818 299,247 295,338 334,402 360,205 -7.98%
-
Tax Rate 23.39% 23.59% 19.72% 17.51% 15.72% 12.01% 10.66% -
Total Cost 2,234,917 2,234,039 2,158,523 2,084,548 2,033,792 2,002,603 2,026,019 6.74%
-
Net Worth 3,113,280 3,064,288 3,053,867 3,058,091 3,076,444 3,143,328 3,118,428 -0.10%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 288,979 288,667 288,909 289,022 288,318 398,623 458,524 -26.42%
Div Payout % 90.92% 102.74% 96.04% 96.58% 97.62% 119.20% 127.30% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 3,113,280 3,064,288 3,053,867 3,058,091 3,076,444 3,143,328 3,118,428 -0.10%
NOSH 850,623 848,833 848,296 851,836 847,505 851,850 849,707 0.07%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 12.44% 11.10% 12.09% 12.39% 12.52% 14.13% 14.96% -
ROE 10.21% 9.17% 9.85% 9.79% 9.60% 10.64% 11.55% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 300.08 296.04 289.46 279.31 274.32 273.78 280.38 4.61%
EPS 37.37 33.10 35.46 35.13 34.85 39.26 42.39 -8.03%
DPS 34.00 34.00 34.00 34.00 34.00 47.00 54.00 -26.47%
NAPS 3.66 3.61 3.60 3.59 3.63 3.69 3.67 -0.18%
Adjusted Per Share Value based on latest NOSH - 851,836
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 190.82 187.86 183.57 177.87 173.80 174.35 178.10 4.69%
EPS 23.76 21.00 22.49 22.37 22.08 25.00 26.93 -7.98%
DPS 21.60 21.58 21.60 21.61 21.55 29.80 34.28 -26.44%
NAPS 2.3274 2.2908 2.283 2.2862 2.2999 2.3499 2.3313 -0.11%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 7.00 6.56 7.45 7.40 7.67 7.89 6.79 -
P/RPS 2.33 2.22 2.57 2.65 2.80 2.88 2.42 -2.48%
P/EPS 18.73 19.82 21.01 21.06 22.01 20.10 16.02 10.94%
EY 5.34 5.05 4.76 4.75 4.54 4.98 6.24 -9.83%
DY 4.86 5.18 4.56 4.59 4.43 5.96 7.95 -27.90%
P/NAPS 1.91 1.82 2.07 2.06 2.11 2.14 1.85 2.14%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 22/02/12 22/11/11 24/08/11 24/05/11 23/02/11 29/11/10 25/08/10 -
Price 7.37 6.59 7.01 7.47 7.32 7.90 6.95 -
P/RPS 2.46 2.23 2.42 2.67 2.67 2.89 2.48 -0.53%
P/EPS 19.72 19.91 19.77 21.26 21.01 20.12 16.39 13.08%
EY 5.07 5.02 5.06 4.70 4.76 4.97 6.10 -11.57%
DY 4.61 5.16 4.85 4.55 4.64 5.95 7.77 -29.32%
P/NAPS 2.01 1.83 1.95 2.08 2.02 2.14 1.89 4.17%

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