[MISC] QoQ TTM Result on 30-Sep-2006 [#2]

Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 2.51%
YoY- -41.51%
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 11,401,430 11,198,945 11,179,459 11,120,598 10,866,180 10,747,080 10,737,565 4.09%
PBT 3,006,992 2,930,309 2,891,285 2,742,244 2,674,016 2,900,793 4,381,651 -22.25%
Tax -47,972 -33,381 -27,661 -28,635 -25,293 -30,190 5,343 -
NP 2,959,020 2,896,928 2,863,624 2,713,609 2,648,723 2,870,603 4,386,994 -23.14%
-
NP to SH 2,905,419 2,852,023 2,816,561 2,675,249 2,609,836 2,822,573 4,358,767 -23.74%
-
Tax Rate 1.60% 1.14% 0.96% 1.04% 0.95% 1.04% -0.12% -
Total Cost 8,442,410 8,302,017 8,315,835 8,406,989 8,217,457 7,876,477 6,350,571 20.96%
-
Net Worth 19,460,062 18,894,427 18,562,229 18,454,281 18,634,774 17,331,190 14,846,124 19.83%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 1,115,937 1,115,937 1,115,890 1,115,890 930,002 930,002 930,162 12.94%
Div Payout % 38.41% 39.13% 39.62% 41.71% 35.63% 32.95% 21.34% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 19,460,062 18,894,427 18,562,229 18,454,281 18,634,774 17,331,190 14,846,124 19.83%
NOSH 3,720,853 3,719,375 3,719,885 3,720,621 3,719,515 3,719,139 3,711,531 0.16%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 25.95% 25.87% 25.62% 24.40% 24.38% 26.71% 40.86% -
ROE 14.93% 15.09% 15.17% 14.50% 14.01% 16.29% 29.36% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 306.42 301.10 300.53 298.89 292.14 288.97 289.30 3.91%
EPS 78.08 76.68 75.72 71.90 70.17 75.89 117.44 -23.88%
DPS 30.00 30.00 30.00 30.00 25.00 25.01 25.06 12.78%
NAPS 5.23 5.08 4.99 4.96 5.01 4.66 4.00 19.63%
Adjusted Per Share Value based on latest NOSH - 3,720,621
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 255.42 250.88 250.45 249.13 243.43 240.76 240.55 4.09%
EPS 65.09 63.89 63.10 59.93 58.47 63.23 97.65 -23.75%
DPS 25.00 25.00 25.00 25.00 20.83 20.83 20.84 12.93%
NAPS 4.3595 4.2328 4.1584 4.1342 4.1746 3.8826 3.3259 19.83%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 9.80 9.15 8.80 8.60 7.70 9.50 9.95 -
P/RPS 3.20 3.04 2.93 2.88 2.64 3.29 3.44 -4.71%
P/EPS 12.55 11.93 11.62 11.96 10.97 12.52 8.47 30.06%
EY 7.97 8.38 8.60 8.36 9.11 7.99 11.80 -23.07%
DY 3.06 3.28 3.41 3.49 3.25 2.63 2.52 13.85%
P/NAPS 1.87 1.80 1.76 1.73 1.54 2.04 2.49 -17.42%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 10/05/07 28/02/07 23/11/06 14/08/06 10/05/06 27/02/06 -
Price 9.40 9.70 9.00 9.10 8.80 8.55 9.65 -
P/RPS 3.07 3.22 2.99 3.04 3.01 2.96 3.34 -5.47%
P/EPS 12.04 12.65 11.89 12.66 12.54 11.27 8.22 29.06%
EY 8.31 7.91 8.41 7.90 7.97 8.88 12.17 -22.51%
DY 3.19 3.09 3.33 3.30 2.84 2.92 2.60 14.65%
P/NAPS 1.80 1.91 1.80 1.83 1.76 1.83 2.41 -17.72%

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