[MEDIA] QoQ TTM Result on 30-Sep-2011 [#3]

Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -7.73%
YoY- -36.26%
Quarter Report
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,629,179 1,603,228 1,622,133 1,604,600 1,603,885 1,577,160 1,546,643 3.53%
PBT 276,598 259,991 278,828 260,209 281,829 284,205 295,311 -4.27%
Tax -68,942 -64,619 -69,682 -37,278 -39,315 -46,878 -46,285 30.45%
NP 207,656 195,372 209,146 222,931 242,514 237,327 249,026 -11.41%
-
NP to SH 205,439 193,117 207,144 220,804 239,301 231,515 242,294 -10.42%
-
Tax Rate 24.92% 24.85% 24.99% 14.33% 13.95% 16.49% 15.67% -
Total Cost 1,421,523 1,407,856 1,412,987 1,381,669 1,361,371 1,339,833 1,297,617 6.27%
-
Net Worth 145,583,776 1,392,420 1,340,122 1,350,479 1,378,863 1,315,403 985,978 2702.11%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 168,796 167,898 167,898 174,577 129,961 98,592 98,592 43.16%
Div Payout % 82.16% 86.94% 81.05% 79.06% 54.31% 42.59% 40.69% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 145,583,776 1,392,420 1,340,122 1,350,479 1,378,863 1,315,403 985,978 2702.11%
NOSH 1,075,530 1,071,752 1,049,594 1,050,629 1,045,623 1,035,505 985,978 5.97%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.75% 12.19% 12.89% 13.89% 15.12% 15.05% 16.10% -
ROE 0.14% 13.87% 15.46% 16.35% 17.35% 17.60% 24.57% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 151.48 149.59 154.55 152.73 153.39 152.31 156.86 -2.30%
EPS 19.10 18.02 19.74 21.02 22.89 22.36 24.57 -15.46%
DPS 15.69 15.67 16.00 16.62 12.43 9.52 10.00 35.06%
NAPS 135.36 1.2992 1.2768 1.2854 1.3187 1.2703 1.00 2544.18%
Adjusted Per Share Value based on latest NOSH - 1,050,629
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 148.98 146.61 148.34 146.74 146.67 144.23 141.44 3.52%
EPS 18.79 17.66 18.94 20.19 21.88 21.17 22.16 -10.42%
DPS 15.44 15.35 15.35 15.96 11.88 9.02 9.02 43.14%
NAPS 133.132 1.2733 1.2255 1.235 1.2609 1.2029 0.9016 2702.21%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.21 2.68 2.60 2.20 2.90 2.57 2.60 -
P/RPS 1.46 1.79 1.68 1.44 1.89 1.69 1.66 -8.20%
P/EPS 11.57 14.87 13.17 10.47 12.67 11.49 10.58 6.15%
EY 8.64 6.72 7.59 9.55 7.89 8.70 9.45 -5.80%
DY 7.10 5.85 6.15 7.55 4.29 3.70 3.85 50.43%
P/NAPS 0.02 2.06 2.04 1.71 2.20 2.02 2.60 -96.11%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 14/08/12 16/05/12 23/02/12 18/11/11 24/08/11 12/05/11 23/02/11 -
Price 2.45 2.40 2.71 2.60 2.76 2.68 2.39 -
P/RPS 1.62 1.60 1.75 1.70 1.80 1.76 1.52 4.34%
P/EPS 12.83 13.32 13.73 12.37 12.06 11.99 9.73 20.26%
EY 7.80 7.51 7.28 8.08 8.29 8.34 10.28 -16.82%
DY 6.41 6.53 5.90 6.39 4.50 3.55 4.18 33.01%
P/NAPS 0.02 1.85 2.12 2.02 2.09 2.11 2.39 -95.89%

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