[TM] QoQ TTM Result on 30-Jun-2009 [#2]

Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -2.4%
YoY- -85.68%
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 8,627,459 8,607,991 8,833,218 8,794,153 8,774,374 8,674,917 8,281,627 2.76%
PBT 1,182,853 921,588 921,785 565,908 335,877 353,803 300,980 149.24%
Tax -294,880 -248,310 -242,719 -225,353 28,281 547,375 1,058,254 -
NP 887,973 673,278 679,066 340,555 364,158 901,178 1,359,234 -24.72%
-
NP to SH 858,232 643,026 637,582 292,695 299,897 791,865 1,219,521 -20.89%
-
Tax Rate 24.93% 26.94% 26.33% 39.82% -8.42% -154.71% -351.60% -
Total Cost 7,739,486 7,934,713 8,154,152 8,453,598 8,410,216 7,773,739 6,922,393 7.72%
-
Net Worth 7,508,699 6,994,082 6,764,670 6,768,885 10,123,657 10,181,233 10,385,262 -19.45%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 811,051 811,051 839,225 839,225 904,209 904,209 3,411,697 -61.65%
Div Payout % 94.50% 126.13% 131.63% 286.72% 301.51% 114.19% 279.76% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 7,508,699 6,994,082 6,764,670 6,768,885 10,123,657 10,181,233 10,385,262 -19.45%
NOSH 3,520,912 3,546,874 3,511,196 3,499,578 3,467,124 3,433,458 3,454,499 1.27%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.29% 7.82% 7.69% 3.87% 4.15% 10.39% 16.41% -
ROE 11.43% 9.19% 9.43% 4.32% 2.96% 7.78% 11.74% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 245.03 242.69 251.57 251.29 253.07 252.66 239.73 1.46%
EPS 24.38 18.13 18.16 8.36 8.65 23.06 35.30 -21.88%
DPS 23.00 22.87 23.90 24.25 26.25 26.25 99.00 -62.24%
NAPS 2.1326 1.9719 1.9266 1.9342 2.9199 2.9653 3.0063 -20.47%
Adjusted Per Share Value based on latest NOSH - 3,499,578
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 224.81 224.30 230.17 229.15 228.64 226.04 215.80 2.76%
EPS 22.36 16.76 16.61 7.63 7.81 20.63 31.78 -20.91%
DPS 21.13 21.13 21.87 21.87 23.56 23.56 88.90 -61.66%
NAPS 1.9566 1.8225 1.7627 1.7638 2.6379 2.6529 2.7061 -19.45%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 3.44 3.06 3.07 2.93 1.76 1.54 1.64 -
P/RPS 1.40 1.26 1.22 1.17 0.70 0.61 0.68 61.90%
P/EPS 14.11 16.88 16.91 35.03 20.35 6.68 4.65 109.73%
EY 7.09 5.92 5.91 2.85 4.91 14.98 21.53 -52.34%
DY 6.69 7.47 7.79 8.28 14.91 17.05 60.37 -76.95%
P/NAPS 1.61 1.55 1.59 1.51 0.60 0.52 0.55 104.76%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 22/02/10 20/11/09 21/08/09 21/05/09 24/02/09 11/11/08 -
Price 3.26 3.35 3.02 3.05 1.90 1.67 1.65 -
P/RPS 1.33 1.38 1.20 1.21 0.75 0.66 0.69 54.94%
P/EPS 13.37 18.48 16.63 36.47 21.97 7.24 4.67 101.75%
EY 7.48 5.41 6.01 2.74 4.55 13.81 21.40 -50.41%
DY 7.06 6.83 7.91 7.95 13.82 15.72 60.00 -76.01%
P/NAPS 1.53 1.70 1.57 1.58 0.65 0.56 0.55 97.92%

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