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

Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -9.41%
YoY- -24.08%
Quarter Report
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 111,050 107,511 107,746 117,598 119,138 118,420 117,325 -3.58%
PBT 15,435 12,375 13,042 15,419 16,836 17,149 17,616 -8.41%
Tax -3,626 -2,947 -3,133 -3,476 -3,652 -3,585 -2,762 19.83%
NP 11,809 9,428 9,909 11,943 13,184 13,564 14,854 -14.14%
-
NP to SH 11,809 9,428 9,909 11,943 13,184 13,564 14,854 -14.14%
-
Tax Rate 23.49% 23.81% 24.02% 22.54% 21.69% 20.91% 15.68% -
Total Cost 99,241 98,083 97,837 105,655 105,954 104,856 102,471 -2.10%
-
Net Worth 196,658 191,862 188,778 192,148 189,615 187,483 185,345 4.01%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,439 4,740 9,506 9,506 9,506 11,161 6,395 29.54%
Div Payout % 79.94% 50.28% 95.94% 79.60% 72.11% 82.29% 43.05% -
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 196,658 191,862 188,778 192,148 189,615 187,483 185,345 4.01%
NOSH 157,326 157,264 157,315 158,800 158,013 158,884 159,781 -1.02%
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 10.63% 8.77% 9.20% 10.16% 11.07% 11.45% 12.66% -
ROE 6.00% 4.91% 5.25% 6.22% 6.95% 7.23% 8.01% -
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 70.59 68.36 68.49 74.05 75.40 74.53 73.43 -2.58%
EPS 7.51 5.99 6.30 7.52 8.34 8.54 9.30 -13.24%
DPS 6.00 3.00 6.00 6.00 6.00 7.00 4.00 30.94%
NAPS 1.25 1.22 1.20 1.21 1.20 1.18 1.16 5.09%
Adjusted Per Share Value based on latest NOSH - 158,800
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 38.05 36.83 36.91 40.29 40.82 40.57 40.20 -3.58%
EPS 4.05 3.23 3.39 4.09 4.52 4.65 5.09 -14.09%
DPS 3.23 1.62 3.26 3.26 3.26 3.82 2.19 29.47%
NAPS 0.6738 0.6573 0.6468 0.6583 0.6496 0.6423 0.635 4.02%
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 0.71 0.70 0.67 0.54 0.54 0.57 0.83 -
P/RPS 1.01 1.02 0.98 0.73 0.72 0.76 1.13 -7.19%
P/EPS 9.46 11.68 10.64 7.18 6.47 6.68 8.93 3.90%
EY 10.57 8.56 9.40 13.93 15.45 14.98 11.20 -3.77%
DY 8.45 4.29 8.96 11.11 11.11 12.28 4.82 45.24%
P/NAPS 0.57 0.57 0.56 0.45 0.45 0.48 0.72 -14.38%
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 19/11/09 20/08/09 21/05/09 23/02/09 20/11/08 20/08/08 -
Price 0.74 0.70 0.70 0.69 0.55 0.52 0.61 -
P/RPS 1.05 1.02 1.02 0.93 0.73 0.70 0.83 16.91%
P/EPS 9.86 11.68 11.11 9.17 6.59 6.09 6.56 31.11%
EY 10.14 8.56 9.00 10.90 15.17 16.42 15.24 -23.72%
DY 8.11 4.29 8.57 8.70 10.91 13.46 6.56 15.14%
P/NAPS 0.59 0.57 0.58 0.57 0.46 0.44 0.53 7.39%

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