[PLUS] QoQ TTM Result on 30-Sep-2006 [#3]

Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 9.03%
YoY- -4.6%
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 2,158,449 2,099,602 2,090,636 1,967,981 1,871,463 1,781,014 1,671,323 18.64%
PBT 1,133,864 1,084,166 1,107,712 1,028,088 943,421 871,825 1,071,460 3.85%
Tax -14,059 -7,415 -2,839 -7,244 -7,149 -8,702 -7,709 49.43%
NP 1,119,805 1,076,751 1,104,873 1,020,844 936,272 863,123 1,063,751 3.49%
-
NP to SH 1,119,871 1,076,768 1,104,873 1,020,844 936,272 863,123 1,063,751 3.49%
-
Tax Rate 1.24% 0.68% 0.26% 0.70% 0.76% 1.00% 0.72% -
Total Cost 1,038,644 1,022,851 985,763 947,137 935,191 917,891 607,572 43.11%
-
Net Worth 4,948,421 4,800,315 4,500,074 4,449,078 4,446,639 4,451,894 4,149,538 12.49%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 674,854 624,761 624,761 699,737 449,788 400,131 400,131 41.82%
Div Payout % 60.26% 58.02% 56.55% 68.54% 48.04% 46.36% 37.62% -
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 4,948,421 4,800,315 4,500,074 4,449,078 4,446,639 4,451,894 4,149,538 12.49%
NOSH 4,998,405 5,000,328 5,000,083 4,998,964 4,996,224 5,002,129 4,999,444 -0.01%
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 51.88% 51.28% 52.85% 51.87% 50.03% 48.46% 63.65% -
ROE 22.63% 22.43% 24.55% 22.95% 21.06% 19.39% 25.64% -
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 43.18 41.99 41.81 39.37 37.46 35.61 33.43 18.65%
EPS 22.40 21.53 22.10 20.42 18.74 17.26 21.28 3.48%
DPS 13.50 12.50 12.50 14.00 9.00 8.00 8.00 41.87%
NAPS 0.99 0.96 0.90 0.89 0.89 0.89 0.83 12.50%
Adjusted Per Share Value based on latest NOSH - 4,998,964
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 43.17 41.99 41.81 39.36 37.43 35.62 33.43 18.64%
EPS 22.40 21.54 22.10 20.42 18.73 17.26 21.28 3.48%
DPS 13.50 12.50 12.50 14.00 9.00 8.00 8.00 41.87%
NAPS 0.9897 0.9601 0.90 0.8898 0.8894 0.8904 0.8299 12.49%
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 3.20 3.02 2.81 2.80 2.67 2.77 3.06 -
P/RPS 7.41 7.19 6.72 7.11 7.13 7.78 9.15 -13.15%
P/EPS 14.28 14.02 12.72 13.71 14.25 16.05 14.38 -0.46%
EY 7.00 7.13 7.86 7.29 7.02 6.23 6.95 0.48%
DY 4.22 4.14 4.45 5.00 3.37 2.89 2.61 37.87%
P/NAPS 3.23 3.15 3.12 3.15 3.00 3.11 3.69 -8.51%
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 22/08/07 29/05/07 27/02/07 23/11/06 22/08/06 30/05/06 27/02/06 -
Price 3.06 3.04 3.02 2.91 2.70 2.69 2.80 -
P/RPS 7.09 7.24 7.22 7.39 7.21 7.56 8.38 -10.57%
P/EPS 13.66 14.12 13.67 14.25 14.41 15.59 13.16 2.52%
EY 7.32 7.08 7.32 7.02 6.94 6.41 7.60 -2.47%
DY 4.41 4.11 4.14 4.81 3.33 2.97 2.86 33.57%
P/NAPS 3.09 3.17 3.36 3.27 3.03 3.02 3.37 -5.63%

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