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

Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 0.45%
YoY- 74.06%
Quarter Report
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 65,099 60,581 55,329 52,023 50,232 47,778 44,191 29.49%
PBT 56,368 53,897 49,161 47,642 47,427 46,274 29,559 53.83%
Tax -569 -551 0 0 0 0 0 -
NP 55,799 53,346 49,161 47,642 47,427 46,274 29,559 52.80%
-
NP to SH 55,799 53,346 49,161 47,642 47,427 46,274 29,559 52.80%
-
Tax Rate 1.01% 1.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 9,300 7,235 6,168 4,381 2,805 1,504 14,632 -26.09%
-
Net Worth 551,027 529,329 533,918 512,157 442,837 445,895 436,378 16.84%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 34,628 41,077 38,541 24,027 41,192 34,743 21,800 36.17%
Div Payout % 62.06% 77.00% 78.40% 50.43% 86.85% 75.08% 73.75% -
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 551,027 529,329 533,918 512,157 442,837 445,895 436,378 16.84%
NOSH 519,836 529,329 518,367 492,459 429,939 428,745 427,821 13.88%
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 85.71% 88.06% 88.85% 91.58% 94.42% 96.85% 66.89% -
ROE 10.13% 10.08% 9.21% 9.30% 10.71% 10.38% 6.77% -
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 12.52 11.44 10.67 10.56 11.68 11.14 10.33 13.68%
EPS 10.73 10.08 9.48 9.67 11.03 10.79 6.91 34.13%
DPS 6.66 7.76 7.44 4.88 9.60 8.10 5.10 19.49%
NAPS 1.06 1.00 1.03 1.04 1.03 1.04 1.02 2.59%
Adjusted Per Share Value based on latest NOSH - 492,459
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 7.75 7.21 6.58 6.19 5.98 5.68 5.26 29.51%
EPS 6.64 6.35 5.85 5.67 5.64 5.51 3.52 52.72%
DPS 4.12 4.89 4.59 2.86 4.90 4.13 2.59 36.30%
NAPS 0.6556 0.6298 0.6353 0.6094 0.5269 0.5305 0.5192 16.84%
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 1.04 0.99 0.96 0.92 0.91 0.94 0.93 -
P/RPS 8.30 8.65 8.99 8.71 7.79 8.44 9.00 -5.25%
P/EPS 9.69 9.82 10.12 9.51 8.25 8.71 13.46 -19.69%
EY 10.32 10.18 9.88 10.52 12.12 11.48 7.43 24.51%
DY 6.41 7.84 7.75 5.30 10.55 8.62 5.48 11.02%
P/NAPS 0.98 0.99 0.93 0.88 0.88 0.90 0.91 5.06%
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 31/05/10 25/02/10 24/11/09 25/08/09 21/05/09 25/02/09 24/11/08 -
Price 1.03 0.98 0.98 0.94 0.95 0.92 0.87 -
P/RPS 8.22 8.56 9.18 8.90 8.13 8.26 8.42 -1.59%
P/EPS 9.60 9.72 10.33 9.72 8.61 8.52 12.59 -16.55%
EY 10.42 10.28 9.68 10.29 11.61 11.73 7.94 19.88%
DY 6.47 7.92 7.59 5.19 10.11 8.81 5.86 6.83%
P/NAPS 0.97 0.98 0.95 0.90 0.92 0.88 0.85 9.21%

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