[ENG] QoQ TTM Result on 30-Jun-2008 [#2]

Announcement Date
14-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 55.17%
YoY- 8256.91%
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 496,480 554,861 583,060 578,867 552,186 500,590 453,595 6.20%
PBT 23,633 41,672 59,960 54,588 32,474 12,623 -341 -
Tax -8,471 -12,767 -10,404 -6,480 -560 6,520 5,115 -
NP 15,162 28,905 49,556 48,108 31,914 19,143 4,774 115.91%
-
NP to SH 13,238 24,473 41,028 39,561 25,495 14,796 3,217 156.57%
-
Tax Rate 35.84% 30.64% 17.35% 11.87% 1.72% -51.65% - -
Total Cost 481,318 525,956 533,504 530,759 520,272 481,447 448,821 4.76%
-
Net Worth 143,639 195,490 203,709 195,557 199,294 185,698 173,353 -11.77%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 7,068 7,068 14,290 14,290 10,713 10,713 7,573 -4.49%
Div Payout % 53.39% 28.88% 34.83% 36.12% 42.02% 72.41% 235.42% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 143,639 195,490 203,709 195,557 199,294 185,698 173,353 -11.77%
NOSH 83,999 116,363 119,128 119,242 118,627 119,037 120,384 -21.31%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 3.05% 5.21% 8.50% 8.31% 5.78% 3.82% 1.05% -
ROE 9.22% 12.52% 20.14% 20.23% 12.79% 7.97% 1.86% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 591.05 476.83 489.44 485.45 465.48 420.53 376.79 34.96%
EPS 15.76 21.03 34.44 33.18 21.49 12.43 2.67 226.25%
DPS 8.41 6.07 12.00 12.00 9.00 9.00 6.29 21.34%
NAPS 1.71 1.68 1.71 1.64 1.68 1.56 1.44 12.12%
Adjusted Per Share Value based on latest NOSH - 119,242
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 438.81 490.41 515.33 511.62 488.04 442.44 400.90 6.20%
EPS 11.70 21.63 36.26 34.97 22.53 13.08 2.84 156.76%
DPS 6.25 6.25 12.63 12.63 9.47 9.47 6.69 -4.43%
NAPS 1.2695 1.7278 1.8005 1.7284 1.7614 1.6413 1.5322 -11.77%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.51 0.61 1.20 1.19 1.20 1.30 1.31 -
P/RPS 0.09 0.13 0.25 0.25 0.26 0.31 0.35 -59.52%
P/EPS 3.24 2.90 3.48 3.59 5.58 10.46 49.02 -83.62%
EY 30.90 34.48 28.70 27.88 17.91 9.56 2.04 511.17%
DY 16.50 9.96 10.00 10.08 7.50 6.92 4.80 127.59%
P/NAPS 0.30 0.36 0.70 0.73 0.71 0.83 0.91 -52.24%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 26/02/09 12/11/08 14/08/08 21/05/08 26/02/08 15/11/07 -
Price 0.90 0.56 0.91 1.38 1.55 1.41 1.57 -
P/RPS 0.15 0.12 0.19 0.28 0.33 0.34 0.42 -49.63%
P/EPS 5.71 2.66 2.64 4.16 7.21 11.34 58.75 -78.83%
EY 17.51 37.56 37.85 24.04 13.87 8.82 1.70 372.72%
DY 9.35 10.85 13.19 8.70 5.81 6.38 4.01 75.74%
P/NAPS 0.53 0.33 0.53 0.84 0.92 0.90 1.09 -38.13%

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