[PREMIER] QoQ TTM Result on 31-Dec-2008 [#4]

Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -14.51%
YoY- 9.45%
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 839,119 869,468 909,763 953,361 830,075 820,588 784,984 4.54%
PBT 7,657 8,511 8,330 7,669 9,611 9,454 9,470 -13.19%
Tax 513 313 188 245 -354 -354 -254 -
NP 8,170 8,824 8,518 7,914 9,257 9,100 9,216 -7.71%
-
NP to SH 8,170 8,824 8,518 7,914 9,257 9,100 9,216 -7.71%
-
Tax Rate -6.70% -3.68% -2.26% -3.19% 3.68% 3.74% 2.68% -
Total Cost 830,949 860,644 901,245 945,447 820,818 811,488 775,768 4.68%
-
Net Worth 177,347 0 178,498 175,417 172,530 174,510 173,126 1.61%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 177,347 0 178,498 175,417 172,530 174,510 173,126 1.61%
NOSH 328,421 3,350 335,523 338,644 336,315 334,310 335,517 -1.41%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 0.97% 1.01% 0.94% 0.83% 1.12% 1.11% 1.17% -
ROE 4.61% 0.00% 4.77% 4.51% 5.37% 5.21% 5.32% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 255.50 25,948.49 271.15 281.52 246.81 245.46 233.96 6.04%
EPS 2.49 263.34 2.54 2.34 2.75 2.72 2.75 -6.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.00 0.532 0.518 0.513 0.522 0.516 3.07%
Adjusted Per Share Value based on latest NOSH - 338,644
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 249.00 258.00 269.96 282.90 246.31 243.50 232.93 4.54%
EPS 2.42 2.62 2.53 2.35 2.75 2.70 2.73 -7.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5263 0.00 0.5297 0.5205 0.512 0.5178 0.5137 1.62%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.24 0.23 0.17 0.16 0.16 0.17 0.16 -
P/RPS 0.09 0.00 0.06 0.06 0.06 0.07 0.07 18.22%
P/EPS 9.65 0.09 6.70 6.85 5.81 6.25 5.82 40.04%
EY 10.37 1,144.98 14.93 14.61 17.20 16.01 17.17 -28.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.00 0.32 0.31 0.31 0.33 0.31 26.27%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 28/05/09 27/02/09 26/11/08 28/08/08 23/05/08 -
Price 0.25 0.25 0.19 0.16 0.14 0.16 0.18 -
P/RPS 0.10 0.00 0.07 0.06 0.06 0.07 0.08 16.02%
P/EPS 10.05 0.09 7.48 6.85 5.09 5.88 6.55 32.99%
EY 9.95 1,053.38 13.36 14.61 19.66 17.01 15.26 -24.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.00 0.36 0.31 0.27 0.31 0.35 19.96%

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