[TM] YoY Annual (Unaudited) Result on 31-Dec-2007 [#4]

Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
YoY- 23.15%
View:
Show?
Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 8,791,002 8,607,991 8,674,917 8,295,953 16,399,158 13,942,370 13,250,900 -6.60%
PBT 1,360,192 921,588 353,803 918,670 3,133,231 1,520,400 3,172,839 -13.15%
Tax -115,182 -248,310 547,375 1,712,927 -830,917 -664,911 -559,379 -23.14%
NP 1,245,010 673,278 901,178 2,631,597 2,302,314 855,489 2,613,460 -11.62%
-
NP to SH 1,206,448 643,026 791,865 2,547,692 2,068,775 811,335 2,613,460 -12.08%
-
Tax Rate 8.47% 26.94% -154.71% -186.46% 26.52% 43.73% 17.63% -
Total Cost 7,545,992 7,934,713 7,773,739 5,664,356 14,096,844 13,086,881 10,637,440 -5.55%
-
Net Worth 7,689,237 6,928,868 10,209,205 19,713,109 19,874,823 18,992,303 15,196,836 -10.72%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 928,858 808,174 903,758 3,869,478 1,560,059 1,187,337 1,002,606 -1.26%
Div Payout % 76.99% 125.68% 114.13% 151.88% 75.41% 146.34% 38.36% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 7,689,237 6,928,868 10,209,205 19,713,109 19,874,823 18,992,303 15,196,836 -10.72%
NOSH 3,558,843 3,513,803 3,442,891 3,424,317 3,391,434 3,392,391 3,342,020 1.05%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 14.16% 7.82% 10.39% 31.72% 14.04% 6.14% 19.72% -
ROE 15.69% 9.28% 7.76% 12.92% 10.41% 4.27% 17.20% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 247.02 244.98 251.97 242.27 483.55 410.99 396.49 -7.58%
EPS 33.90 18.30 23.00 74.40 61.00 23.90 78.20 -12.99%
DPS 26.10 23.00 26.25 113.00 46.00 35.00 30.00 -2.29%
NAPS 2.1606 1.9719 2.9653 5.7568 5.8603 5.5985 4.5472 -11.65%
Adjusted Per Share Value based on latest NOSH - 3,444,546
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 229.07 224.30 226.04 216.17 427.32 363.30 345.28 -6.60%
EPS 31.44 16.76 20.63 66.39 53.91 21.14 68.10 -12.08%
DPS 24.20 21.06 23.55 100.83 40.65 30.94 26.13 -1.27%
NAPS 2.0036 1.8055 2.6602 5.1367 5.1788 4.9489 3.9599 -10.72%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 3.51 3.06 1.54 5.60 4.88 4.78 5.80 -
P/RPS 1.42 1.25 0.61 2.31 1.01 1.16 1.46 -0.46%
P/EPS 10.35 16.72 6.70 7.53 8.00 19.99 7.42 5.70%
EY 9.66 5.98 14.94 13.29 12.50 5.00 13.48 -5.39%
DY 7.44 7.52 17.05 20.18 9.43 7.32 5.17 6.25%
P/NAPS 1.62 1.55 0.52 0.97 0.83 0.85 1.28 4.00%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 22/02/10 24/02/09 26/02/08 23/02/07 28/02/06 24/02/05 -
Price 3.85 3.35 1.67 5.70 5.45 4.95 5.30 -
P/RPS 1.56 1.37 0.66 2.35 1.13 1.20 1.34 2.56%
P/EPS 11.36 18.31 7.26 7.66 8.93 20.70 6.78 8.97%
EY 8.81 5.46 13.77 13.05 11.19 4.83 14.75 -8.22%
DY 6.78 6.87 15.72 19.82 8.44 7.07 5.66 3.05%
P/NAPS 1.78 1.70 0.56 0.99 0.93 0.88 1.17 7.24%

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