[BURSA] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Announcement Date
24-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -14.3%
YoY- -52.44%
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 432,630 345,520 326,693 347,414 518,350 289,609 266,966 8.37%
PBT 215,738 155,932 151,940 163,321 348,836 146,830 126,804 9.25%
Tax -57,829 -41,474 -43,576 -42,128 -93,988 -39,733 -39,769 6.43%
NP 157,909 114,457 108,364 121,193 254,848 107,097 87,034 10.43%
-
NP to SH 153,097 111,008 108,364 121,193 254,848 106,025 87,034 9.86%
-
Tax Rate 26.81% 26.60% 28.68% 25.79% 26.94% 27.06% 31.36% -
Total Cost 274,721 231,062 218,329 226,221 263,502 182,512 179,932 7.30%
-
Net Worth 829,277 806,045 738,845 719,804 833,290 877,807 1,147,448 -5.26%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 92,141 67,170 71,069 115,589 416,645 278,832 63,482 6.40%
Div Payout % 60.19% 60.51% 65.58% 95.38% 163.49% 262.99% 72.94% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 829,277 806,045 738,845 719,804 833,290 877,807 1,147,448 -5.26%
NOSH 531,587 530,293 527,746 525,404 520,806 516,357 476,119 1.85%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 36.50% 33.13% 33.17% 34.88% 49.17% 36.98% 32.60% -
ROE 18.46% 13.77% 14.67% 16.84% 30.58% 12.08% 7.59% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 81.38 65.16 61.90 66.12 99.53 56.09 56.07 6.40%
EPS 28.80 20.93 20.53 23.07 48.93 20.53 18.28 7.86%
DPS 17.33 12.67 13.47 22.00 80.00 54.00 13.33 4.46%
NAPS 1.56 1.52 1.40 1.37 1.60 1.70 2.41 -6.98%
Adjusted Per Share Value based on latest NOSH - 531,184
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 53.46 42.69 40.37 42.93 64.05 35.79 32.99 8.37%
EPS 18.92 13.72 13.39 14.98 31.49 13.10 10.75 9.87%
DPS 11.39 8.30 8.78 14.28 51.48 34.45 7.84 6.41%
NAPS 1.0247 0.996 0.9129 0.8894 1.0296 1.0847 1.4178 -5.26%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 6.12 8.13 8.17 6.35 11.00 5.70 4.58 -
P/RPS 7.52 12.48 13.20 9.60 11.05 10.16 8.17 -1.37%
P/EPS 21.25 38.84 39.79 27.53 22.48 27.76 25.05 -2.70%
EY 4.71 2.57 2.51 3.63 4.45 3.60 3.99 2.80%
DY 2.83 1.56 1.65 3.46 7.27 9.47 2.91 -0.46%
P/NAPS 3.92 5.35 5.84 4.64 6.88 3.35 1.90 12.82%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 19/10/11 19/10/10 16/10/09 24/10/08 11/10/07 31/10/06 31/10/05 -
Price 6.41 8.35 8.49 5.15 13.20 5.95 4.54 -
P/RPS 7.88 12.82 13.71 7.79 13.26 10.61 8.10 -0.45%
P/EPS 22.26 39.89 41.35 22.33 26.98 28.98 24.84 -1.81%
EY 4.49 2.51 2.42 4.48 3.71 3.45 4.03 1.81%
DY 2.70 1.52 1.59 4.27 6.06 9.08 2.94 -1.40%
P/NAPS 4.11 5.49 6.06 3.76 8.25 3.50 1.88 13.91%

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