[MCEMENT] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 3.47%
YoY- -6.69%
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 2,744,637 2,802,434 2,733,221 2,527,617 2,276,938 2,478,164 2,519,177 1.43%
PBT 366,409 459,758 441,144 360,225 334,137 423,908 357,794 0.39%
Tax -91,258 -117,957 -116,668 -94,244 -51,838 -39,434 -26,521 22.85%
NP 275,150 341,801 324,476 265,981 282,298 384,473 331,273 -3.04%
-
NP to SH 274,748 341,286 324,377 267,278 286,433 390,201 331,405 -3.07%
-
Tax Rate 24.91% 25.66% 26.45% 26.16% 15.51% 9.30% 7.41% -
Total Cost 2,469,486 2,460,633 2,408,745 2,261,636 1,994,640 2,093,690 2,187,904 2.03%
-
Net Worth 3,126,877 3,177,859 3,135,374 3,066,343 3,133,218 3,207,250 3,036,939 0.48%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 294,560 90,634 271,902 271,808 181,143 3,402 169,661 9.62%
Div Payout % 107.21% 26.56% 83.82% 101.69% 63.24% 0.87% 51.19% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 3,126,877 3,177,859 3,135,374 3,066,343 3,133,218 3,207,250 3,036,939 0.48%
NOSH 849,695 849,695 849,695 849,402 849,110 850,729 848,307 0.02%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 10.03% 12.20% 11.87% 10.52% 12.40% 15.51% 13.15% -
ROE 8.79% 10.74% 10.35% 8.72% 9.14% 12.17% 10.91% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 323.01 329.82 321.67 297.58 268.16 291.30 296.97 1.41%
EPS 32.40 40.13 38.13 31.47 33.73 45.87 39.07 -3.07%
DPS 34.67 10.67 32.00 32.00 21.33 0.40 20.00 9.59%
NAPS 3.68 3.74 3.69 3.61 3.69 3.77 3.58 0.46%
Adjusted Per Share Value based on latest NOSH - 848,833
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 205.18 209.50 204.33 188.96 170.22 185.26 188.33 1.43%
EPS 20.54 25.51 24.25 19.98 21.41 29.17 24.78 -3.07%
DPS 22.02 6.78 20.33 20.32 13.54 0.25 12.68 9.63%
NAPS 2.3376 2.3757 2.3439 2.2923 2.3423 2.3977 2.2704 0.48%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 10.30 9.42 8.90 6.56 7.89 6.27 3.68 -
P/RPS 3.19 2.86 2.77 2.20 2.94 2.15 1.24 17.04%
P/EPS 31.85 23.45 23.31 20.85 23.39 13.67 9.42 22.50%
EY 3.14 4.26 4.29 4.80 4.28 7.32 10.62 -18.37%
DY 3.37 1.13 3.60 4.88 2.70 0.06 5.43 -7.63%
P/NAPS 2.80 2.52 2.41 1.82 2.14 1.66 1.03 18.12%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 18/11/14 19/11/13 22/11/12 22/11/11 29/11/10 19/11/09 14/11/08 -
Price 10.14 9.85 9.62 6.59 7.90 6.20 3.06 -
P/RPS 3.14 2.99 2.99 2.21 2.95 2.13 1.03 20.40%
P/EPS 31.36 24.52 25.20 20.94 23.42 13.52 7.83 26.00%
EY 3.19 4.08 3.97 4.77 4.27 7.40 12.77 -20.63%
DY 3.42 1.08 3.33 4.86 2.70 0.06 6.54 -10.23%
P/NAPS 2.76 2.63 2.61 1.83 2.14 1.64 0.85 21.67%

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