[TM] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -24.4%
YoY- 25.07%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 10,076,886 9,617,582 8,763,506 8,551,642 8,468,720 8,230,248 8,125,116 3.64%
PBT 942,862 969,760 868,898 1,039,068 900,418 476,208 882,438 1.10%
Tax -54,034 264,470 -245,472 -274,198 -281,770 1,263,686 1,850,646 -
NP 888,828 1,234,230 623,426 764,870 618,648 1,739,894 2,733,084 -17.05%
-
NP to SH 854,168 1,198,156 581,088 734,654 587,410 1,585,750 2,593,430 -16.88%
-
Tax Rate 5.73% -27.27% 28.25% 26.39% 31.29% -265.36% -209.72% -
Total Cost 9,188,058 8,383,352 8,140,080 7,786,772 7,850,072 6,490,354 5,392,032 9.28%
-
Net Worth 6,847,651 7,747,476 6,691,478 7,313,692 6,762,907 10,749,462 20,334,539 -16.57%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 701,075 703,109 703,044 918,317 699,297 823,766 1,774,452 -14.32%
Div Payout % 82.08% 58.68% 120.99% 125.00% 119.05% 51.95% 68.42% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 6,847,651 7,747,476 6,691,478 7,313,692 6,762,907 10,749,462 20,334,539 -16.57%
NOSH 3,576,918 3,587,293 3,586,962 3,531,990 3,496,488 3,432,359 3,412,407 0.78%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 8.82% 12.83% 7.11% 8.94% 7.31% 21.14% 33.64% -
ROE 12.47% 15.47% 8.68% 10.04% 8.69% 14.75% 12.75% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 281.72 268.10 244.32 242.12 242.21 239.78 238.11 2.84%
EPS 23.88 33.40 16.20 20.80 16.80 46.20 76.00 -17.53%
DPS 19.60 19.60 19.60 26.00 20.00 24.00 52.00 -14.99%
NAPS 1.9144 2.1597 1.8655 2.0707 1.9342 3.1318 5.959 -17.22%
Adjusted Per Share Value based on latest NOSH - 3,553,828
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 262.58 250.61 228.35 222.83 220.67 214.46 211.72 3.64%
EPS 22.26 31.22 15.14 19.14 15.31 41.32 67.58 -16.88%
DPS 18.27 18.32 18.32 23.93 18.22 21.47 46.24 -14.32%
NAPS 1.7843 2.0188 1.7436 1.9057 1.7622 2.801 5.2986 -16.57%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 5.40 5.65 3.95 3.35 2.93 1.59 5.15 -
P/RPS 1.92 2.11 1.62 1.38 1.21 0.66 2.16 -1.94%
P/EPS 22.61 16.92 24.38 16.11 17.44 3.44 6.78 22.20%
EY 4.42 5.91 4.10 6.21 5.73 29.06 14.76 -18.19%
DY 3.63 3.47 4.96 7.76 6.83 15.09 10.10 -15.66%
P/NAPS 2.82 2.62 2.12 1.62 1.51 0.51 0.86 21.86%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/08/13 29/08/12 24/08/11 23/08/10 21/08/09 19/08/08 26/07/07 -
Price 5.26 5.99 4.18 3.58 3.05 1.75 5.10 -
P/RPS 1.87 2.23 1.71 1.48 1.26 0.73 2.14 -2.22%
P/EPS 22.03 17.93 25.80 17.21 18.15 3.79 6.71 21.89%
EY 4.54 5.58 3.88 5.81 5.51 26.40 14.90 -17.95%
DY 3.73 3.27 4.69 7.26 6.56 13.71 10.20 -15.42%
P/NAPS 2.75 2.77 2.24 1.73 1.58 0.56 0.86 21.35%

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