[TM] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 46.25%
YoY- 70.44%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 10,198,509 9,578,900 8,937,945 8,627,172 8,447,262 8,236,194 8,255,296 3.58%
PBT 981,818 964,484 1,028,726 1,367,229 890,626 133,317 956,904 0.42%
Tax -58,041 273,194 -191,992 -261,840 -230,596 822,862 1,695,760 -
NP 923,777 1,237,678 836,734 1,105,389 660,030 956,180 2,652,664 -16.10%
-
NP to SH 890,624 1,200,646 790,225 1,074,421 630,368 836,078 2,606,973 -16.37%
-
Tax Rate 5.91% -28.33% 18.66% 19.15% 25.89% -617.22% -177.21% -
Total Cost 9,274,732 8,341,221 8,101,210 7,521,782 7,787,232 7,280,014 5,602,632 8.75%
-
Net Worth 6,759,464 6,546,025 6,339,059 7,450,070 6,747,038 10,357,842 20,388,494 -16.79%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 467,494 466,918 466,518 615,307 466,939 551,260 1,187,063 -14.37%
Div Payout % 52.49% 38.89% 59.04% 57.27% 74.07% 65.93% 45.53% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 6,759,464 6,546,025 6,339,059 7,450,070 6,747,038 10,357,842 20,388,494 -16.79%
NOSH 3,577,761 3,573,352 3,570,295 3,549,850 3,502,044 3,445,378 3,424,220 0.73%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 9.06% 12.92% 9.36% 12.81% 7.81% 11.61% 32.13% -
ROE 13.18% 18.34% 12.47% 14.42% 9.34% 8.07% 12.79% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 285.05 268.06 250.34 243.03 241.21 239.05 241.09 2.82%
EPS 24.89 33.60 22.13 30.27 18.00 24.27 76.13 -16.98%
DPS 13.07 13.07 13.07 17.33 13.33 16.00 34.67 -14.99%
NAPS 1.8893 1.8319 1.7755 2.0987 1.9266 3.0063 5.9542 -17.39%
Adjusted Per Share Value based on latest NOSH - 3,564,951
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 265.75 249.60 232.90 224.80 220.11 214.61 215.11 3.58%
EPS 23.21 31.29 20.59 28.00 16.43 21.79 67.93 -16.37%
DPS 12.18 12.17 12.16 16.03 12.17 14.36 30.93 -14.37%
NAPS 1.7613 1.7057 1.6518 1.9413 1.7581 2.699 5.3127 -16.79%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 5.24 6.19 4.09 3.42 3.07 1.64 4.85 -
P/RPS 1.84 2.31 1.63 1.41 1.27 0.69 2.01 -1.46%
P/EPS 21.05 18.42 18.48 11.30 17.06 6.76 6.37 22.02%
EY 4.75 5.43 5.41 8.85 5.86 14.80 15.70 -18.05%
DY 2.49 2.11 3.19 5.07 4.34 9.76 7.15 -16.10%
P/NAPS 2.77 3.38 2.30 1.63 1.59 0.55 0.81 22.72%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 30/11/12 24/11/11 26/11/10 20/11/09 11/11/08 07/11/07 -
Price 5.14 5.47 4.44 3.35 3.02 1.65 5.15 -
P/RPS 1.80 2.04 1.77 1.38 1.25 0.69 2.14 -2.83%
P/EPS 20.65 16.28 20.06 11.07 16.78 6.80 6.76 20.43%
EY 4.84 6.14 4.98 9.03 5.96 14.71 14.78 -16.96%
DY 2.54 2.39 2.94 5.17 4.42 9.70 6.73 -14.97%
P/NAPS 2.72 2.99 2.50 1.60 1.57 0.55 0.86 21.13%

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