[DIALOG] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 11.76%
YoY- 21.65%
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,633,808 1,208,378 1,139,146 1,104,521 790,507 476,633 349,411 29.28%
PBT 224,918 200,507 150,014 123,456 97,186 58,970 53,236 27.11%
Tax -43,082 -40,382 -25,354 -21,971 -15,627 -7,386 -6,381 37.43%
NP 181,836 160,125 124,660 101,485 81,559 51,584 46,855 25.33%
-
NP to SH 177,001 152,298 118,297 91,936 75,577 49,280 44,834 25.69%
-
Tax Rate 19.15% 20.14% 16.90% 17.80% 16.08% 12.53% 11.99% -
Total Cost 1,451,972 1,048,253 1,014,486 1,003,036 708,948 425,049 302,556 29.84%
-
Net Worth 1,193,545 583,055 477,629 307,752 379,039 324,188 312,399 25.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 71,538 60,919 61,007 50,359 43,358 30,610 49,110 6.46%
Div Payout % 40.42% 40.00% 51.57% 54.78% 57.37% 62.11% 109.54% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,193,545 583,055 477,629 307,752 379,039 324,188 312,399 25.00%
NOSH 2,307,705 1,965,135 1,967,983 1,398,877 1,398,669 1,391,367 1,364,189 9.14%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 11.13% 13.25% 10.94% 9.19% 10.32% 10.82% 13.41% -
ROE 14.83% 26.12% 24.77% 29.87% 19.94% 15.20% 14.35% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 70.80 61.49 57.88 78.96 56.52 34.26 25.61 18.45%
EPS 7.67 7.75 6.01 4.68 5.40 3.54 3.29 15.13%
DPS 3.10 3.10 3.10 3.60 3.10 2.20 3.60 -2.45%
NAPS 0.5172 0.2967 0.2427 0.22 0.271 0.233 0.229 14.52%
Adjusted Per Share Value based on latest NOSH - 1,398,715
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 28.94 21.40 20.18 19.56 14.00 8.44 6.19 29.28%
EPS 3.13 2.70 2.10 1.63 1.34 0.87 0.79 25.76%
DPS 1.27 1.08 1.08 0.89 0.77 0.54 0.87 6.50%
NAPS 0.2114 0.1033 0.0846 0.0545 0.0671 0.0574 0.0553 25.01%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.35 2.76 1.05 1.09 1.34 1.88 0.54 -
P/RPS 3.32 4.49 1.81 1.38 2.37 5.49 2.11 7.83%
P/EPS 30.64 35.61 17.47 16.59 24.80 53.08 16.43 10.93%
EY 3.26 2.81 5.72 6.03 4.03 1.88 6.09 -9.88%
DY 1.32 1.12 2.95 3.30 2.31 1.17 6.67 -23.64%
P/NAPS 4.54 9.30 4.33 4.95 4.94 8.07 2.36 11.51%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 13/08/12 12/08/11 19/08/10 19/08/09 21/08/08 21/08/07 22/08/06 -
Price 2.43 2.52 1.10 1.16 1.10 1.58 0.58 -
P/RPS 3.43 4.10 1.90 1.47 1.95 4.61 2.26 7.19%
P/EPS 31.68 32.52 18.30 17.65 20.36 44.61 17.65 10.23%
EY 3.16 3.08 5.46 5.67 4.91 2.24 5.67 -9.27%
DY 1.28 1.23 2.82 3.10 2.82 1.39 6.21 -23.12%
P/NAPS 4.70 8.49 4.53 5.27 4.06 6.78 2.53 10.86%

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