[E&O] YoY Cumulative Quarter Result on 31-Dec-2010 [#3]

Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 20.67%
YoY- -31.69%
Quarter Report
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 267,454 440,807 281,602 153,208 278,668 222,801 426,600 -7.48%
PBT 88,332 127,965 116,562 28,245 51,345 9,889 179,773 -11.15%
Tax -23,033 -31,542 -33,005 -7,267 -21,007 2,098 -11,700 11.93%
NP 65,299 96,423 83,557 20,978 30,338 11,987 168,073 -14.56%
-
NP to SH 62,740 91,664 81,090 18,478 27,052 6,935 119,584 -10.18%
-
Tax Rate 26.08% 24.65% 28.32% 25.73% 40.91% -21.22% 6.51% -
Total Cost 202,155 344,384 198,045 132,230 248,330 210,814 258,527 -4.01%
-
Net Worth 1,427,417 1,348,975 1,231,608 1,274,344 1,283,098 870,146 832,949 9.38%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - 26,527 -
Div Payout % - - - - - - 22.18% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 1,427,417 1,348,975 1,231,608 1,274,344 1,283,098 870,146 832,949 9.38%
NOSH 1,106,525 1,105,717 1,089,919 1,061,954 1,069,249 654,245 530,541 13.02%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 24.42% 21.87% 29.67% 13.69% 10.89% 5.38% 39.40% -
ROE 4.40% 6.80% 6.58% 1.45% 2.11% 0.80% 14.36% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 24.17 39.87 25.84 14.43 26.06 34.05 80.41 -18.13%
EPS 5.67 8.29 7.44 1.74 2.53 1.06 22.54 -20.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.29 1.22 1.13 1.20 1.20 1.33 1.57 -3.21%
Adjusted Per Share Value based on latest NOSH - 1,054,999
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 18.11 29.85 19.07 10.37 18.87 15.09 28.89 -7.48%
EPS 4.25 6.21 5.49 1.25 1.83 0.47 8.10 -10.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.80 -
NAPS 0.9666 0.9135 0.834 0.8629 0.8689 0.5892 0.564 9.38%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.89 1.56 1.40 1.18 1.05 0.43 2.68 -
P/RPS 7.82 3.91 5.42 8.18 4.03 1.26 3.33 15.27%
P/EPS 33.33 18.82 18.82 67.82 41.50 40.57 11.89 18.72%
EY 3.00 5.31 5.31 1.47 2.41 2.47 8.41 -15.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.87 -
P/NAPS 1.47 1.28 1.24 0.98 0.87 0.32 1.71 -2.48%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 25/02/13 27/02/12 25/02/11 23/02/10 26/02/09 27/02/08 -
Price 1.98 1.55 1.57 1.16 0.99 0.50 2.28 -
P/RPS 8.19 3.89 6.08 8.04 3.80 1.47 2.84 19.28%
P/EPS 34.92 18.70 21.10 66.67 39.13 47.17 10.12 22.90%
EY 2.86 5.35 4.74 1.50 2.56 2.12 9.89 -18.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.19 -
P/NAPS 1.53 1.27 1.39 0.97 0.83 0.38 1.45 0.89%

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