[TM] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Announcement Date
02-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 83.09%
YoY- 24.8%
Quarter Report
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 4,234,360 4,115,124 4,062,558 7,763,943 6,737,239 6,500,631 5,288,929 -3.63%
PBT 450,209 238,104 441,219 1,531,356 1,034,699 1,707,496 843,596 -9.92%
Tax -140,885 631,843 925,323 -416,644 -199,255 -248,214 -286,135 -11.12%
NP 309,324 869,947 1,366,542 1,114,712 835,444 1,459,282 557,461 -9.34%
-
NP to SH 293,705 792,875 1,296,715 999,124 800,610 1,459,282 557,461 -10.12%
-
Tax Rate 31.29% -265.36% -209.72% 27.21% 19.26% 14.54% 33.92% -
Total Cost 3,925,036 3,245,177 2,696,016 6,649,231 5,901,795 5,041,349 4,731,468 -3.06%
-
Net Worth 6,762,907 10,749,462 20,334,539 16,993,505 14,452,707 14,210,627 11,417,498 -8.35%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 349,648 411,883 887,226 543,792 339,241 330,902 - -
Div Payout % 119.05% 51.95% 68.42% 54.43% 42.37% 22.68% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 6,762,907 10,749,462 20,334,539 16,993,505 14,452,707 14,210,627 11,417,498 -8.35%
NOSH 3,496,488 3,432,359 3,412,407 3,398,701 3,392,415 3,309,029 3,167,391 1.65%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 7.31% 21.14% 33.64% 14.36% 12.40% 22.45% 10.54% -
ROE 4.34% 7.38% 6.38% 5.88% 5.54% 10.27% 4.88% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 121.10 119.89 119.05 228.44 198.60 196.45 166.98 -5.20%
EPS 8.40 23.10 38.00 29.40 23.60 44.10 17.60 -11.58%
DPS 10.00 12.00 26.00 16.00 10.00 10.00 0.00 -
NAPS 1.9342 3.1318 5.959 5.00 4.2603 4.2945 3.6047 -9.84%
Adjusted Per Share Value based on latest NOSH - 3,380,496
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 110.34 107.23 105.86 202.31 175.55 169.39 137.81 -3.63%
EPS 7.65 20.66 33.79 26.03 20.86 38.02 14.53 -10.13%
DPS 9.11 10.73 23.12 14.17 8.84 8.62 0.00 -
NAPS 1.7622 2.801 5.2986 4.428 3.766 3.7029 2.9751 -8.35%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.93 1.59 5.15 4.53 5.00 5.15 3.92 -
P/RPS 2.42 1.33 4.33 1.98 2.52 2.62 2.35 0.48%
P/EPS 34.88 6.88 13.55 15.41 21.19 11.68 22.27 7.75%
EY 2.87 14.53 7.38 6.49 4.72 8.56 4.49 -7.18%
DY 3.41 7.55 5.05 3.53 2.00 1.94 0.00 -
P/NAPS 1.51 0.51 0.86 0.91 1.17 1.20 1.09 5.57%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 21/08/09 19/08/08 26/07/07 02/08/06 25/08/05 24/08/04 26/08/03 -
Price 3.05 1.75 5.10 4.47 5.50 5.05 3.95 -
P/RPS 2.52 1.46 4.28 1.96 2.77 2.57 2.37 1.02%
P/EPS 36.31 7.58 13.42 15.21 23.31 11.45 22.44 8.34%
EY 2.75 13.20 7.45 6.58 4.29 8.73 4.46 -7.73%
DY 3.28 6.86 5.10 3.58 1.82 1.98 0.00 -
P/NAPS 1.58 0.56 0.86 0.89 1.29 1.18 1.10 6.21%

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