[YB] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 65.97%
YoY- 63.09%
Quarter Report
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 114,830 96,237 101,813 97,974 80,898 92,525 86,757 4.77%
PBT 11,555 9,871 11,462 14,734 9,488 13,949 18,003 -7.11%
Tax -2,793 -2,515 -3,012 -3,249 -2,446 -3,151 -3,123 -1.84%
NP 8,762 7,356 8,450 11,485 7,042 10,798 14,880 -8.44%
-
NP to SH 8,762 7,356 8,450 11,485 7,042 10,798 14,880 -8.44%
-
Tax Rate 24.17% 25.48% 26.28% 22.05% 25.78% 22.59% 17.35% -
Total Cost 106,068 88,881 93,363 86,489 73,856 81,727 71,877 6.69%
-
Net Worth 192,298 193,250 194,758 193,514 192,197 188,207 185,599 0.59%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 6,203 4,675 4,711 4,719 - 4,784 - -
Div Payout % 70.80% 63.56% 55.76% 41.10% - 44.31% - -
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 192,298 193,250 194,758 193,514 192,197 188,207 185,599 0.59%
NOSH 155,079 155,847 157,063 157,328 157,539 159,497 159,999 -0.51%
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 7.63% 7.64% 8.30% 11.72% 8.70% 11.67% 17.15% -
ROE 4.56% 3.81% 4.34% 5.93% 3.66% 5.74% 8.02% -
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 74.05 61.75 64.82 62.27 51.35 58.01 54.22 5.32%
EPS 5.65 4.72 5.38 7.30 4.47 6.77 9.30 -7.96%
DPS 4.00 3.00 3.00 3.00 0.00 3.00 0.00 -
NAPS 1.24 1.24 1.24 1.23 1.22 1.18 1.16 1.11%
Adjusted Per Share Value based on latest NOSH - 157,413
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 39.31 32.95 34.85 33.54 27.69 31.68 29.70 4.77%
EPS 3.00 2.52 2.89 3.93 2.41 3.70 5.09 -8.42%
DPS 2.12 1.60 1.61 1.62 0.00 1.64 0.00 -
NAPS 0.6583 0.6616 0.6667 0.6625 0.658 0.6443 0.6354 0.59%
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 0.94 0.88 0.85 0.80 0.70 0.57 1.20 -
P/RPS 1.27 1.43 1.31 1.28 1.36 0.98 2.21 -8.81%
P/EPS 16.64 18.64 15.80 10.96 15.66 8.42 12.90 4.33%
EY 6.01 5.36 6.33 9.13 6.39 11.88 7.75 -4.14%
DY 4.26 3.41 3.53 3.75 0.00 5.26 0.00 -
P/NAPS 0.76 0.71 0.69 0.65 0.57 0.48 1.03 -4.93%
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 21/11/13 21/11/12 18/11/11 23/11/10 19/11/09 20/11/08 19/11/07 -
Price 0.98 0.83 0.84 0.81 0.70 0.52 1.14 -
P/RPS 1.32 1.34 1.30 1.30 1.36 0.90 2.10 -7.44%
P/EPS 17.35 17.58 15.61 11.10 15.66 7.68 12.26 5.95%
EY 5.77 5.69 6.40 9.01 6.39 13.02 8.16 -5.60%
DY 4.08 3.61 3.57 3.70 0.00 5.77 0.00 -
P/NAPS 0.79 0.67 0.68 0.66 0.57 0.44 0.98 -3.52%

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