[PIE] YoY Cumulative Quarter Result on 30-Jun-2012 [#2]

Announcement Date
10-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 140.57%
YoY- 5.76%
Quarter Report
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 247,422 272,595 189,922 171,412 166,171 141,745 98,543 16.57%
PBT 26,407 21,903 20,244 18,331 17,269 14,294 15,444 9.34%
Tax -6,609 -4,883 -5,158 -4,164 -3,873 -3,041 -2,952 14.36%
NP 19,798 17,020 15,086 14,167 13,396 11,253 12,492 7.97%
-
NP to SH 19,798 17,020 15,086 14,167 13,396 11,253 12,492 7.97%
-
Tax Rate 25.03% 22.29% 25.48% 22.72% 22.43% 21.27% 19.11% -
Total Cost 227,624 255,575 174,836 157,245 152,775 130,492 86,051 17.59%
-
Net Worth 321,007 292,363 266,148 251,473 228,462 216,354 208,626 7.44%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 19,198 15,347 20,472 24,955 22,398 22,403 22,398 -2.53%
Div Payout % 96.97% 90.17% 135.71% 176.15% 167.20% 199.09% 179.30% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 321,007 292,363 266,148 251,473 228,462 216,354 208,626 7.44%
NOSH 76,795 76,735 63,977 63,988 63,995 64,010 63,995 3.08%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 8.00% 6.24% 7.94% 8.26% 8.06% 7.94% 12.68% -
ROE 6.17% 5.82% 5.67% 5.63% 5.86% 5.20% 5.99% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 322.18 355.24 296.86 267.88 259.66 221.44 153.98 13.08%
EPS 25.78 22.18 23.58 22.14 20.94 17.58 19.52 4.74%
DPS 25.00 20.00 32.00 39.00 35.00 35.00 35.00 -5.45%
NAPS 4.18 3.81 4.16 3.93 3.57 3.38 3.26 4.22%
Adjusted Per Share Value based on latest NOSH - 63,964
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 64.43 70.98 49.45 44.63 43.27 36.91 25.66 16.57%
EPS 5.16 4.43 3.93 3.69 3.49 2.93 3.25 8.00%
DPS 5.00 4.00 5.33 6.50 5.83 5.83 5.83 -2.52%
NAPS 0.8359 0.7613 0.693 0.6548 0.5949 0.5634 0.5432 7.44%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 5.53 6.95 4.39 4.32 3.79 4.11 4.04 -
P/RPS 1.72 1.96 1.48 1.61 1.46 1.86 2.62 -6.77%
P/EPS 21.45 31.33 18.62 19.51 18.11 23.38 20.70 0.59%
EY 4.66 3.19 5.37 5.13 5.52 4.28 4.83 -0.59%
DY 4.52 2.88 7.29 9.03 9.23 8.52 8.66 -10.26%
P/NAPS 1.32 1.82 1.06 1.10 1.06 1.22 1.24 1.04%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 15/08/14 16/08/13 10/08/12 05/08/11 06/08/10 10/08/09 -
Price 5.95 6.92 4.63 4.42 3.75 4.16 4.24 -
P/RPS 1.85 1.95 1.56 1.65 1.44 1.88 2.75 -6.39%
P/EPS 23.08 31.20 19.64 19.96 17.91 23.66 21.72 1.01%
EY 4.33 3.21 5.09 5.01 5.58 4.23 4.60 -1.00%
DY 4.20 2.89 6.91 8.82 9.33 8.41 8.25 -10.63%
P/NAPS 1.42 1.82 1.11 1.12 1.05 1.23 1.30 1.48%

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