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

Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -4.71%
YoY- 54.63%
Quarter Report
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 225,207 253,740 288,128 206,700 287,431 209,154 175,078 4.28%
PBT 16,509 12,081 32,896 12,769 30,023 -11,942 18,087 -1.50%
Tax 324 -1,463 -1,707 -996 -7,508 5,492 -3,126 -
NP 16,833 10,618 31,189 11,773 22,515 -6,450 14,961 1.98%
-
NP to SH 16,026 10,364 30,791 11,366 19,021 -5,744 11,891 5.09%
-
Tax Rate -1.96% 12.11% 5.19% 7.80% 25.01% - 17.28% -
Total Cost 208,374 243,122 256,939 194,927 264,916 215,604 160,117 4.48%
-
Net Worth 244,671 270,683 256,190 210,570 194,965 163,943 173,608 5.87%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 7,216 3,589 3,566 - 3,567 -
Div Payout % - - 23.44% 31.58% 18.75% - 30.00% -
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 244,671 270,683 256,190 210,570 194,965 163,943 173,608 5.87%
NOSH 122,335 121,929 120,277 119,642 118,881 119,666 118,910 0.47%
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 7.47% 4.18% 10.82% 5.70% 7.83% -3.08% 8.55% -
ROE 6.55% 3.83% 12.02% 5.40% 9.76% -3.50% 6.85% -
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 184.09 208.10 239.55 172.77 241.78 174.78 147.24 3.78%
EPS 13.10 8.50 25.60 9.50 16.00 -4.80 10.00 4.59%
DPS 0.00 0.00 6.00 3.00 3.00 0.00 3.00 -
NAPS 2.00 2.22 2.13 1.76 1.64 1.37 1.46 5.38%
Adjusted Per Share Value based on latest NOSH - 113,142
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 199.05 224.27 254.66 182.69 254.04 184.86 154.74 4.28%
EPS 14.16 9.16 27.21 10.05 16.81 -5.08 10.51 5.08%
DPS 0.00 0.00 6.38 3.17 3.15 0.00 3.15 -
NAPS 2.1625 2.3924 2.2643 1.8611 1.7232 1.449 1.5344 5.87%
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 1.97 1.78 2.30 0.99 1.19 1.71 2.18 -
P/RPS 1.07 0.86 0.96 0.57 0.49 0.98 1.48 -5.25%
P/EPS 15.04 20.94 8.98 10.42 7.44 -35.63 21.80 -5.99%
EY 6.65 4.78 11.13 9.60 13.45 -2.81 4.59 6.36%
DY 0.00 0.00 2.61 3.03 2.52 0.00 1.38 -
P/NAPS 0.99 0.80 1.08 0.56 0.73 1.25 1.49 -6.58%
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 28/08/12 22/08/11 24/08/10 20/08/09 14/08/08 09/08/07 10/08/06 -
Price 1.99 2.16 1.89 1.12 1.38 1.52 1.91 -
P/RPS 1.08 1.04 0.79 0.65 0.57 0.87 1.30 -3.04%
P/EPS 15.19 25.41 7.38 11.79 8.63 -31.67 19.10 -3.74%
EY 6.58 3.94 13.54 8.48 11.59 -3.16 5.24 3.86%
DY 0.00 0.00 3.17 2.68 2.17 0.00 1.57 -
P/NAPS 1.00 0.97 0.89 0.64 0.84 1.11 1.31 -4.39%

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