[RVIEW] YoY Quarter Result on 30-Jun-2011 [#2]

Announcement Date
29-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 5.41%
YoY- 107.56%
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 7,895 5,545 6,849 7,255 5,646 6,341 7,468 0.93%
PBT 3,784 1,174 5,522 6,679 3,663 6,876 6,455 -8.51%
Tax -1,055 -440 -1,307 -1,162 -1,005 -1,170 -1,579 -6.49%
NP 2,729 734 4,215 5,517 2,658 5,706 4,876 -9.21%
-
NP to SH 2,159 739 4,215 5,517 2,658 5,706 4,876 -12.69%
-
Tax Rate 27.88% 37.48% 23.67% 17.40% 27.44% 17.02% 24.46% -
Total Cost 5,166 4,811 2,634 1,738 2,988 635 2,592 12.17%
-
Net Worth 293,124 302,203 175,744 173,743 162,721 129,737 159,507 10.66%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 6,485 6,485 6,485 3,889 3,889 3,892 3,838 9.13%
Div Payout % 300.37% 877.54% 153.86% 70.51% 146.34% 68.21% 78.72% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 293,124 302,203 175,744 173,743 162,721 129,737 159,507 10.66%
NOSH 64,850 64,850 64,850 64,829 64,829 64,868 64,840 0.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 34.57% 13.24% 61.54% 76.04% 47.08% 89.99% 65.29% -
ROE 0.74% 0.24% 2.40% 3.18% 1.63% 4.40% 3.06% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 12.17 8.55 10.56 11.19 8.71 9.78 11.52 0.91%
EPS 3.33 1.14 6.50 8.51 4.10 8.80 7.52 -12.68%
DPS 10.00 10.00 10.00 6.00 6.00 6.00 5.92 9.12%
NAPS 4.52 4.66 2.71 2.68 2.51 2.00 2.46 10.66%
Adjusted Per Share Value based on latest NOSH - 64,829
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 12.17 8.55 10.56 11.19 8.71 9.78 11.52 0.91%
EPS 3.33 1.14 6.50 8.51 4.10 8.80 7.52 -12.68%
DPS 10.00 10.00 10.00 6.00 6.00 6.00 5.92 9.12%
NAPS 4.52 4.66 2.71 2.6791 2.5092 2.0006 2.4596 10.66%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 4.40 4.06 3.16 3.00 2.56 2.09 2.46 -
P/RPS 36.14 47.48 29.92 26.81 29.39 21.38 21.36 9.15%
P/EPS 132.16 356.28 48.62 35.25 62.44 23.76 32.71 26.18%
EY 0.76 0.28 2.06 2.84 1.60 4.21 3.06 -20.70%
DY 2.27 2.46 3.16 2.00 2.34 2.87 2.41 -0.99%
P/NAPS 0.97 0.87 1.17 1.12 1.02 1.05 1.00 -0.50%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 11/08/14 25/07/13 27/07/12 29/07/11 30/07/10 24/07/09 28/07/08 -
Price 4.38 4.16 3.17 2.96 2.65 2.05 2.30 -
P/RPS 35.98 48.65 30.02 26.45 30.43 20.97 19.97 10.30%
P/EPS 131.56 365.06 48.77 34.78 64.63 23.31 30.59 27.50%
EY 0.76 0.27 2.05 2.88 1.55 4.29 3.27 -21.58%
DY 2.28 2.40 3.15 2.03 2.26 2.93 2.57 -1.97%
P/NAPS 0.97 0.89 1.17 1.10 1.06 1.03 0.93 0.70%

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