[MWE] YoY Quarter Result on 30-Sep-2006 [#3]

Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -54.11%
YoY- 0.69%
Quarter Report
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 125,389 129,536 122,787 122,704 185,279 172,649 155,144 -3.48%
PBT 15,138 10,199 11,376 5,672 7,090 11,118 13,271 2.21%
Tax -4,670 -2,658 -2,093 -1,347 -1,892 -6,586 -7,086 -6.70%
NP 10,468 7,541 9,283 4,325 5,198 4,532 6,185 9.15%
-
NP to SH 10,397 6,997 8,756 4,212 4,183 4,532 6,185 9.03%
-
Tax Rate 30.85% 26.06% 18.40% 23.75% 26.69% 59.24% 53.39% -
Total Cost 114,921 121,995 113,504 118,379 180,081 168,117 148,959 -4.22%
-
Net Worth 328,083 320,984 304,958 286,971 268,081 224,501 215,950 7.21%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 9,241 - - - - 4,196 - -
Div Payout % 88.89% - - - - 92.59% - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 328,083 320,984 304,958 286,971 268,081 224,501 215,950 7.21%
NOSH 231,044 230,924 231,029 231,428 231,104 209,814 209,661 1.63%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 8.35% 5.82% 7.56% 3.52% 2.81% 2.62% 3.99% -
ROE 3.17% 2.18% 2.87% 1.47% 1.56% 2.02% 2.86% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 54.27 56.09 53.15 53.02 80.17 82.29 74.00 -5.03%
EPS 4.50 3.03 3.79 1.82 1.81 2.16 2.95 7.28%
DPS 4.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.42 1.39 1.32 1.24 1.16 1.07 1.03 5.49%
Adjusted Per Share Value based on latest NOSH - 231,428
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 54.15 55.94 53.03 52.99 80.01 74.56 67.00 -3.48%
EPS 4.49 3.02 3.78 1.82 1.81 1.96 2.67 9.04%
DPS 3.99 0.00 0.00 0.00 0.00 1.81 0.00 -
NAPS 1.4168 1.3862 1.317 1.2393 1.1577 0.9695 0.9326 7.21%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.80 0.84 0.92 0.62 0.62 0.64 0.55 -
P/RPS 1.47 1.50 1.73 1.17 0.77 0.78 0.74 12.10%
P/EPS 17.78 27.72 24.27 34.07 34.25 29.63 18.64 -0.78%
EY 5.62 3.61 4.12 2.94 2.92 3.38 5.36 0.79%
DY 5.00 0.00 0.00 0.00 0.00 3.13 0.00 -
P/NAPS 0.56 0.60 0.70 0.50 0.53 0.60 0.53 0.92%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 13/11/08 21/11/07 28/11/06 24/11/05 30/11/04 20/11/03 -
Price 0.82 0.70 0.99 0.70 0.56 0.62 0.62 -
P/RPS 1.51 1.25 1.86 1.32 0.70 0.75 0.84 10.25%
P/EPS 18.22 23.10 26.12 38.46 30.94 28.70 21.02 -2.35%
EY 5.49 4.33 3.83 2.60 3.23 3.48 4.76 2.40%
DY 4.88 0.00 0.00 0.00 0.00 3.23 0.00 -
P/NAPS 0.58 0.50 0.75 0.56 0.48 0.58 0.60 -0.56%

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