[5020] YoY Quarter Result on 31-Jul-2011 [#1]

Stock
Announcement Date
21-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Jul-2011 [#1]
Profit Trend
QoQ- 18.97%
YoY- 14.87%
Quarter Report
View:
Show?
Quarter Result
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Revenue 106,535 162,271 161,069 127,830 126,310 58,986 79,547 4.98%
PBT 31,009 34,520 33,867 32,353 29,465 16,474 10,504 19.76%
Tax -9,058 -9,538 -10,071 -8,723 -7,420 -4,443 -3,392 17.77%
NP 21,951 24,982 23,796 23,630 22,045 12,031 7,112 20.65%
-
NP to SH 20,845 24,133 20,996 17,871 15,557 8,341 7,804 17.78%
-
Tax Rate 29.21% 27.63% 29.74% 26.96% 25.18% 26.97% 32.29% -
Total Cost 84,584 137,289 137,273 104,200 104,265 46,955 72,435 2.61%
-
Net Worth 907,883 830,690 609,561 624,020 567,304 524,450 512,062 10.01%
Dividend
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Net Worth 907,883 830,690 609,561 624,020 567,304 524,450 512,062 10.01%
NOSH 726,306 716,112 564,408 292,967 292,424 278,963 285,860 16.80%
Ratio Analysis
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
NP Margin 20.60% 15.40% 14.77% 18.49% 17.45% 20.40% 8.94% -
ROE 2.30% 2.91% 3.44% 2.86% 2.74% 1.59% 1.52% -
Per Share
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 14.67 22.66 28.54 43.63 43.19 21.14 27.83 -10.11%
EPS 2.87 3.37 3.72 6.10 5.32 2.99 2.73 0.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.16 1.08 2.13 1.94 1.88 1.7913 -5.81%
Adjusted Per Share Value based on latest NOSH - 292,967
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
RPS 13.32 20.28 20.13 15.98 15.79 7.37 9.94 4.99%
EPS 2.61 3.02 2.62 2.23 1.94 1.04 0.98 17.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1347 1.0382 0.7619 0.7799 0.7091 0.6555 0.64 10.00%
Price Multiplier on Financial Quarter End Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 -
Price 1.20 1.20 0.85 0.89 0.69 0.47 0.38 -
P/RPS 8.18 5.30 2.98 2.04 1.60 2.22 1.37 34.67%
P/EPS 41.81 35.61 22.85 14.59 12.97 15.72 13.92 20.10%
EY 2.39 2.81 4.38 6.85 7.71 6.36 7.18 -16.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.03 0.79 0.42 0.36 0.25 0.21 28.81%
Price Multiplier on Announcement Date
31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 CAGR
Date 24/09/14 23/09/13 26/09/12 21/09/11 21/09/10 28/09/09 24/09/08 -
Price 1.17 1.17 0.79 0.75 0.73 0.61 0.31 -
P/RPS 7.98 5.16 2.77 1.72 1.69 2.88 1.11 38.90%
P/EPS 40.77 34.72 21.24 12.30 13.72 20.40 11.36 23.72%
EY 2.45 2.88 4.71 8.13 7.29 4.90 8.81 -19.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.01 0.73 0.35 0.38 0.32 0.17 32.96%

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