[ENG] YoY Quarter Result on 31-Dec-2007 [#4]

Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 62.49%
YoY- 1019.28%
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 136,549 143,110 122,203 150,402 103,407 92,601 73,928 10.76%
PBT 9,556 22,798 -3,434 14,854 1,890 15,464 11,975 -3.68%
Tax -49 -1,519 -1,000 1,363 -42 -1,817 -2,012 -46.14%
NP 9,507 21,279 -4,434 16,217 1,848 13,647 9,963 -0.77%
-
NP to SH 9,313 21,061 -3,840 12,715 1,136 10,409 9,963 -1.11%
-
Tax Rate 0.51% 6.66% - -9.18% 2.22% 11.75% 16.80% -
Total Cost 127,042 121,831 126,637 134,185 101,559 78,954 63,965 12.11%
-
Net Worth 267,295 236,787 195,490 185,698 185,546 192,746 131,444 12.55%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 4,837 7,139 3,490 10,713 7,573 11,752 8,372 -8.73%
Div Payout % 51.95% 33.90% 0.00% 84.26% 666.67% 112.91% 84.03% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 267,295 236,787 195,490 185,698 185,546 192,746 131,444 12.55%
NOSH 120,948 118,988 116,363 119,037 126,222 117,528 83,722 6.31%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 6.96% 14.87% -3.63% 10.78% 1.79% 14.74% 13.48% -
ROE 3.48% 8.89% -1.96% 6.85% 0.61% 5.40% 7.58% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 112.90 120.27 105.02 126.35 81.92 78.79 88.30 4.17%
EPS 7.70 17.70 -3.30 10.70 0.90 8.80 11.90 -6.99%
DPS 4.00 6.00 3.00 9.00 6.00 10.00 10.00 -14.15%
NAPS 2.21 1.99 1.68 1.56 1.47 1.64 1.57 5.86%
Adjusted Per Share Value based on latest NOSH - 119,037
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 120.69 126.49 108.01 132.93 91.40 81.84 65.34 10.76%
EPS 8.23 18.61 -3.39 11.24 1.00 9.20 8.81 -1.12%
DPS 4.28 6.31 3.09 9.47 6.69 10.39 7.40 -8.71%
NAPS 2.3625 2.0928 1.7278 1.6413 1.6399 1.7036 1.1618 12.55%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.88 1.60 0.61 1.30 2.04 2.14 3.56 -
P/RPS 1.67 1.33 0.58 1.03 2.49 2.72 4.03 -13.64%
P/EPS 24.42 9.04 -18.48 12.17 226.67 24.16 29.92 -3.32%
EY 4.10 11.06 -5.41 8.22 0.44 4.14 3.34 3.47%
DY 2.13 3.75 4.92 6.92 2.94 4.67 2.81 -4.51%
P/NAPS 0.85 0.80 0.36 0.83 1.39 1.30 2.27 -15.09%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 22/02/11 23/02/10 26/02/09 26/02/08 27/02/07 23/02/06 24/02/05 -
Price 1.89 1.76 0.56 1.41 2.04 2.61 3.54 -
P/RPS 1.67 1.46 0.53 1.12 2.49 3.31 4.01 -13.57%
P/EPS 24.55 9.94 -16.97 13.20 226.67 29.47 29.75 -3.14%
EY 4.07 10.06 -5.89 7.58 0.44 3.39 3.36 3.24%
DY 2.12 3.41 5.36 6.38 2.94 3.83 2.82 -4.64%
P/NAPS 0.86 0.88 0.33 0.90 1.39 1.59 2.25 -14.80%

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