[FOCUSP] YoY TTM Result on 31-Mar-2011 [#1]

Announcement Date
24-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 19.53%
YoY--%
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 151,802 133,633 124,554 103,142 0 -
PBT 7,929 8,973 10,419 11,037 0 -
Tax -3,438 -3,641 -2,695 -3,603 0 -
NP 4,491 5,332 7,724 7,434 0 -
-
NP to SH 4,521 5,354 7,734 7,454 0 -
-
Tax Rate 43.36% 40.58% 25.87% 32.64% - -
Total Cost 147,311 128,301 116,830 95,708 0 -
-
Net Worth 55,984 54,763 52,816 45,229 0 -
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 3,300 1,651 3,281 - - -
Div Payout % 72.99% 30.85% 42.43% - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 55,984 54,763 52,816 45,229 0 -
NOSH 165,000 165,000 165,000 165,616 0 -
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.96% 3.99% 6.20% 7.21% 0.00% -
ROE 8.08% 9.78% 14.64% 16.48% 0.00% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 92.00 80.99 75.49 62.28 0.00 -
EPS 2.74 3.24 4.69 4.50 0.00 -
DPS 2.00 1.00 2.00 0.00 0.00 -
NAPS 0.3393 0.3319 0.3201 0.2731 0.00 -
Adjusted Per Share Value based on latest NOSH - 165,616
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 32.86 28.92 26.96 22.33 0.00 -
EPS 0.98 1.16 1.67 1.61 0.00 -
DPS 0.71 0.36 0.71 0.00 0.00 -
NAPS 0.1212 0.1185 0.1143 0.0979 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 - -
Price 0.295 0.27 0.30 0.31 0.00 -
P/RPS 0.32 0.33 0.40 0.50 0.00 -
P/EPS 10.77 8.32 6.40 6.89 0.00 -
EY 9.29 12.02 15.62 14.52 0.00 -
DY 6.78 3.70 6.67 0.00 0.00 -
P/NAPS 0.87 0.81 0.94 1.14 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/14 16/05/13 24/05/12 24/05/11 - -
Price 0.315 0.275 0.31 0.315 0.00 -
P/RPS 0.34 0.34 0.41 0.51 0.00 -
P/EPS 11.50 8.47 6.61 7.00 0.00 -
EY 8.70 11.80 15.12 14.29 0.00 -
DY 6.35 3.64 6.45 0.00 0.00 -
P/NAPS 0.93 0.83 0.97 1.15 0.00 -

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