[MISC] YoY TTM Result on 30-Sep-2005 [#2]

Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -0.09%
YoY- 58.28%
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 14,956,508 11,788,455 11,120,598 10,898,584 9,172,488 6,051,579 5,388,770 18.52%
PBT 2,391,256 2,975,555 2,742,244 4,593,428 2,886,277 1,685,238 1,245,502 11.47%
Tax -69,781 -55,937 -28,635 3,033 3,538 -5,495 -75,943 -1.39%
NP 2,321,475 2,919,618 2,713,609 4,596,461 2,889,815 1,679,743 1,169,559 12.09%
-
NP to SH 2,178,536 2,861,947 2,675,249 4,574,141 2,889,815 1,679,743 1,169,559 10.91%
-
Tax Rate 2.92% 1.88% 1.04% -0.07% -0.12% 0.33% 6.10% -
Total Cost 12,635,033 8,868,837 8,406,989 6,302,123 6,282,673 4,371,836 4,219,211 20.03%
-
Net Worth 20,351,879 19,263,391 18,454,281 14,893,931 11,480,836 9,263,139 8,792,581 14.99%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 1,302,011 1,301,695 1,115,890 930,162 372,150 278,973 278,228 29.30%
Div Payout % 59.77% 45.48% 41.71% 20.34% 12.88% 16.61% 23.79% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 20,351,879 19,263,391 18,454,281 14,893,931 11,480,836 9,263,139 8,792,581 14.99%
NOSH 3,720,636 3,718,801 3,720,621 1,861,741 1,860,751 1,860,068 1,854,975 12.28%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 15.52% 24.77% 24.40% 42.17% 31.51% 27.76% 21.70% -
ROE 10.70% 14.86% 14.50% 30.71% 25.17% 18.13% 13.30% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 401.99 317.00 298.89 585.40 492.95 325.34 290.50 5.55%
EPS 58.55 76.96 71.90 245.69 155.30 90.31 63.05 -1.22%
DPS 35.00 35.00 30.00 50.00 20.00 15.00 15.00 15.15%
NAPS 5.47 5.18 4.96 8.00 6.17 4.98 4.74 2.41%
Adjusted Per Share Value based on latest NOSH - 1,861,741
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 335.06 264.09 249.13 244.15 205.49 135.57 120.72 18.52%
EPS 48.80 64.11 59.93 102.47 64.74 37.63 26.20 10.91%
DPS 29.17 29.16 25.00 20.84 8.34 6.25 6.23 29.31%
NAPS 4.5593 4.3155 4.1342 3.3366 2.572 2.0752 1.9698 14.99%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 8.65 10.00 8.60 18.50 12.70 9.50 7.30 -
P/RPS 2.15 3.15 2.88 3.16 2.58 2.92 2.51 -2.54%
P/EPS 14.77 12.99 11.96 7.53 8.18 10.52 11.58 4.13%
EY 6.77 7.70 8.36 13.28 12.23 9.51 8.64 -3.97%
DY 4.05 3.50 3.49 2.70 1.57 1.58 2.05 12.00%
P/NAPS 1.58 1.93 1.73 2.31 2.06 1.91 1.54 0.42%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 20/11/08 22/11/07 23/11/06 22/11/05 10/11/04 12/11/03 21/11/02 -
Price 8.35 9.70 9.10 9.70 14.60 10.90 7.10 -
P/RPS 2.08 3.06 3.04 1.66 2.96 3.35 2.44 -2.62%
P/EPS 14.26 12.60 12.66 3.95 9.40 12.07 11.26 4.01%
EY 7.01 7.93 7.90 25.33 10.64 8.28 8.88 -3.86%
DY 4.19 3.61 3.30 5.15 1.37 1.38 2.11 12.10%
P/NAPS 1.53 1.87 1.83 1.21 2.37 2.19 1.50 0.33%

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