[MISC] YoY TTM Result on 30-Sep-2006 [#2]

Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 2.51%
YoY- -41.51%
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 15,098,774 14,956,508 11,788,455 11,120,598 10,898,584 9,172,488 6,051,579 16.44%
PBT 933,166 2,391,256 2,975,555 2,742,244 4,593,428 2,886,277 1,685,238 -9.37%
Tax -77,673 -69,781 -55,937 -28,635 3,033 3,538 -5,495 55.43%
NP 855,493 2,321,475 2,919,618 2,713,609 4,596,461 2,889,815 1,679,743 -10.62%
-
NP to SH 709,048 2,178,536 2,861,947 2,675,249 4,574,141 2,889,815 1,679,743 -13.37%
-
Tax Rate 8.32% 2.92% 1.88% 1.04% -0.07% -0.12% 0.33% -
Total Cost 14,243,281 12,635,033 8,868,837 8,406,989 6,302,123 6,282,673 4,371,836 21.73%
-
Net Worth 18,566,063 20,351,879 19,263,391 18,454,281 14,893,931 11,480,836 9,263,139 12.27%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 1,300,777 1,302,011 1,301,695 1,115,890 930,162 372,150 278,973 29.22%
Div Payout % 183.45% 59.77% 45.48% 41.71% 20.34% 12.88% 16.61% -
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 18,566,063 20,351,879 19,263,391 18,454,281 14,893,931 11,480,836 9,263,139 12.27%
NOSH 3,713,212 3,720,636 3,718,801 3,720,621 1,861,741 1,860,751 1,860,068 12.19%
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 5.67% 15.52% 24.77% 24.40% 42.17% 31.51% 27.76% -
ROE 3.82% 10.70% 14.86% 14.50% 30.71% 25.17% 18.13% -
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 406.62 401.99 317.00 298.89 585.40 492.95 325.34 3.78%
EPS 19.10 58.55 76.96 71.90 245.69 155.30 90.31 -22.79%
DPS 35.00 35.00 35.00 30.00 50.00 20.00 15.00 15.15%
NAPS 5.00 5.47 5.18 4.96 8.00 6.17 4.98 0.06%
Adjusted Per Share Value based on latest NOSH - 3,720,621
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 338.25 335.06 264.09 249.13 244.15 205.49 135.57 16.44%
EPS 15.88 48.80 64.11 59.93 102.47 64.74 37.63 -13.38%
DPS 29.14 29.17 29.16 25.00 20.84 8.34 6.25 29.22%
NAPS 4.1593 4.5593 4.3155 4.1342 3.3366 2.572 2.0752 12.27%
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 8.90 8.65 10.00 8.60 18.50 12.70 9.50 -
P/RPS 2.19 2.15 3.15 2.88 3.16 2.58 2.92 -4.67%
P/EPS 46.61 14.77 12.99 11.96 7.53 8.18 10.52 28.12%
EY 2.15 6.77 7.70 8.36 13.28 12.23 9.51 -21.93%
DY 3.93 4.05 3.50 3.49 2.70 1.57 1.58 16.38%
P/NAPS 1.78 1.58 1.93 1.73 2.31 2.06 1.91 -1.16%
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 23/11/09 20/11/08 22/11/07 23/11/06 22/11/05 10/11/04 12/11/03 -
Price 8.80 8.35 9.70 9.10 9.70 14.60 10.90 -
P/RPS 2.16 2.08 3.06 3.04 1.66 2.96 3.35 -7.04%
P/EPS 46.08 14.26 12.60 12.66 3.95 9.40 12.07 24.99%
EY 2.17 7.01 7.93 7.90 25.33 10.64 8.28 -19.98%
DY 3.98 4.19 3.61 3.30 5.15 1.37 1.38 19.28%
P/NAPS 1.76 1.53 1.87 1.83 1.21 2.37 2.19 -3.57%

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