[MISC] YoY TTM Result on 31-Mar-2007 [#4]

Announcement Date
10-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 1.26%
YoY- 1.04%
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 13,775,074 15,783,466 12,947,492 11,198,945 10,747,080 10,640,730 7,606,271 10.39%
PBT 911,915 1,556,256 2,599,427 2,930,309 2,900,793 4,738,895 2,326,404 -14.44%
Tax -89,696 -67,566 -71,032 -33,381 -30,190 24,651 -36,833 15.98%
NP 822,219 1,488,690 2,528,395 2,896,928 2,870,603 4,763,546 2,289,571 -15.68%
-
NP to SH 682,047 1,366,592 2,420,359 2,852,023 2,822,573 4,763,546 2,289,571 -18.26%
-
Tax Rate 9.84% 4.34% 2.73% 1.14% 1.04% -0.52% 1.58% -
Total Cost 12,952,855 14,294,776 10,419,097 8,302,017 7,876,477 5,877,184 5,316,700 15.99%
-
Net Worth 20,762,677 18,594,888 18,709,499 18,894,427 17,331,190 13,019,799 10,385,793 12.23%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 1,328,828 1,301,890 1,301,736 1,115,937 930,002 1,116,138 - -
Div Payout % 194.83% 95.27% 53.78% 39.13% 32.95% 23.43% - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 20,762,677 18,594,888 18,709,499 18,894,427 17,331,190 13,019,799 10,385,793 12.23%
NOSH 3,859,233 3,718,977 3,719,582 3,719,375 3,719,139 1,859,971 1,861,253 12.91%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 5.97% 9.43% 19.53% 25.87% 26.71% 44.77% 30.10% -
ROE 3.28% 7.35% 12.94% 15.09% 16.29% 36.59% 22.05% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 356.94 424.40 348.09 301.10 288.97 572.09 408.66 -2.22%
EPS 17.67 36.75 65.07 76.68 75.89 256.11 123.01 -27.62%
DPS 34.43 35.00 35.00 30.00 25.01 60.00 0.00 -
NAPS 5.38 5.00 5.03 5.08 4.66 7.00 5.58 -0.60%
Adjusted Per Share Value based on latest NOSH - 3,719,375
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 308.60 353.59 290.06 250.88 240.76 238.38 170.40 10.39%
EPS 15.28 30.61 54.22 63.89 63.23 106.72 51.29 -18.26%
DPS 29.77 29.17 29.16 25.00 20.83 25.00 0.00 -
NAPS 4.6513 4.1657 4.1914 4.2328 3.8826 2.9168 2.3267 12.23%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 8.10 8.35 9.20 9.15 9.50 16.00 13.70 -
P/RPS 2.27 1.97 2.64 3.04 3.29 2.80 3.35 -6.27%
P/EPS 45.83 22.72 14.14 11.93 12.52 6.25 11.14 26.56%
EY 2.18 4.40 7.07 8.38 7.99 16.01 8.98 -21.00%
DY 4.25 4.19 3.80 3.28 2.63 3.75 0.00 -
P/NAPS 1.51 1.67 1.83 1.80 2.04 2.29 2.46 -7.80%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 06/05/10 11/05/09 12/05/08 10/05/07 10/05/06 16/05/05 24/05/04 -
Price 8.82 8.50 9.50 9.70 8.55 18.60 11.80 -
P/RPS 2.47 2.00 2.73 3.22 2.96 3.25 2.89 -2.58%
P/EPS 49.91 23.13 14.60 12.65 11.27 7.26 9.59 31.62%
EY 2.00 4.32 6.85 7.91 8.88 13.77 10.42 -24.04%
DY 3.90 4.12 3.68 3.09 2.92 3.23 0.00 -
P/NAPS 1.64 1.70 1.89 1.91 1.83 2.66 2.11 -4.11%

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