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

Announcement Date
11-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -21.23%
YoY- 174.28%
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 CAGR
Revenue 8,883,393 9,200,589 9,881,094 12,325,639 16,027,603 13,675,570 11,401,430 -3.62%
PBT 2,410,230 1,726,473 -703,479 2,244,263 1,270,381 2,558,621 3,006,992 -3.22%
Tax -5,546 -34,223 -1,036,689 -16,875 -59,794 -66,032 -47,972 -27.33%
NP 2,404,684 1,692,250 -1,740,168 2,227,388 1,210,587 2,492,589 2,959,020 -3.02%
-
NP to SH 2,271,346 1,540,497 -1,947,094 1,870,751 1,077,183 2,367,601 2,905,419 -3.57%
-
Tax Rate 0.23% 1.98% - 0.75% 4.71% 2.58% 1.60% -
Total Cost 6,478,709 7,508,339 11,621,262 10,098,251 14,817,016 11,182,981 8,442,410 -3.84%
-
Net Worth 24,952,642 21,604,792 21,113,774 23,068,614 18,586,703 19,783,816 19,460,062 3.74%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 CAGR
Div 223,190 - - 1,783,246 1,301,890 1,301,736 1,115,937 -21.19%
Div Payout % 9.83% - - 95.32% 120.86% 54.98% 38.41% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 24,952,642 21,604,792 21,113,774 23,068,614 18,586,703 19,783,816 19,460,062 3.74%
NOSH 4,463,800 4,463,800 4,463,800 4,462,014 3,717,340 3,718,762 3,720,853 2.73%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 27.07% 18.39% -17.61% 18.07% 7.55% 18.23% 25.95% -
ROE 9.10% 7.13% -9.22% 8.11% 5.80% 11.97% 14.93% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 CAGR
RPS 199.01 206.12 221.36 276.23 431.16 367.75 306.42 -6.18%
EPS 50.88 34.51 -43.62 41.93 28.98 63.67 78.08 -6.14%
DPS 5.00 0.00 0.00 40.00 35.00 35.00 30.00 -23.29%
NAPS 5.59 4.84 4.73 5.17 5.00 5.32 5.23 0.99%
Adjusted Per Share Value based on latest NOSH - 4,462,014
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 CAGR
RPS 199.01 206.12 221.36 276.12 359.06 306.37 255.42 -3.62%
EPS 50.88 34.51 -43.62 41.91 24.13 53.04 65.09 -3.57%
DPS 5.00 0.00 0.00 39.95 29.17 29.16 25.00 -21.19%
NAPS 5.59 4.84 4.73 5.1679 4.1639 4.4321 4.3595 3.74%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 30/06/09 30/06/08 29/06/07 -
Price 6.90 5.37 5.38 7.87 8.55 8.25 9.80 -
P/RPS 3.47 2.61 2.43 2.85 1.98 2.24 3.20 1.20%
P/EPS 13.56 15.56 -12.33 18.77 29.51 12.96 12.55 1.15%
EY 7.37 6.43 -8.11 5.33 3.39 7.72 7.97 -1.15%
DY 0.72 0.00 0.00 5.08 4.09 4.24 3.06 -19.27%
P/NAPS 1.23 1.11 1.14 1.52 1.71 1.55 1.87 -6.01%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 30/06/09 30/06/08 30/06/07 CAGR
Date 09/05/14 - 16/05/12 11/05/11 20/08/09 18/08/08 16/08/07 -
Price 6.41 0.00 3.94 7.31 8.66 8.75 9.40 -
P/RPS 3.22 0.00 1.78 2.65 2.01 2.38 3.07 0.70%
P/EPS 12.60 0.00 -9.03 17.44 29.89 13.74 12.04 0.67%
EY 7.94 0.00 -11.07 5.74 3.35 7.28 8.31 -0.67%
DY 0.78 0.00 0.00 5.47 4.04 4.00 3.19 -18.81%
P/NAPS 1.15 0.00 0.83 1.41 1.73 1.64 1.80 -6.41%

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