[MWE] YoY TTM Result on 30-Jun-2010 [#2]

Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 11.3%
YoY- 152.12%
Quarter Report
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 383,103 506,981 513,016 484,442 479,122 481,429 471,053 -3.38%
PBT 137,757 61,620 54,398 52,605 24,478 42,565 42,575 21.59%
Tax -5,883 -13,427 -11,311 -10,793 -5,184 -6,786 -5,809 0.21%
NP 131,874 48,193 43,087 41,812 19,294 35,779 36,766 23.69%
-
NP to SH 130,113 46,986 46,773 41,731 16,552 33,677 36,346 23.65%
-
Tax Rate 4.27% 21.79% 20.79% 20.52% 21.18% 15.94% 13.64% -
Total Cost 251,229 458,788 469,929 442,630 459,828 445,650 434,287 -8.71%
-
Net Worth 612,264 487,409 455,309 376,735 323,265 320,981 305,292 12.28%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 20,720 36,966 23,123 18,499 13,830 20,809 20,809 -0.07%
Div Payout % 15.93% 78.68% 49.44% 44.33% 83.56% 61.79% 57.26% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 612,264 487,409 455,309 376,735 323,265 320,981 305,292 12.28%
NOSH 230,174 231,000 231,121 231,126 230,903 230,922 231,282 -0.07%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 34.42% 9.51% 8.40% 8.63% 4.03% 7.43% 7.81% -
ROE 21.25% 9.64% 10.27% 11.08% 5.12% 10.49% 11.91% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 166.44 219.47 221.97 209.60 207.50 208.48 203.67 -3.30%
EPS 56.53 20.34 20.24 18.06 7.17 14.58 15.72 23.75%
DPS 9.00 16.00 10.00 8.00 6.00 9.00 9.00 0.00%
NAPS 2.66 2.11 1.97 1.63 1.40 1.39 1.32 12.37%
Adjusted Per Share Value based on latest NOSH - 231,126
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 165.45 218.94 221.55 209.21 206.91 207.91 203.43 -3.38%
EPS 56.19 20.29 20.20 18.02 7.15 14.54 15.70 23.65%
DPS 8.95 15.96 9.99 7.99 5.97 8.99 8.99 -0.07%
NAPS 2.6441 2.1049 1.9663 1.627 1.396 1.3862 1.3184 12.28%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.84 1.49 1.36 0.97 0.76 0.90 1.10 -
P/RPS 1.11 0.68 0.61 0.46 0.37 0.43 0.54 12.74%
P/EPS 3.26 7.33 6.72 5.37 10.60 6.17 7.00 -11.94%
EY 30.72 13.65 14.88 18.61 9.43 16.20 14.29 13.59%
DY 4.89 10.74 7.35 8.25 7.89 10.00 8.18 -8.21%
P/NAPS 0.69 0.71 0.69 0.60 0.54 0.65 0.83 -3.02%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/08/13 16/08/12 25/08/11 26/08/10 20/08/09 20/08/08 21/08/07 -
Price 1.80 1.66 1.19 0.99 0.79 0.88 0.85 -
P/RPS 1.08 0.76 0.54 0.47 0.38 0.42 0.42 17.03%
P/EPS 3.18 8.16 5.88 5.48 11.02 6.03 5.41 -8.46%
EY 31.40 12.25 17.01 18.24 9.07 16.57 18.49 9.21%
DY 5.00 9.64 8.40 8.08 7.59 10.23 10.59 -11.74%
P/NAPS 0.68 0.79 0.60 0.61 0.56 0.63 0.64 1.01%

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