[LEADER] YoY TTM Result on 30-Jun-2005 [#2]

Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 10.7%
YoY- 116.57%
Quarter Report
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 2,844,786 2,584,703 1,944,684 1,399,302 1,124,206 1,005,089 1,104,409 17.06%
PBT 105,627 75,712 59,604 32,588 -84,115 22,030 39,112 17.99%
Tax -26,209 -10,849 -7,649 -9,861 -4,629 -16,780 -6,721 25.43%
NP 79,418 64,863 51,955 22,727 -88,744 5,250 32,391 16.10%
-
NP to SH 59,721 46,500 29,774 14,706 -88,744 5,250 36,765 8.41%
-
Tax Rate 24.81% 14.33% 12.83% 30.26% - 76.17% 17.18% -
Total Cost 2,765,368 2,519,840 1,892,729 1,376,575 1,212,950 999,839 1,072,018 17.09%
-
Net Worth 469,324 393,024 357,440 343,724 335,927 133,170 449,618 0.71%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div 19,640 13,087 6,538 - - - - -
Div Payout % 32.89% 28.14% 21.96% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 469,324 393,024 357,440 343,724 335,927 133,170 449,618 0.71%
NOSH 436,256 436,694 435,902 435,094 436,269 134,516 436,522 -0.01%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 2.79% 2.51% 2.67% 1.62% -7.89% 0.52% 2.93% -
ROE 12.72% 11.83% 8.33% 4.28% -26.42% 3.94% 8.18% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 652.09 591.88 446.13 321.61 257.69 747.19 253.00 17.07%
EPS 13.69 10.65 6.83 3.38 -20.34 3.90 8.42 8.43%
DPS 4.50 3.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.0758 0.90 0.82 0.79 0.77 0.99 1.03 0.72%
Adjusted Per Share Value based on latest NOSH - 435,094
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 652.57 592.91 446.09 320.99 257.88 230.56 253.34 17.06%
EPS 13.70 10.67 6.83 3.37 -20.36 1.20 8.43 8.42%
DPS 4.51 3.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.0766 0.9016 0.8199 0.7885 0.7706 0.3055 1.0314 0.71%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.62 0.85 0.38 0.36 0.41 0.62 0.67 -
P/RPS 0.10 0.14 0.09 0.11 0.16 0.08 0.26 -14.70%
P/EPS 4.53 7.98 5.56 10.65 -2.02 15.89 7.96 -8.95%
EY 22.08 12.53 17.97 9.39 -49.61 6.29 12.57 9.83%
DY 7.26 3.53 3.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.94 0.46 0.46 0.53 0.63 0.65 -1.87%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 22/08/08 21/08/07 18/08/06 24/08/05 25/08/04 27/08/03 27/08/02 -
Price 0.60 0.94 0.47 0.37 0.37 0.68 0.70 -
P/RPS 0.09 0.16 0.11 0.12 0.14 0.09 0.28 -17.22%
P/EPS 4.38 8.83 6.88 10.95 -1.82 17.42 8.31 -10.11%
EY 22.82 11.33 14.53 9.14 -54.98 5.74 12.03 11.24%
DY 7.50 3.19 3.19 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 1.04 0.57 0.47 0.48 0.69 0.68 -3.18%

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