[TM] YoY TTM Result on 30-Jun-2007 [#2]

Announcement Date
26-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 11.68%
YoY- 120.38%
Quarter Report
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 8,649,452 8,794,153 8,348,519 14,920,158 14,969,074 13,487,508 13,008,052 -6.57%
PBT 990,913 565,908 715,555 2,575,233 2,080,960 2,500,042 2,674,352 -15.24%
Tax -244,524 -225,353 1,419,446 -21,089 -882,300 -525,121 -382,117 -7.16%
NP 746,389 340,555 2,135,001 2,554,144 1,198,660 1,974,921 2,292,235 -17.04%
-
NP to SH 716,648 292,695 2,043,852 2,366,366 1,073,751 1,954,788 2,292,235 -17.60%
-
Tax Rate 24.68% 39.82% -198.37% 0.82% 42.40% 21.00% 14.29% -
Total Cost 7,903,063 8,453,598 6,213,518 12,366,014 13,770,414 11,512,587 10,715,817 -4.94%
-
Net Worth 7,358,912 6,768,885 10,829,288 20,376,960 16,902,481 14,408,436 14,347,411 -10.52%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 923,091 839,225 3,411,697 1,907,743 1,387,829 1,013,776 978,939 -0.97%
Div Payout % 128.81% 286.72% 166.92% 80.62% 129.25% 51.86% 42.71% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 7,358,912 6,768,885 10,829,288 20,376,960 16,902,481 14,408,436 14,347,411 -10.52%
NOSH 3,553,828 3,499,578 3,457,848 3,419,526 3,380,496 3,382,023 3,340,880 1.03%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 8.63% 3.87% 25.57% 17.12% 8.01% 14.64% 17.62% -
ROE 9.74% 4.32% 18.87% 11.61% 6.35% 13.57% 15.98% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 243.38 251.29 241.44 436.32 442.81 398.80 389.36 -7.52%
EPS 20.17 8.36 59.11 69.20 31.76 57.80 68.61 -18.44%
DPS 26.00 24.25 99.00 56.00 41.00 30.00 29.30 -1.97%
NAPS 2.0707 1.9342 3.1318 5.959 5.00 4.2603 4.2945 -11.44%
Adjusted Per Share Value based on latest NOSH - 3,419,526
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 225.38 229.15 217.54 388.78 390.05 351.45 338.95 -6.57%
EPS 18.67 7.63 53.26 61.66 27.98 50.94 59.73 -17.61%
DPS 24.05 21.87 88.90 49.71 36.16 26.42 25.51 -0.97%
NAPS 1.9175 1.7638 2.8218 5.3097 4.4043 3.7544 3.7385 -10.52%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.35 2.93 1.59 5.15 4.53 5.00 5.15 -
P/RPS 1.38 1.17 0.66 1.18 1.02 1.25 1.32 0.74%
P/EPS 16.61 35.03 2.69 7.44 14.26 8.65 7.51 14.13%
EY 6.02 2.85 37.17 13.44 7.01 11.56 13.32 -12.39%
DY 7.76 8.28 62.26 10.87 9.05 6.00 5.69 5.30%
P/NAPS 1.62 1.51 0.51 0.86 0.91 1.17 1.20 5.12%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 23/08/10 21/08/09 19/08/08 26/07/07 02/08/06 25/08/05 24/08/04 -
Price 3.58 3.05 1.75 5.10 4.47 5.50 5.05 -
P/RPS 1.47 1.21 0.72 1.17 1.01 1.38 1.30 2.06%
P/EPS 17.75 36.47 2.96 7.37 14.07 9.52 7.36 15.79%
EY 5.63 2.74 33.78 13.57 7.11 10.51 13.59 -13.65%
DY 7.26 7.95 56.57 10.98 9.17 5.45 5.80 3.81%
P/NAPS 1.73 1.58 0.56 0.86 0.89 1.29 1.18 6.58%

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