[TM] YoY TTM Result on 30-Jun-2011 [#2]

Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 0.25%
YoY- 57.63%
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 11,032,022 10,223,189 9,577,693 8,896,934 8,649,452 8,794,153 8,348,519 4.75%
PBT 1,163,575 1,056,133 1,051,582 1,275,107 990,913 565,908 715,555 8.43%
Tax -116,884 77,082 490,897 -100,819 -244,524 -225,353 1,419,446 -
NP 1,046,691 1,133,215 1,542,479 1,174,288 746,389 340,555 2,135,001 -11.19%
-
NP to SH 1,009,788 1,091,737 1,499,503 1,129,665 716,648 292,695 2,043,852 -11.08%
-
Tax Rate 10.05% -7.30% -46.68% 7.91% 24.68% 39.82% -198.37% -
Total Cost 9,985,331 9,089,974 8,035,214 7,722,646 7,903,063 8,453,598 6,213,518 8.22%
-
Net Worth 7,291,002 6,845,836 7,758,221 6,593,454 7,358,912 6,768,885 10,829,288 -6.37%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 923,864 784,915 703,140 814,969 923,091 839,225 3,411,697 -19.55%
Div Payout % 91.49% 71.90% 46.89% 72.14% 128.81% 286.72% 166.92% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 7,291,002 6,845,836 7,758,221 6,593,454 7,358,912 6,768,885 10,829,288 -6.37%
NOSH 3,585,092 3,575,969 3,592,268 3,534,416 3,553,828 3,499,578 3,457,848 0.60%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 9.49% 11.08% 16.10% 13.20% 8.63% 3.87% 25.57% -
ROE 13.85% 15.95% 19.33% 17.13% 9.74% 4.32% 18.87% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 307.72 285.89 266.62 251.72 243.38 251.29 241.44 4.12%
EPS 28.17 30.53 41.74 31.96 20.17 8.36 59.11 -11.61%
DPS 25.80 22.00 19.60 22.90 26.00 24.25 99.00 -20.07%
NAPS 2.0337 1.9144 2.1597 1.8655 2.0707 1.9342 3.1318 -6.93%
Adjusted Per Share Value based on latest NOSH - 3,534,416
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 287.46 266.39 249.57 231.83 225.38 229.15 217.54 4.75%
EPS 26.31 28.45 39.07 29.44 18.67 7.63 53.26 -11.08%
DPS 24.07 20.45 18.32 21.24 24.05 21.87 88.90 -19.55%
NAPS 1.8998 1.7838 2.0216 1.7181 1.9175 1.7638 2.8218 -6.37%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 6.35 5.40 5.65 3.95 3.35 2.93 1.59 -
P/RPS 2.06 1.89 2.12 1.57 1.38 1.17 0.66 20.87%
P/EPS 22.54 17.69 13.54 12.36 16.61 35.03 2.69 42.49%
EY 4.44 5.65 7.39 8.09 6.02 2.85 37.17 -29.81%
DY 4.06 4.07 3.47 5.80 7.76 8.28 62.26 -36.54%
P/NAPS 3.12 2.82 2.62 2.12 1.62 1.51 0.51 35.21%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 29/08/13 29/08/12 24/08/11 23/08/10 21/08/09 19/08/08 -
Price 6.27 5.26 5.99 4.18 3.58 3.05 1.75 -
P/RPS 2.04 1.84 2.25 1.66 1.47 1.21 0.72 18.94%
P/EPS 22.26 17.23 14.35 13.08 17.75 36.47 2.96 39.94%
EY 4.49 5.80 6.97 7.65 5.63 2.74 33.78 -28.55%
DY 4.11 4.18 3.27 5.48 7.26 7.95 56.57 -35.39%
P/NAPS 3.08 2.75 2.77 2.24 1.73 1.58 0.56 32.84%

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