[TM] YoY TTM Result on 31-Mar-2009 [#1]

Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -62.13%
YoY- -87.87%
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 9,386,303 8,814,318 8,627,459 8,774,374 8,343,094 16,792,800 14,315,043 -6.78%
PBT 1,073,165 1,234,879 1,182,853 335,877 713,354 3,137,836 1,893,473 -9.02%
Tax 247,869 -66,128 -294,880 28,281 1,847,886 -824,888 -730,274 -
NP 1,321,034 1,168,751 887,973 364,158 2,561,240 2,312,948 1,163,199 2.14%
-
NP to SH 1,278,292 1,126,810 858,232 299,897 2,471,685 2,118,792 1,046,457 3.38%
-
Tax Rate -23.10% 5.36% 24.93% -8.42% -259.04% 26.29% 38.57% -
Total Cost 8,065,269 7,645,567 7,739,486 8,410,216 5,781,854 14,479,852 13,151,844 -7.81%
-
Net Worth 7,733,305 7,850,355 7,508,699 10,123,657 19,519,224 20,657,512 20,351,019 -14.88%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 697,471 930,594 811,051 904,209 3,885,832 1,559,545 1,185,152 -8.44%
Div Payout % 54.56% 82.59% 94.50% 301.51% 157.21% 73.61% 113.25% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 7,733,305 7,850,355 7,508,699 10,123,657 19,519,224 20,657,512 20,351,019 -14.88%
NOSH 3,580,399 3,550,108 3,520,912 3,467,124 3,441,754 3,423,632 3,391,836 0.90%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 14.07% 13.26% 10.29% 4.15% 30.70% 13.77% 8.13% -
ROE 16.53% 14.35% 11.43% 2.96% 12.66% 10.26% 5.14% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 262.16 248.28 245.03 253.07 242.41 490.50 422.04 -7.62%
EPS 35.70 31.74 24.38 8.65 71.81 61.89 30.85 2.46%
DPS 19.60 26.10 23.00 26.25 113.00 46.00 35.00 -9.20%
NAPS 2.1599 2.2113 2.1326 2.9199 5.6713 6.0338 6.00 -15.64%
Adjusted Per Share Value based on latest NOSH - 3,467,124
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 244.58 229.68 224.81 228.64 217.40 437.57 373.01 -6.78%
EPS 33.31 29.36 22.36 7.81 64.41 55.21 27.27 3.38%
DPS 18.17 24.25 21.13 23.56 101.25 40.64 30.88 -8.45%
NAPS 2.0151 2.0456 1.9566 2.6379 5.0862 5.3828 5.3029 -14.88%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 5.32 4.04 3.44 1.76 5.30 5.00 4.68 -
P/RPS 2.03 1.63 1.40 0.70 2.19 1.02 1.11 10.57%
P/EPS 14.90 12.73 14.11 20.35 7.38 8.08 15.17 -0.29%
EY 6.71 7.86 7.09 4.91 13.55 12.38 6.59 0.30%
DY 3.68 6.46 6.69 14.91 21.32 9.20 7.48 -11.14%
P/NAPS 2.46 1.83 1.61 0.60 0.93 0.83 0.78 21.07%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 25/05/11 27/05/10 21/05/09 22/05/08 07/05/07 15/05/06 -
Price 5.37 3.90 3.26 1.90 1.62 5.35 4.95 -
P/RPS 2.05 1.57 1.33 0.75 0.67 1.09 1.17 9.78%
P/EPS 15.04 12.29 13.37 21.97 2.26 8.64 16.04 -1.06%
EY 6.65 8.14 7.48 4.55 44.33 11.57 6.23 1.09%
DY 3.65 6.69 7.06 13.82 69.75 8.60 7.07 -10.42%
P/NAPS 2.49 1.76 1.53 0.65 0.29 0.89 0.83 20.07%

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