[YB] YoY TTM Result on 30-Jun-2009 [#2]

Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -17.03%
YoY- -33.29%
Quarter Report
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 127,693 136,610 124,504 107,746 117,325 125,170 128,536 -0.10%
PBT 11,628 18,716 19,769 13,042 17,616 28,497 32,137 -15.57%
Tax -2,246 -3,417 -4,575 -3,133 -2,762 -6,320 -7,119 -17.47%
NP 9,382 15,299 15,194 9,909 14,854 22,177 25,018 -15.06%
-
NP to SH 9,382 15,851 15,194 9,909 14,854 22,177 25,018 -15.06%
-
Tax Rate 19.32% 18.26% 23.14% 24.02% 15.68% 22.18% 22.15% -
Total Cost 118,311 121,311 109,310 97,837 102,471 102,993 103,518 2.24%
-
Net Worth 210,891 199,380 193,275 188,778 185,345 187,414 179,396 2.72%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 11,024 10,996 14,153 9,506 6,395 20,794 24,018 -12.16%
Div Payout % 117.50% 69.38% 93.15% 95.94% 43.05% 93.77% 96.01% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 210,891 199,380 193,275 188,778 185,345 187,414 179,396 2.72%
NOSH 167,374 156,992 157,134 157,315 159,781 160,182 160,175 0.73%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.35% 11.20% 12.20% 9.20% 12.66% 17.72% 19.46% -
ROE 4.45% 7.95% 7.86% 5.25% 8.01% 11.83% 13.95% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 76.29 87.02 79.23 68.49 73.43 78.14 80.25 -0.83%
EPS 5.61 10.10 9.67 6.30 9.30 13.84 15.62 -15.67%
DPS 6.59 7.00 9.00 6.00 4.00 13.00 15.00 -12.79%
NAPS 1.26 1.27 1.23 1.20 1.16 1.17 1.12 1.98%
Adjusted Per Share Value based on latest NOSH - 157,315
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 43.81 46.87 42.72 36.97 40.25 42.95 44.10 -0.10%
EPS 3.22 5.44 5.21 3.40 5.10 7.61 8.58 -15.05%
DPS 3.78 3.77 4.86 3.26 2.19 7.13 8.24 -12.16%
NAPS 0.7236 0.6841 0.6631 0.6477 0.6359 0.643 0.6155 2.73%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.83 0.86 0.72 0.67 0.83 1.28 1.17 -
P/RPS 1.09 0.99 0.91 0.98 1.13 1.64 1.46 -4.75%
P/EPS 14.81 8.52 7.45 10.64 8.93 9.25 7.49 12.02%
EY 6.75 11.74 13.43 9.40 11.20 10.82 13.35 -10.73%
DY 7.94 8.14 12.50 8.96 4.82 10.16 12.82 -7.66%
P/NAPS 0.66 0.68 0.59 0.56 0.72 1.09 1.04 -7.29%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 18/08/11 19/08/10 20/08/09 20/08/08 20/08/07 21/08/06 -
Price 0.83 0.88 0.75 0.70 0.61 1.15 1.20 -
P/RPS 1.09 1.01 0.95 1.02 0.83 1.47 1.50 -5.17%
P/EPS 14.81 8.72 7.76 11.11 6.56 8.31 7.68 11.55%
EY 6.75 11.47 12.89 9.00 15.24 12.04 13.02 -10.36%
DY 7.94 7.95 12.00 8.57 6.56 11.30 12.50 -7.27%
P/NAPS 0.66 0.69 0.61 0.58 0.53 0.98 1.07 -7.73%

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