[YB] YoY TTM Result on 30-Jun-2010 [#2]

Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 24.91%
YoY- 53.34%
Quarter Report
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 144,969 127,693 136,610 124,504 107,746 117,325 125,170 2.47%
PBT 14,187 11,628 18,716 19,769 13,042 17,616 28,497 -10.96%
Tax -3,540 -2,246 -3,417 -4,575 -3,133 -2,762 -6,320 -9.19%
NP 10,647 9,382 15,299 15,194 9,909 14,854 22,177 -11.50%
-
NP to SH 10,647 9,382 15,851 15,194 9,909 14,854 22,177 -11.50%
-
Tax Rate 24.95% 19.32% 18.26% 23.14% 24.02% 15.68% 22.18% -
Total Cost 134,322 118,311 121,311 109,310 97,837 102,471 102,993 4.52%
-
Net Worth 195,118 210,891 199,380 193,275 188,778 185,345 187,414 0.67%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 12,423 11,024 10,996 14,153 9,506 6,395 20,794 -8.21%
Div Payout % 116.68% 117.50% 69.38% 93.15% 95.94% 43.05% 93.77% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 195,118 210,891 199,380 193,275 188,778 185,345 187,414 0.67%
NOSH 154,855 167,374 156,992 157,134 157,315 159,781 160,182 -0.56%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 7.34% 7.35% 11.20% 12.20% 9.20% 12.66% 17.72% -
ROE 5.46% 4.45% 7.95% 7.86% 5.25% 8.01% 11.83% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 93.62 76.29 87.02 79.23 68.49 73.43 78.14 3.05%
EPS 6.88 5.61 10.10 9.67 6.30 9.30 13.84 -10.98%
DPS 8.00 6.59 7.00 9.00 6.00 4.00 13.00 -7.76%
NAPS 1.26 1.26 1.27 1.23 1.20 1.16 1.17 1.24%
Adjusted Per Share Value based on latest NOSH - 157,134
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 49.67 43.75 46.80 42.66 36.91 40.20 42.88 2.47%
EPS 3.65 3.21 5.43 5.21 3.39 5.09 7.60 -11.49%
DPS 4.26 3.78 3.77 4.85 3.26 2.19 7.12 -8.19%
NAPS 0.6685 0.7225 0.6831 0.6622 0.6468 0.635 0.6421 0.67%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.87 0.83 0.86 0.72 0.67 0.83 1.28 -
P/RPS 0.93 1.09 0.99 0.91 0.98 1.13 1.64 -9.01%
P/EPS 12.65 14.81 8.52 7.45 10.64 8.93 9.25 5.35%
EY 7.90 6.75 11.74 13.43 9.40 11.20 10.82 -5.10%
DY 9.20 7.94 8.14 12.50 8.96 4.82 10.16 -1.63%
P/NAPS 0.69 0.66 0.68 0.59 0.56 0.72 1.09 -7.33%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 28/08/12 18/08/11 19/08/10 20/08/09 20/08/08 20/08/07 -
Price 0.865 0.83 0.88 0.75 0.70 0.61 1.15 -
P/RPS 0.92 1.09 1.01 0.95 1.02 0.83 1.47 -7.50%
P/EPS 12.58 14.81 8.72 7.76 11.11 6.56 8.31 7.14%
EY 7.95 6.75 11.47 12.89 9.00 15.24 12.04 -6.67%
DY 9.25 7.94 7.95 12.00 8.57 6.56 11.30 -3.27%
P/NAPS 0.69 0.66 0.69 0.61 0.58 0.53 0.98 -5.67%

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