[YB] 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- -9.41%
YoY- -24.08%
Quarter Report
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 129,285 134,864 116,865 117,598 109,514 129,610 122,592 0.88%
PBT 11,865 20,215 15,856 15,419 18,314 31,298 31,892 -15.18%
Tax -2,338 -3,718 -3,692 -3,476 -2,584 -8,000 -6,085 -14.72%
NP 9,527 16,497 12,164 11,943 15,730 23,298 25,807 -15.28%
-
NP to SH 9,806 16,770 12,164 11,943 15,730 23,298 25,807 -14.88%
-
Tax Rate 19.71% 18.39% 23.28% 22.54% 14.11% 25.56% 19.08% -
Total Cost 119,758 118,367 104,701 105,655 93,784 106,312 96,785 3.61%
-
Net Worth 196,490 201,470 198,771 192,148 192,000 190,225 182,104 1.27%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 10,712 6,286 9,439 9,506 6,395 20,794 24,018 -12.58%
Div Payout % 109.25% 37.49% 77.60% 79.60% 40.66% 89.26% 93.07% -
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 196,490 201,470 198,771 192,148 192,000 190,225 182,104 1.27%
NOSH 154,716 157,398 157,755 158,800 160,000 159,852 159,741 -0.53%
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 7.37% 12.23% 10.41% 10.16% 14.36% 17.98% 21.05% -
ROE 4.99% 8.32% 6.12% 6.22% 8.19% 12.25% 14.17% -
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 83.56 85.68 74.08 74.05 68.45 81.08 76.74 1.42%
EPS 6.34 10.65 7.71 7.52 9.83 14.57 16.16 -14.42%
DPS 6.92 4.00 6.00 6.00 4.00 13.00 15.00 -12.08%
NAPS 1.27 1.28 1.26 1.21 1.20 1.19 1.14 1.81%
Adjusted Per Share Value based on latest NOSH - 158,800
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 44.26 46.17 40.01 40.26 37.49 44.37 41.97 0.88%
EPS 3.36 5.74 4.16 4.09 5.39 7.98 8.83 -14.86%
DPS 3.67 2.15 3.23 3.25 2.19 7.12 8.22 -12.56%
NAPS 0.6727 0.6897 0.6805 0.6578 0.6573 0.6512 0.6234 1.27%
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 0.90 0.90 0.79 0.54 1.00 1.22 1.28 -
P/RPS 1.08 1.05 1.07 0.73 1.46 1.50 1.67 -7.00%
P/EPS 14.20 8.45 10.25 7.18 10.17 8.37 7.92 10.21%
EY 7.04 11.84 9.76 13.93 9.83 11.95 12.62 -9.26%
DY 7.69 4.44 7.59 11.11 4.00 10.66 11.72 -6.77%
P/NAPS 0.71 0.70 0.63 0.45 0.83 1.03 1.12 -7.30%
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 21/05/12 18/05/11 19/05/10 21/05/09 21/05/08 23/05/07 18/05/06 -
Price 0.88 0.90 0.85 0.69 0.94 1.29 1.33 -
P/RPS 1.05 1.05 1.15 0.93 1.37 1.59 1.73 -7.97%
P/EPS 13.88 8.45 11.02 9.17 9.56 8.85 8.23 9.09%
EY 7.20 11.84 9.07 10.90 10.46 11.30 12.15 -8.34%
DY 7.87 4.44 7.06 8.70 4.26 10.08 11.28 -5.81%
P/NAPS 0.69 0.70 0.67 0.57 0.78 1.08 1.17 -8.41%

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