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

Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -3.31%
YoY- -2.76%
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 696,864 804,187 737,771 686,710 609,309 484,983 379,589 10.64%
PBT 21,424 28,945 28,625 20,499 22,355 8,034 4,515 29.59%
Tax -2,302 -6,292 -6,982 -4,623 -6,029 -2,464 -287 41.43%
NP 19,122 22,653 21,643 15,876 16,326 5,570 4,228 28.56%
-
NP to SH 19,122 22,653 21,643 15,876 16,326 5,570 4,228 28.56%
-
Tax Rate 10.74% 21.74% 24.39% 22.55% 26.97% 30.67% 6.36% -
Total Cost 677,742 781,534 716,128 670,834 592,983 479,413 375,361 10.33%
-
Net Worth 278,036 260,624 225,832 190,269 176,056 160,561 156,332 10.06%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 4,392 4,387 3,134 3,133 2,508 2,039 1,885 15.12%
Div Payout % 22.97% 19.37% 14.48% 19.74% 15.37% 36.62% 44.60% -
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 278,036 260,624 225,832 190,269 176,056 160,561 156,332 10.06%
NOSH 175,461 175,481 62,668 62,662 62,713 62,643 62,470 18.76%
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 2.74% 2.82% 2.93% 2.31% 2.68% 1.15% 1.11% -
ROE 6.88% 8.69% 9.58% 8.34% 9.27% 3.47% 2.70% -
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 397.16 458.28 1,177.26 1,095.88 971.57 774.20 607.63 -6.83%
EPS 10.90 12.91 34.54 25.34 26.03 8.89 6.77 8.25%
DPS 2.50 2.50 5.00 5.00 4.00 3.26 3.00 -2.99%
NAPS 1.5846 1.4852 3.6036 3.0364 2.8073 2.5631 2.5025 -7.32%
Adjusted Per Share Value based on latest NOSH - 62,662
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 363.70 419.71 385.05 358.40 318.00 253.12 198.11 10.64%
EPS 9.98 11.82 11.30 8.29 8.52 2.91 2.21 28.53%
DPS 2.29 2.29 1.64 1.64 1.31 1.06 0.98 15.18%
NAPS 1.4511 1.3602 1.1786 0.993 0.9189 0.838 0.8159 10.06%
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 0.84 1.00 1.54 0.66 0.52 0.51 0.51 -
P/RPS 0.21 0.22 0.13 0.06 0.05 0.07 0.08 17.43%
P/EPS 7.71 7.75 4.46 2.61 2.00 5.74 7.54 0.37%
EY 12.97 12.91 22.43 38.39 50.06 17.43 13.27 -0.38%
DY 2.98 2.50 3.25 7.58 7.69 6.39 5.88 -10.70%
P/NAPS 0.53 0.67 0.43 0.22 0.19 0.20 0.20 17.61%
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 30/08/12 23/08/11 24/08/10 18/08/09 28/08/08 28/08/07 29/08/06 -
Price 0.87 0.88 1.62 0.70 0.52 0.51 0.49 -
P/RPS 0.22 0.19 0.14 0.06 0.05 0.07 0.08 18.34%
P/EPS 7.98 6.82 4.69 2.76 2.00 5.74 7.24 1.63%
EY 12.53 14.67 21.32 36.19 50.06 17.43 13.81 -1.60%
DY 2.87 2.84 3.09 7.14 7.69 6.39 6.12 -11.84%
P/NAPS 0.55 0.59 0.45 0.23 0.19 0.20 0.20 18.34%

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