[PUNCAK] YoY TTM Result on 30-Sep-2011 [#3]

Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 98.07%
YoY- 99.12%
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 509,009 1,286,237 2,059,815 2,235,764 2,006,107 1,784,221 1,420,002 -15.71%
PBT -74,829 293,292 270,000 -85,851 -67,904 291,831 53,478 -
Tax 263,823 -64,497 -85,712 23,389 13,259 -74,496 -38,504 -
NP 188,994 228,795 184,288 -62,462 -54,645 217,335 14,974 52.55%
-
NP to SH 189,308 230,088 215,957 -596 -67,449 134,906 29,145 36.57%
-
Tax Rate - 21.99% 31.75% - - 25.53% 72.00% -
Total Cost 320,015 1,057,442 1,875,527 2,298,226 2,060,752 1,566,886 1,405,028 -21.84%
-
Net Worth 1,940,117 1,755,074 499,096 49,190 1,227,311 1,468,193 1,348,861 6.24%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 20,444 - - - 41,125 41,090 -
Div Payout % - 8.89% - - - 30.48% 140.99% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 1,940,117 1,755,074 499,096 49,190 1,227,311 1,468,193 1,348,861 6.24%
NOSH 409,307 409,108 409,095 409,918 409,103 408,967 408,745 0.02%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 37.13% 17.79% 8.95% -2.79% -2.72% 12.18% 1.05% -
ROE 9.76% 13.11% 43.27% -1.21% -5.50% 9.19% 2.16% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 124.36 314.40 503.51 545.42 490.37 436.27 347.40 -15.72%
EPS 46.25 56.24 52.79 -0.15 -16.49 32.99 7.13 36.54%
DPS 0.00 5.00 0.00 0.00 0.00 10.00 10.00 -
NAPS 4.74 4.29 1.22 0.12 3.00 3.59 3.30 6.21%
Adjusted Per Share Value based on latest NOSH - 409,918
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 113.31 286.33 458.54 497.71 446.59 397.19 316.11 -15.71%
EPS 42.14 51.22 48.07 -0.13 -15.02 30.03 6.49 36.56%
DPS 0.00 4.55 0.00 0.00 0.00 9.15 9.15 -
NAPS 4.319 3.907 1.1111 0.1095 2.7322 3.2684 3.0027 6.24%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 3.35 3.14 1.32 1.15 2.90 3.23 2.91 -
P/RPS 2.69 1.00 0.26 0.21 0.59 0.74 0.84 21.39%
P/EPS 7.24 5.58 2.50 -790.95 -17.59 9.79 40.81 -25.03%
EY 13.81 17.91 39.99 -0.13 -5.69 10.21 2.45 33.38%
DY 0.00 1.59 0.00 0.00 0.00 3.10 3.44 -
P/NAPS 0.71 0.73 1.08 9.58 0.97 0.90 0.88 -3.51%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 28/11/13 27/11/12 23/11/11 25/11/10 23/11/09 20/11/08 -
Price 3.31 3.40 1.29 1.09 2.60 3.17 2.30 -
P/RPS 2.66 1.08 0.26 0.20 0.53 0.73 0.66 26.13%
P/EPS 7.16 6.05 2.44 -749.68 -15.77 9.61 32.26 -22.18%
EY 13.97 16.54 40.92 -0.13 -6.34 10.41 3.10 28.50%
DY 0.00 1.47 0.00 0.00 0.00 3.15 4.35 -
P/NAPS 0.70 0.79 1.06 9.08 0.87 0.88 0.70 0.00%

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