[SIGN] YoY TTM Result on 31-Mar-2011 [#3]

Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -8.64%
YoY- -39.06%
Quarter Report
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 148,521 102,009 103,836 126,004 137,605 163,890 25,067 34.49%
PBT 13,675 6,490 8,744 16,061 24,743 25,994 4,511 20.29%
Tax -4,858 -2,641 -3,754 -4,537 -6,253 -5,633 -1,120 27.69%
NP 8,817 3,849 4,990 11,524 18,490 20,361 3,391 17.25%
-
NP to SH 8,017 3,650 4,925 11,180 18,347 19,672 3,404 15.33%
-
Tax Rate 35.52% 40.69% 42.93% 28.25% 25.27% 21.67% 24.83% -
Total Cost 139,704 98,160 98,846 114,480 119,115 143,529 21,676 36.39%
-
Net Worth 110,731 96,653 96,238 93,263 79,550 77,725 59,002 11.05%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - 1,778 2,444 - 6,402 39 - -
Div Payout % - 48.73% 49.63% - 34.90% 0.20% - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 110,731 96,653 96,238 93,263 79,550 77,725 59,002 11.05%
NOSH 117,799 109,833 118,812 118,055 79,550 80,129 75,644 7.65%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 5.94% 3.77% 4.81% 9.15% 13.44% 12.42% 13.53% -
ROE 7.24% 3.78% 5.12% 11.99% 23.06% 25.31% 5.77% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 126.08 92.88 87.39 106.73 172.98 204.53 33.14 24.93%
EPS 6.81 3.32 4.15 9.47 23.06 24.55 4.50 7.14%
DPS 0.00 1.62 2.06 0.00 8.00 0.05 0.00 -
NAPS 0.94 0.88 0.81 0.79 1.00 0.97 0.78 3.15%
Adjusted Per Share Value based on latest NOSH - 118,055
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 23.01 15.80 16.09 19.52 21.32 25.39 3.88 34.52%
EPS 1.24 0.57 0.76 1.73 2.84 3.05 0.53 15.21%
DPS 0.00 0.28 0.38 0.00 0.99 0.01 0.00 -
NAPS 0.1715 0.1497 0.1491 0.1445 0.1232 0.1204 0.0914 11.05%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.35 0.71 0.69 0.75 1.57 1.05 1.00 -
P/RPS 1.07 0.76 0.79 0.70 0.91 0.51 3.02 -15.87%
P/EPS 19.84 21.36 16.65 7.92 6.81 4.28 22.22 -1.86%
EY 5.04 4.68 6.01 12.63 14.69 23.38 4.50 1.90%
DY 0.00 2.28 2.98 0.00 5.10 0.05 0.00 -
P/NAPS 1.44 0.81 0.85 0.95 1.57 1.08 1.28 1.98%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 29/05/13 29/05/12 25/05/11 25/05/10 28/05/09 - -
Price 1.40 0.80 0.67 0.795 1.45 1.05 0.00 -
P/RPS 1.11 0.86 0.77 0.74 0.84 0.51 0.00 -
P/EPS 20.57 24.07 16.16 8.39 6.29 4.28 0.00 -
EY 4.86 4.15 6.19 11.91 15.91 23.38 0.00 -
DY 0.00 2.02 3.07 0.00 5.52 0.05 0.00 -
P/NAPS 1.49 0.91 0.83 1.01 1.45 1.08 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