[ASIABRN] YoY TTM Result on 30-Sep-2007 [#1]

Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 65.03%
YoY- 530.15%
View:
Show?
TTM Result
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 138,618 133,476 152,698 138,437 135,676 133,528 125,790 1.44%
PBT 18,503 13,918 16,179 11,592 2,591 1,255 1,244 49.16%
Tax -4,871 -3,880 -4,947 -4,131 -1,407 372 -3,521 4.92%
NP 13,632 10,038 11,232 7,461 1,184 1,627 -2,277 -
-
NP to SH 13,633 10,038 11,232 7,461 1,184 1,627 -2,277 -
-
Tax Rate 26.33% 27.88% 30.58% 35.64% 54.30% -29.64% 283.04% -
Total Cost 124,986 123,438 141,466 130,976 134,492 131,901 128,067 -0.36%
-
Net Worth 100,517 87,350 80,662 71,012 64,808 41,910 62,125 7.38%
Dividend
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 2,094 4,145 3,142 2,083 1,254 626 1,460 5.48%
Div Payout % 15.36% 41.30% 27.97% 27.92% 105.99% 38.53% 0.00% -
Equity
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 100,517 87,350 80,662 71,012 64,808 41,910 62,125 7.38%
NOSH 41,882 41,794 41,794 41,771 42,083 41,910 41,778 0.03%
Ratio Analysis
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 9.83% 7.52% 7.36% 5.39% 0.87% 1.22% -1.81% -
ROE 13.56% 11.49% 13.92% 10.51% 1.83% 3.88% -3.67% -
Per Share
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 330.97 319.36 365.36 331.41 322.40 318.61 301.08 1.41%
EPS 32.55 24.02 26.87 17.86 2.81 3.88 -5.45 -
DPS 5.00 10.00 7.50 5.00 3.00 1.50 3.50 5.42%
NAPS 2.40 2.09 1.93 1.70 1.54 1.00 1.487 7.34%
Adjusted Per Share Value based on latest NOSH - 41,771
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 59.58 57.37 65.63 59.51 58.32 57.39 54.07 1.44%
EPS 5.86 4.31 4.83 3.21 0.51 0.70 -0.98 -
DPS 0.90 1.78 1.35 0.90 0.54 0.27 0.63 5.42%
NAPS 0.4321 0.3755 0.3467 0.3052 0.2786 0.1801 0.267 7.39%
Price Multiplier on Financial Quarter End Date
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/06/11 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.62 0.96 0.75 0.67 0.45 0.42 0.93 -
P/RPS 0.49 0.30 0.21 0.20 0.14 0.13 0.31 7.01%
P/EPS 4.98 4.00 2.79 3.75 15.99 10.82 -17.06 -
EY 20.09 25.02 35.83 26.66 6.25 9.24 -5.86 -
DY 3.09 10.42 10.00 7.46 6.67 3.57 3.76 -2.86%
P/NAPS 0.67 0.46 0.39 0.39 0.29 0.42 0.63 0.91%
Price Multiplier on Announcement Date
30/06/11 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 19/08/11 25/11/09 28/11/08 22/11/07 29/11/06 30/11/05 30/11/04 -
Price 1.48 1.14 0.62 0.62 0.48 0.45 0.88 -
P/RPS 0.45 0.36 0.17 0.19 0.15 0.14 0.29 6.72%
P/EPS 4.55 4.75 2.31 3.47 17.06 11.59 -16.15 -
EY 21.99 21.07 43.35 28.81 5.86 8.63 -6.19 -
DY 3.38 8.77 12.10 8.06 6.25 3.33 3.98 -2.39%
P/NAPS 0.62 0.55 0.32 0.36 0.31 0.45 0.59 0.73%

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