[ENG] YoY TTM Result on 30-Sep-2010 [#3]

Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -4.5%
YoY- 223.53%
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 528,023 563,832 453,982 583,060 453,595 370,172 316,168 8.91%
PBT 22,310 64,494 22,951 59,960 -341 37,473 43,363 -10.48%
Tax -1,713 -3,540 -4,431 -10,404 5,115 -3,970 -5,652 -18.03%
NP 20,597 60,954 18,520 49,556 4,774 33,503 37,711 -9.58%
-
NP to SH 20,189 60,056 18,563 41,028 3,217 26,423 30,384 -6.58%
-
Tax Rate 7.68% 5.49% 19.31% 17.35% - 10.59% 13.03% -
Total Cost 507,426 502,878 435,462 533,504 448,821 336,669 278,457 10.51%
-
Net Worth 291,839 260,813 215,992 203,709 173,353 174,344 136,173 13.54%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 4,837 14,423 7,069 14,290 7,573 15,323 14,210 -16.43%
Div Payout % 23.96% 24.02% 38.08% 34.83% 235.42% 57.99% 46.77% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 291,839 260,813 215,992 203,709 173,353 174,344 136,173 13.54%
NOSH 127,999 122,447 118,677 119,128 120,384 117,799 117,390 1.45%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 3.90% 10.81% 4.08% 8.50% 1.05% 9.05% 11.93% -
ROE 6.92% 23.03% 8.59% 20.14% 1.86% 15.16% 22.31% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 412.52 460.47 382.53 489.44 376.79 314.24 269.33 7.36%
EPS 15.77 49.05 15.64 34.44 2.67 22.43 25.88 -7.92%
DPS 3.78 11.78 5.96 12.00 6.29 13.00 12.11 -17.63%
NAPS 2.28 2.13 1.82 1.71 1.44 1.48 1.16 11.91%
Adjusted Per Share Value based on latest NOSH - 122,447
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 466.69 498.34 401.25 515.33 400.90 327.17 279.44 8.91%
EPS 17.84 53.08 16.41 36.26 2.84 23.35 26.85 -6.58%
DPS 4.28 12.75 6.25 12.63 6.69 13.54 12.56 -16.41%
NAPS 2.5794 2.3052 1.909 1.8005 1.5322 1.5409 1.2036 13.53%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 2.06 1.81 1.31 1.20 1.31 1.96 2.15 -
P/RPS 0.50 0.39 0.34 0.25 0.35 0.62 0.80 -7.53%
P/EPS 13.06 3.69 8.38 3.48 49.02 8.74 8.31 7.82%
EY 7.66 27.10 11.94 28.70 2.04 11.44 12.04 -7.25%
DY 1.83 6.51 4.55 10.00 4.80 6.63 5.63 -17.07%
P/NAPS 0.90 0.85 0.72 0.70 0.91 1.32 1.85 -11.31%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 23/11/10 18/11/09 12/11/08 15/11/07 09/11/06 17/11/05 -
Price 1.52 1.79 1.31 0.91 1.57 1.98 2.09 -
P/RPS 0.37 0.39 0.34 0.19 0.42 0.63 0.78 -11.68%
P/EPS 9.64 3.65 8.38 2.64 58.75 8.83 8.07 3.00%
EY 10.38 27.40 11.94 37.85 1.70 11.33 12.38 -2.89%
DY 2.49 6.58 4.55 13.19 4.01 6.57 5.79 -13.11%
P/NAPS 0.67 0.84 0.72 0.53 1.09 1.34 1.80 -15.17%

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