[ENG] YoY TTM Result on 31-Mar-2008 [#1]

Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 72.31%
YoY- 149.12%
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 524,042 527,651 496,480 552,186 400,608 346,964 289,286 10.40%
PBT 36,773 69,500 23,633 32,474 10,556 48,654 37,861 -0.48%
Tax -1,043 -6,990 -8,471 -560 2,766 -6,031 -7,369 -27.79%
NP 35,730 62,510 15,162 31,914 13,322 42,623 30,492 2.67%
-
NP to SH 34,941 61,713 13,238 25,495 10,234 32,068 28,425 3.49%
-
Tax Rate 2.84% 10.06% 35.84% 1.72% -26.20% 12.40% 19.46% -
Total Cost 488,312 465,141 481,318 520,272 387,286 304,341 258,794 11.15%
-
Net Worth 261,491 252,158 143,639 199,294 166,110 181,823 139,263 11.06%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 12,122 10,717 7,068 10,713 11,144 17,591 10,876 1.82%
Div Payout % 34.69% 17.37% 53.39% 42.02% 108.89% 54.86% 38.27% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 261,491 252,158 143,639 199,294 166,110 181,823 139,263 11.06%
NOSH 119,950 119,506 83,999 118,627 112,999 118,838 118,019 0.27%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 6.82% 11.85% 3.05% 5.78% 3.33% 12.28% 10.54% -
ROE 13.36% 24.47% 9.22% 12.79% 6.16% 17.64% 20.41% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 436.88 441.52 591.05 465.48 354.52 291.96 245.12 10.10%
EPS 29.13 51.64 15.76 21.49 9.06 26.98 24.08 3.22%
DPS 10.11 9.00 8.41 9.00 9.86 15.00 9.22 1.54%
NAPS 2.18 2.11 1.71 1.68 1.47 1.53 1.18 10.76%
Adjusted Per Share Value based on latest NOSH - 118,627
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 463.17 466.36 438.81 488.04 354.07 306.66 255.68 10.40%
EPS 30.88 54.54 11.70 22.53 9.05 28.34 25.12 3.49%
DPS 10.71 9.47 6.25 9.47 9.85 15.55 9.61 1.82%
NAPS 2.3112 2.2287 1.2695 1.7614 1.4681 1.607 1.2309 11.06%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.78 2.68 0.51 1.20 1.85 2.50 2.73 -
P/RPS 0.41 0.61 0.09 0.26 0.52 0.86 1.11 -15.28%
P/EPS 6.11 5.19 3.24 5.58 20.43 9.26 11.33 -9.77%
EY 16.36 19.27 30.90 17.91 4.90 10.79 8.82 10.84%
DY 5.68 3.36 16.50 7.50 5.33 6.00 3.38 9.03%
P/NAPS 0.82 1.27 0.30 0.71 1.26 1.63 2.31 -15.84%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 25/05/11 25/05/10 27/05/09 21/05/08 17/05/07 17/05/06 12/05/05 -
Price 1.84 2.25 0.90 1.55 1.77 2.40 2.67 -
P/RPS 0.42 0.51 0.15 0.33 0.50 0.82 1.09 -14.68%
P/EPS 6.32 4.36 5.71 7.21 19.54 8.89 11.09 -8.94%
EY 15.83 22.95 17.51 13.87 5.12 11.24 9.02 9.82%
DY 5.49 4.00 9.35 5.81 5.57 6.25 3.45 8.04%
P/NAPS 0.84 1.07 0.53 0.92 1.20 1.57 2.26 -15.20%

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