[MCEMENT] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 11.04%
YoY- 17.74%
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,279,226 2,193,680 2,483,106 2,478,164 2,480,608 2,437,644 2,530,771 -6.75%
PBT 296,922 228,128 441,914 423,908 382,918 404,384 397,772 -17.75%
Tax -53,364 -39,556 -35,699 -39,434 -39,722 -49,016 -31,554 42.08%
NP 243,558 188,572 406,215 384,473 343,196 355,368 366,218 -23.86%
-
NP to SH 247,354 192,212 412,228 390,201 351,400 365,636 367,684 -23.27%
-
Tax Rate 17.97% 17.34% 8.08% 9.30% 10.37% 12.12% 7.93% -
Total Cost 2,035,668 2,005,108 2,076,891 2,093,690 2,137,412 2,082,276 2,164,553 -4.02%
-
Net Worth 3,108,867 3,211,963 3,195,829 3,207,250 3,081,115 3,114,677 3,031,482 1.69%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 271,072 269,771 322,982 3,402 5,092 - 254,746 4.23%
Div Payout % 109.59% 140.35% 78.35% 0.87% 1.45% - 69.28% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 3,108,867 3,211,963 3,195,829 3,207,250 3,081,115 3,114,677 3,031,482 1.69%
NOSH 847,102 843,035 849,954 850,729 848,792 846,379 849,154 -0.16%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.69% 8.60% 16.36% 15.51% 13.84% 14.58% 14.47% -
ROE 7.96% 5.98% 12.90% 12.17% 11.40% 11.74% 12.13% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 269.06 260.21 292.15 291.30 292.25 288.01 298.03 -6.60%
EPS 29.20 22.80 48.50 45.87 41.40 43.20 43.30 -23.15%
DPS 32.00 32.00 38.00 0.40 0.60 0.00 30.00 4.40%
NAPS 3.67 3.81 3.76 3.77 3.63 3.68 3.57 1.86%
Adjusted Per Share Value based on latest NOSH - 853,656
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 170.42 164.03 185.67 185.30 185.48 182.27 189.23 -6.75%
EPS 18.50 14.37 30.82 29.18 26.28 27.34 27.49 -23.26%
DPS 20.27 20.17 24.15 0.25 0.38 0.00 19.05 4.23%
NAPS 2.3246 2.4017 2.3896 2.3981 2.3038 2.3289 2.2667 1.70%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 6.79 6.35 6.25 6.27 5.90 4.02 3.94 -
P/RPS 2.52 2.44 2.14 2.15 2.02 1.40 1.32 54.07%
P/EPS 23.25 27.85 12.89 13.67 14.25 9.31 9.10 87.21%
EY 4.30 3.59 7.76 7.32 7.02 10.75 10.99 -46.59%
DY 4.71 5.04 6.08 0.06 0.10 0.00 7.61 -27.43%
P/NAPS 1.85 1.67 1.66 1.66 1.63 1.09 1.10 41.55%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 25/02/10 19/11/09 27/08/09 27/05/09 18/02/09 -
Price 6.95 6.50 6.30 6.20 6.30 4.80 3.86 -
P/RPS 2.58 2.50 2.16 2.13 2.16 1.67 1.30 58.12%
P/EPS 23.80 28.51 12.99 13.52 15.22 11.11 8.91 92.86%
EY 4.20 3.51 7.70 7.40 6.57 9.00 11.22 -48.15%
DY 4.60 4.92 6.03 0.06 0.10 0.00 7.77 -29.56%
P/NAPS 1.89 1.71 1.68 1.64 1.74 1.30 1.08 45.36%

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