[SUCCESS] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -18.98%
YoY- -14.25%
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 207,465 187,094 175,782 157,468 198,095 193,720 194,788 4.28%
PBT 34,416 32,329 33,592 28,764 35,056 34,986 35,060 -1.22%
Tax -8,460 -7,953 -8,214 -7,764 -8,546 -8,744 -8,662 -1.55%
NP 25,956 24,376 25,378 21,000 26,510 26,242 26,398 -1.11%
-
NP to SH 24,003 23,138 24,132 20,804 25,678 25,557 25,804 -4.69%
-
Tax Rate 24.58% 24.60% 24.45% 26.99% 24.38% 24.99% 24.71% -
Total Cost 181,509 162,718 150,404 136,468 171,585 167,477 168,390 5.11%
-
Net Worth 144,771 142,571 138,812 137,497 133,677 126,513 120,545 12.94%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,053 5,453 8,305 - 3,580 4,774 7,161 -31.50%
Div Payout % 16.89% 23.57% 34.41% - 13.94% 18.68% 27.75% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 144,771 142,571 138,812 137,497 133,677 126,513 120,545 12.94%
NOSH 115,817 116,861 118,643 119,563 119,354 119,352 119,352 -1.97%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.51% 13.03% 14.44% 13.34% 13.38% 13.55% 13.55% -
ROE 16.58% 16.23% 17.38% 15.13% 19.21% 20.20% 21.41% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 179.13 160.10 148.16 131.70 165.97 162.31 163.20 6.38%
EPS 20.73 19.80 20.34 17.40 21.52 21.41 21.62 -2.75%
DPS 3.50 4.67 7.00 0.00 3.00 4.00 6.00 -30.11%
NAPS 1.25 1.22 1.17 1.15 1.12 1.06 1.01 15.22%
Adjusted Per Share Value based on latest NOSH - 119,563
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 81.95 73.90 69.44 62.20 78.25 76.52 76.94 4.28%
EPS 9.48 9.14 9.53 8.22 10.14 10.10 10.19 -4.68%
DPS 1.60 2.15 3.28 0.00 1.41 1.89 2.83 -31.55%
NAPS 0.5719 0.5632 0.5483 0.5431 0.528 0.4997 0.4762 12.94%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.09 1.13 1.15 1.31 1.13 1.01 0.86 -
P/RPS 0.61 0.71 0.78 0.99 0.68 0.62 0.53 9.79%
P/EPS 5.26 5.71 5.65 7.53 5.25 4.72 3.98 20.36%
EY 19.01 17.52 17.69 13.28 19.04 21.20 25.14 -16.95%
DY 3.21 4.13 6.09 0.00 2.65 3.96 6.98 -40.33%
P/NAPS 0.87 0.93 0.98 1.14 1.01 0.95 0.85 1.55%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 21/02/11 22/11/10 23/08/10 24/05/10 24/02/10 23/11/09 24/08/09 -
Price 1.02 1.15 1.18 1.05 1.19 1.17 1.05 -
P/RPS 0.57 0.72 0.80 0.80 0.72 0.72 0.64 -7.41%
P/EPS 4.92 5.81 5.80 6.03 5.53 5.46 4.86 0.81%
EY 20.32 17.22 17.24 16.57 18.08 18.30 20.59 -0.87%
DY 3.43 4.06 5.93 0.00 2.52 3.42 5.71 -28.74%
P/NAPS 0.82 0.94 1.01 0.91 1.06 1.10 1.04 -14.61%

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