[ENG] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Announcement Date
12-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -0.77%
YoY- 1260.55%
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 413,400 403,064 554,861 576,877 574,862 636,588 500,590 -11.98%
PBT 25,538 -1,000 41,672 60,141 60,046 71,156 12,623 60.03%
Tax -1,992 1,284 -12,767 -15,689 -15,016 -15,900 6,520 -
NP 23,546 284 28,905 44,452 45,030 55,256 19,143 14.81%
-
NP to SH 22,732 -336 24,473 37,750 38,042 44,604 14,796 33.18%
-
Tax Rate 7.80% - 30.64% 26.09% 25.01% 22.35% -51.65% -
Total Cost 389,854 402,780 525,956 532,425 529,832 581,332 481,447 -13.13%
-
Net Worth 210,570 143,639 200,559 203,425 194,965 199,294 193,590 5.77%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 7,178 - 7,162 4,758 7,132 - 10,755 -23.64%
Div Payout % 31.58% - 29.27% 12.61% 18.75% - 72.69% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 210,570 143,639 200,559 203,425 194,965 199,294 193,590 5.77%
NOSH 119,642 83,999 119,380 118,962 118,881 118,627 119,500 0.07%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.70% 0.07% 5.21% 7.71% 7.83% 8.68% 3.82% -
ROE 10.80% -0.23% 12.20% 18.56% 19.51% 22.38% 7.64% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 345.53 479.84 464.78 484.92 483.56 536.63 418.90 -12.05%
EPS 19.00 -0.40 20.50 31.73 32.00 37.60 12.40 32.94%
DPS 6.00 0.00 6.00 4.00 6.00 0.00 9.00 -23.70%
NAPS 1.76 1.71 1.68 1.71 1.64 1.68 1.62 5.68%
Adjusted Per Share Value based on latest NOSH - 119,128
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 365.38 356.24 490.41 509.87 508.09 562.64 442.44 -11.98%
EPS 20.09 -0.30 21.63 33.37 33.62 39.42 13.08 33.15%
DPS 6.34 0.00 6.33 4.21 6.30 0.00 9.51 -23.70%
NAPS 1.8611 1.2695 1.7726 1.798 1.7232 1.7614 1.711 5.77%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.99 0.51 0.61 1.20 1.19 1.20 1.30 -
P/RPS 0.29 0.11 0.13 0.25 0.25 0.22 0.31 -4.35%
P/EPS 5.21 -127.50 2.98 3.78 3.72 3.19 10.50 -37.35%
EY 19.19 -0.78 33.61 26.44 26.89 31.33 9.52 59.64%
DY 6.06 0.00 9.84 3.33 5.04 0.00 6.92 -8.47%
P/NAPS 0.56 0.30 0.36 0.70 0.73 0.71 0.80 -21.17%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 27/05/09 26/02/09 12/11/08 14/08/08 21/05/08 26/02/08 -
Price 1.12 0.90 0.56 0.91 1.38 1.55 1.41 -
P/RPS 0.32 0.19 0.12 0.19 0.29 0.29 0.34 -3.96%
P/EPS 5.89 -225.00 2.73 2.87 4.31 4.12 11.39 -35.59%
EY 16.96 -0.44 36.61 34.87 23.19 24.26 8.78 55.16%
DY 5.36 0.00 10.71 4.40 4.35 0.00 6.38 -10.97%
P/NAPS 0.64 0.53 0.33 0.53 0.84 0.92 0.87 -18.52%

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