[NSOP] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 71.34%
YoY- -8.51%
Quarter Report
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 60,147 27,996 86,612 60,740 40,364 19,206 79,336 -16.89%
PBT 32,908 14,544 40,164 22,594 13,631 6,262 36,769 -7.14%
Tax -7,816 -3,537 -10,244 -5,756 -3,594 -1,796 -8,984 -8.89%
NP 25,092 11,007 29,920 16,838 10,037 4,466 27,785 -6.58%
-
NP to SH 21,070 9,704 25,648 14,252 8,318 3,953 24,075 -8.52%
-
Tax Rate 23.75% 24.32% 25.51% 25.48% 26.37% 28.68% 24.43% -
Total Cost 35,055 16,989 56,692 43,902 30,327 14,740 51,551 -22.72%
-
Net Worth 330,688 327,913 317,352 313,824 305,344 309,639 299,094 6.94%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 12,637 12,639 22,467 22,466 10,529 10,531 17,552 -19.71%
Div Payout % 59.98% 130.25% 87.60% 157.64% 126.58% 266.43% 72.91% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 330,688 327,913 317,352 313,824 305,344 309,639 299,094 6.94%
NOSH 70,209 70,217 70,210 70,206 70,194 70,213 70,209 0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 41.72% 39.32% 34.54% 27.72% 24.87% 23.25% 35.02% -
ROE 6.37% 2.96% 8.08% 4.54% 2.72% 1.28% 8.05% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 85.67 39.87 123.36 86.52 57.50 27.35 113.00 -16.89%
EPS 30.01 13.82 36.53 20.30 11.85 5.63 34.29 -8.52%
DPS 18.00 18.00 32.00 32.00 15.00 15.00 25.00 -19.71%
NAPS 4.71 4.67 4.52 4.47 4.35 4.41 4.26 6.94%
Adjusted Per Share Value based on latest NOSH - 70,224
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 85.68 39.88 123.38 86.52 57.50 27.36 113.01 -16.89%
EPS 30.01 13.82 36.53 20.30 11.85 5.63 34.29 -8.52%
DPS 18.00 18.00 32.00 32.00 15.00 15.00 25.00 -19.71%
NAPS 4.7105 4.671 4.5206 4.4703 4.3495 4.4107 4.2605 6.94%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 5.40 5.24 5.25 4.94 4.56 4.54 4.20 -
P/RPS 6.30 13.14 4.26 5.71 7.93 16.60 3.72 42.21%
P/EPS 17.99 37.92 14.37 24.33 38.48 80.64 12.25 29.29%
EY 5.56 2.64 6.96 4.11 2.60 1.24 8.16 -22.62%
DY 3.33 3.44 6.10 6.48 3.29 3.30 5.95 -32.15%
P/NAPS 1.15 1.12 1.16 1.11 1.05 1.03 0.99 10.53%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 27/05/11 28/02/11 26/11/10 27/08/10 26/05/10 25/02/10 -
Price 5.00 5.35 5.20 5.10 4.98 4.34 4.30 -
P/RPS 5.84 13.42 4.22 5.89 8.66 15.87 3.81 33.04%
P/EPS 16.66 38.71 14.23 25.12 42.03 77.09 12.54 20.91%
EY 6.00 2.58 7.03 3.98 2.38 1.30 7.97 -17.28%
DY 3.60 3.36 6.15 6.27 3.01 3.46 5.81 -27.38%
P/NAPS 1.06 1.15 1.15 1.14 1.14 0.98 1.01 3.28%

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