[MISC] QoQ TTM Result on 30-Sep-2009 [#2]

Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -34.18%
YoY- -67.45%
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 13,152,152 13,775,074 14,466,643 15,098,774 16,027,603 15,783,466 15,315,777 -9.67%
PBT 1,109,759 911,915 812,647 933,166 1,270,381 1,556,256 2,211,263 -36.92%
Tax -97,867 -89,696 -48,869 -77,673 -59,794 -67,566 -90,358 5.48%
NP 1,011,892 822,219 763,778 855,493 1,210,587 1,488,690 2,120,905 -39.02%
-
NP to SH 876,578 682,047 629,520 709,048 1,077,183 1,366,592 1,987,168 -42.13%
-
Tax Rate 8.82% 9.84% 6.01% 8.32% 4.71% 4.34% 4.09% -
Total Cost 12,140,260 12,952,855 13,702,865 14,243,281 14,817,016 14,294,776 13,194,872 -5.41%
-
Net Worth 23,786,583 20,762,677 18,489,239 18,566,063 18,586,703 18,594,888 20,163,773 11.67%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 1,328,828 1,328,828 1,855,454 1,300,777 1,301,890 1,301,890 1,302,011 1.37%
Div Payout % 151.59% 194.83% 294.74% 183.45% 120.86% 95.27% 65.52% -
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 23,786,583 20,762,677 18,489,239 18,566,063 18,586,703 18,594,888 20,163,773 11.67%
NOSH 4,462,773 3,859,233 3,697,847 3,713,212 3,717,340 3,718,977 3,720,253 12.93%
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 7.69% 5.97% 5.28% 5.67% 7.55% 9.43% 13.85% -
ROE 3.69% 3.28% 3.40% 3.82% 5.80% 7.35% 9.86% -
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 294.71 356.94 391.22 406.62 431.16 424.40 411.69 -20.02%
EPS 19.64 17.67 17.02 19.10 28.98 36.75 53.41 -48.76%
DPS 29.78 34.43 50.00 35.00 35.00 35.00 35.00 -10.23%
NAPS 5.33 5.38 5.00 5.00 5.00 5.00 5.42 -1.11%
Adjusted Per Share Value based on latest NOSH - 3,713,212
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 294.64 308.60 324.09 338.25 359.06 353.59 343.11 -9.67%
EPS 19.64 15.28 14.10 15.88 24.13 30.61 44.52 -42.13%
DPS 29.77 29.77 41.57 29.14 29.17 29.17 29.17 1.37%
NAPS 5.3288 4.6513 4.142 4.1593 4.1639 4.1657 4.5172 11.67%
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 8.60 8.10 8.41 8.90 8.55 8.35 8.55 -
P/RPS 2.92 2.27 2.15 2.19 1.98 1.97 2.08 25.45%
P/EPS 43.78 45.83 49.40 46.61 29.51 22.72 16.01 95.90%
EY 2.28 2.18 2.02 2.15 3.39 4.40 6.25 -49.03%
DY 3.46 4.25 5.95 3.93 4.09 4.19 4.09 -10.57%
P/NAPS 1.61 1.51 1.68 1.78 1.71 1.67 1.58 1.26%
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 19/08/10 06/05/10 24/02/10 23/11/09 20/08/09 11/05/09 24/02/09 -
Price 8.86 8.82 7.95 8.80 8.66 8.50 8.55 -
P/RPS 3.01 2.47 2.03 2.16 2.01 2.00 2.08 28.02%
P/EPS 45.11 49.91 46.70 46.08 29.89 23.13 16.01 99.86%
EY 2.22 2.00 2.14 2.17 3.35 4.32 6.25 -49.93%
DY 3.36 3.90 6.29 3.98 4.04 4.12 4.09 -12.31%
P/NAPS 1.66 1.64 1.59 1.76 1.73 1.70 1.58 3.35%

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