[TM] QoQ TTM Result on 31-Dec-2008 [#4]

Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -35.07%
YoY- -68.92%
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 8,833,218 8,794,153 8,774,374 8,674,917 8,281,627 8,348,519 8,343,094 3.87%
PBT 921,785 565,908 335,877 353,803 300,980 715,555 713,354 18.61%
Tax -242,719 -225,353 28,281 547,375 1,058,254 1,419,446 1,847,886 -
NP 679,066 340,555 364,158 901,178 1,359,234 2,135,001 2,561,240 -58.69%
-
NP to SH 637,582 292,695 299,897 791,865 1,219,521 2,043,852 2,471,685 -59.44%
-
Tax Rate 26.33% 39.82% -8.42% -154.71% -351.60% -198.37% -259.04% -
Total Cost 8,154,152 8,453,598 8,410,216 7,773,739 6,922,393 6,213,518 5,781,854 25.73%
-
Net Worth 6,764,670 6,768,885 10,123,657 10,181,233 10,385,262 10,829,288 19,519,224 -50.62%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 839,225 839,225 904,209 904,209 3,411,697 3,411,697 3,885,832 -63.96%
Div Payout % 131.63% 286.72% 301.51% 114.19% 279.76% 166.92% 157.21% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 6,764,670 6,768,885 10,123,657 10,181,233 10,385,262 10,829,288 19,519,224 -50.62%
NOSH 3,511,196 3,499,578 3,467,124 3,433,458 3,454,499 3,457,848 3,441,754 1.33%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.69% 3.87% 4.15% 10.39% 16.41% 25.57% 30.70% -
ROE 9.43% 4.32% 2.96% 7.78% 11.74% 18.87% 12.66% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 251.57 251.29 253.07 252.66 239.73 241.44 242.41 2.50%
EPS 18.16 8.36 8.65 23.06 35.30 59.11 71.81 -59.97%
DPS 23.90 24.25 26.25 26.25 99.00 99.00 113.00 -64.46%
NAPS 1.9266 1.9342 2.9199 2.9653 3.0063 3.1318 5.6713 -51.28%
Adjusted Per Share Value based on latest NOSH - 3,433,458
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 230.21 229.20 228.68 226.09 215.84 217.58 217.44 3.87%
EPS 16.62 7.63 7.82 20.64 31.78 53.27 64.42 -59.43%
DPS 21.87 21.87 23.57 23.57 88.92 88.92 101.27 -63.97%
NAPS 1.763 1.7641 2.6385 2.6535 2.7066 2.8224 5.0872 -50.63%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.07 2.93 1.76 1.54 1.64 1.59 5.30 -
P/RPS 1.22 1.17 0.70 0.61 0.68 0.66 2.19 -32.27%
P/EPS 16.91 35.03 20.35 6.68 4.65 2.69 7.38 73.71%
EY 5.91 2.85 4.91 14.98 21.53 37.17 13.55 -42.45%
DY 7.79 8.28 14.91 17.05 60.37 62.26 21.32 -48.85%
P/NAPS 1.59 1.51 0.60 0.52 0.55 0.51 0.93 42.93%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 21/08/09 21/05/09 24/02/09 11/11/08 19/08/08 22/05/08 -
Price 3.02 3.05 1.90 1.67 1.65 1.75 1.62 -
P/RPS 1.20 1.21 0.75 0.66 0.69 0.72 0.67 47.42%
P/EPS 16.63 36.47 21.97 7.24 4.67 2.96 2.26 277.85%
EY 6.01 2.74 4.55 13.81 21.40 33.78 44.33 -73.57%
DY 7.91 7.95 13.82 15.72 60.00 56.57 69.75 -76.53%
P/NAPS 1.57 1.58 0.65 0.56 0.55 0.56 0.29 208.00%

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