[YB] QoQ TTM Result on 31-Mar-2006 [#1]

Announcement Date
18-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -6.85%
YoY- -13.05%
Quarter Report
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 132,716 132,696 128,536 122,592 119,732 120,354 125,678 3.68%
PBT 32,124 32,371 32,137 31,892 33,682 35,654 38,677 -11.61%
Tax -8,238 -7,837 -7,119 -6,085 -5,977 -7,559 -9,285 -7.64%
NP 23,886 24,534 25,018 25,807 27,705 28,095 29,392 -12.88%
-
NP to SH 23,886 24,534 25,018 25,807 27,705 28,095 29,392 -12.88%
-
Tax Rate 25.64% 24.21% 22.15% 19.08% 17.75% 21.20% 24.01% -
Total Cost 108,830 108,162 103,518 96,785 92,027 92,259 96,286 8.48%
-
Net Worth 187,072 180,880 179,396 182,104 177,709 171,366 172,703 5.45%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 20,794 20,811 24,018 24,018 24,018 33,591 33,591 -27.30%
Div Payout % 87.06% 84.83% 96.01% 93.07% 86.69% 119.56% 114.29% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 187,072 180,880 179,396 182,104 177,709 171,366 172,703 5.45%
NOSH 159,890 160,071 160,175 159,741 160,098 160,155 159,910 -0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 18.00% 18.49% 19.46% 21.05% 23.14% 23.34% 23.39% -
ROE 12.77% 13.56% 13.95% 14.17% 15.59% 16.39% 17.02% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 83.00 82.90 80.25 76.74 74.79 75.15 78.59 3.69%
EPS 14.94 15.33 15.62 16.16 17.30 17.54 18.38 -12.87%
DPS 13.00 13.00 15.00 15.00 15.00 21.00 21.00 -27.30%
NAPS 1.17 1.13 1.12 1.14 1.11 1.07 1.08 5.46%
Adjusted Per Share Value based on latest NOSH - 159,741
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 45.43 45.43 44.00 41.97 40.99 41.20 43.02 3.69%
EPS 8.18 8.40 8.56 8.83 9.48 9.62 10.06 -12.85%
DPS 7.12 7.12 8.22 8.22 8.22 11.50 11.50 -27.29%
NAPS 0.6404 0.6192 0.6142 0.6234 0.6084 0.5867 0.5912 5.45%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.17 1.18 1.17 1.28 1.17 1.62 1.69 -
P/RPS 1.41 1.42 1.46 1.67 1.56 2.16 2.15 -24.45%
P/EPS 7.83 7.70 7.49 7.92 6.76 9.23 9.19 -10.10%
EY 12.77 12.99 13.35 12.62 14.79 10.83 10.88 11.23%
DY 11.11 11.02 12.82 11.72 12.82 12.96 12.43 -7.19%
P/NAPS 1.00 1.04 1.04 1.12 1.05 1.51 1.56 -25.59%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 16/02/07 16/11/06 21/08/06 18/05/06 21/02/06 18/11/05 08/08/05 -
Price 1.23 1.21 1.20 1.33 1.20 1.44 1.66 -
P/RPS 1.48 1.46 1.50 1.73 1.60 1.92 2.11 -21.00%
P/EPS 8.23 7.89 7.68 8.23 6.93 8.21 9.03 -5.98%
EY 12.15 12.67 13.02 12.15 14.42 12.18 11.07 6.38%
DY 10.57 10.74 12.50 11.28 12.50 14.58 12.65 -11.25%
P/NAPS 1.05 1.07 1.07 1.17 1.08 1.35 1.54 -22.47%

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