[YB] QoQ TTM Result on 31-Mar-2008 [#1]

Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -10.86%
YoY- -32.48%
Quarter Report
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 119,138 118,420 117,325 109,514 112,652 118,824 125,170 -3.22%
PBT 16,836 17,149 17,616 18,314 21,203 25,378 28,497 -29.47%
Tax -3,652 -3,585 -2,762 -2,584 -3,557 -4,646 -6,320 -30.50%
NP 13,184 13,564 14,854 15,730 17,646 20,732 22,177 -29.18%
-
NP to SH 13,184 13,564 14,854 15,730 17,646 20,732 22,177 -29.18%
-
Tax Rate 21.69% 20.91% 15.68% 14.11% 16.78% 18.31% 22.18% -
Total Cost 105,954 104,856 102,471 93,784 95,006 98,092 102,993 1.89%
-
Net Worth 189,615 187,483 185,345 192,000 188,663 185,529 187,414 0.77%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 9,506 11,161 6,395 6,395 6,395 12,791 20,794 -40.51%
Div Payout % 72.11% 82.29% 43.05% 40.66% 36.24% 61.70% 93.77% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 189,615 187,483 185,345 192,000 188,663 185,529 187,414 0.77%
NOSH 158,013 158,884 159,781 160,000 159,884 159,939 160,182 -0.90%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 11.07% 11.45% 12.66% 14.36% 15.66% 17.45% 17.72% -
ROE 6.95% 7.23% 8.01% 8.19% 9.35% 11.17% 11.83% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 75.40 74.53 73.43 68.45 70.46 74.29 78.14 -2.34%
EPS 8.34 8.54 9.30 9.83 11.04 12.96 13.84 -28.54%
DPS 6.00 7.00 4.00 4.00 4.00 8.00 13.00 -40.13%
NAPS 1.20 1.18 1.16 1.20 1.18 1.16 1.17 1.69%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 40.79 40.54 40.17 37.49 38.57 40.68 42.85 -3.21%
EPS 4.51 4.64 5.09 5.39 6.04 7.10 7.59 -29.20%
DPS 3.25 3.82 2.19 2.19 2.19 4.38 7.12 -40.57%
NAPS 0.6491 0.6418 0.6345 0.6573 0.6459 0.6351 0.6416 0.77%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.54 0.57 0.83 1.00 1.05 1.20 1.28 -
P/RPS 0.72 0.76 1.13 1.46 1.49 1.62 1.64 -42.09%
P/EPS 6.47 6.68 8.93 10.17 9.51 9.26 9.25 -21.11%
EY 15.45 14.98 11.20 9.83 10.51 10.80 10.82 26.66%
DY 11.11 12.28 4.82 4.00 3.81 6.67 10.16 6.11%
P/NAPS 0.45 0.48 0.72 0.83 0.89 1.03 1.09 -44.40%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 20/11/08 20/08/08 21/05/08 27/02/08 19/11/07 20/08/07 -
Price 0.55 0.52 0.61 0.94 1.04 1.14 1.15 -
P/RPS 0.73 0.70 0.83 1.37 1.48 1.53 1.47 -37.15%
P/EPS 6.59 6.09 6.56 9.56 9.42 8.79 8.31 -14.26%
EY 15.17 16.42 15.24 10.46 10.61 11.37 12.04 16.57%
DY 10.91 13.46 6.56 4.26 3.85 7.02 11.30 -2.30%
P/NAPS 0.46 0.44 0.53 0.78 0.88 0.98 0.98 -39.46%

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