[ALAQAR] QoQ TTM Result on 31-Dec-2012 [#4]

Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -31.59%
YoY- -26.1%
Quarter Report
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 107,344 107,167 105,252 103,397 99,739 94,545 89,347 13.00%
PBT 66,195 65,803 65,361 64,290 93,148 90,172 87,569 -17.00%
Tax -1,254 -1,114 -952 -1,388 -1,198 -1,293 -1,119 7.88%
NP 64,941 64,689 64,409 62,902 91,950 88,879 86,450 -17.34%
-
NP to SH 64,941 64,689 64,409 62,902 91,950 88,879 86,450 -17.34%
-
Tax Rate 1.89% 1.69% 1.46% 2.16% 1.29% 1.43% 1.28% -
Total Cost 42,403 42,478 40,843 40,495 7,789 5,666 2,897 497.38%
-
Net Worth 781,818 798,070 782,854 790,475 779,410 766,979 716,799 5.95%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 58,405 31,592 54,323 38,858 71,927 71,927 49,197 12.10%
Div Payout % 89.94% 48.84% 84.34% 61.78% 78.23% 80.93% 56.91% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 781,818 798,070 782,854 790,475 779,410 766,979 716,799 5.95%
NOSH 694,641 697,309 695,870 687,848 695,902 697,253 639,999 5.60%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 60.50% 60.36% 61.20% 60.84% 92.19% 94.01% 96.76% -
ROE 8.31% 8.11% 8.23% 7.96% 11.80% 11.59% 12.06% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.45 15.37 15.13 15.03 14.33 13.56 13.96 6.98%
EPS 9.35 9.28 9.26 9.14 13.21 12.75 13.51 -21.74%
DPS 8.40 4.54 7.80 5.65 10.34 10.32 7.69 6.05%
NAPS 1.1255 1.1445 1.125 1.1492 1.12 1.10 1.12 0.32%
Adjusted Per Share Value based on latest NOSH - 687,848
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.77 12.75 12.52 12.30 11.87 11.25 10.63 12.99%
EPS 7.73 7.70 7.66 7.48 10.94 10.57 10.29 -17.34%
DPS 6.95 3.76 6.46 4.62 8.56 8.56 5.85 12.16%
NAPS 0.9302 0.9495 0.9314 0.9405 0.9273 0.9125 0.8528 5.95%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.39 1.33 1.31 1.29 1.45 1.37 1.31 -
P/RPS 8.99 8.65 8.66 8.58 10.12 10.10 9.38 -2.78%
P/EPS 14.87 14.34 14.15 14.11 10.97 10.75 9.70 32.91%
EY 6.73 6.98 7.07 7.09 9.11 9.30 10.31 -24.73%
DY 6.04 3.41 5.95 4.38 7.13 7.53 5.87 1.91%
P/NAPS 1.24 1.16 1.16 1.12 1.29 1.25 1.17 3.94%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 28/08/13 21/05/13 26/02/13 27/11/12 27/08/12 25/05/12 -
Price 1.35 1.31 1.32 1.30 1.30 1.43 1.36 -
P/RPS 8.74 8.52 8.73 8.65 9.07 10.55 9.74 -6.96%
P/EPS 14.44 14.12 14.26 14.22 9.84 11.22 10.07 27.13%
EY 6.93 7.08 7.01 7.03 10.16 8.91 9.93 -21.30%
DY 6.22 3.47 5.91 4.35 7.95 7.21 5.65 6.61%
P/NAPS 1.20 1.14 1.17 1.13 1.16 1.30 1.21 -0.55%

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