[TM] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Announcement Date
07-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 50.78%
YoY- 32.28%
Quarter Report
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 6,470,379 6,335,447 6,177,146 6,191,472 11,991,401 10,188,353 9,785,795 -6.65%
PBT 1,025,422 667,970 99,988 717,678 2,261,731 1,965,699 2,229,066 -12.13%
Tax -196,380 -172,947 617,147 1,271,820 -604,909 -328,184 -439,806 -12.56%
NP 829,042 495,023 717,135 1,989,498 1,656,822 1,637,515 1,789,260 -12.02%
-
NP to SH 805,816 472,776 627,059 1,955,230 1,478,062 1,576,512 1,789,260 -12.44%
-
Tax Rate 19.15% 25.89% -617.22% -177.21% 26.75% 16.70% 19.73% -
Total Cost 5,641,337 5,840,424 5,460,011 4,201,974 10,334,579 8,550,838 7,996,535 -5.64%
-
Net Worth 7,450,070 6,747,038 10,357,842 20,388,494 19,673,735 14,828,686 14,305,433 -10.29%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 461,480 350,204 413,445 890,297 542,340 338,307 332,576 5.60%
Div Payout % 57.27% 74.07% 65.93% 45.53% 36.69% 21.46% 18.59% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 7,450,070 6,747,038 10,357,842 20,388,494 19,673,735 14,828,686 14,305,433 -10.29%
NOSH 3,549,850 3,502,044 3,445,378 3,424,220 3,389,627 3,383,073 3,325,762 1.09%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 12.81% 7.81% 11.61% 32.13% 13.82% 16.07% 18.28% -
ROE 10.82% 7.01% 6.05% 9.59% 7.51% 10.63% 12.51% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 182.27 180.91 179.29 180.81 353.77 301.16 294.24 -7.66%
EPS 22.70 13.50 18.20 57.10 43.60 46.60 53.80 -13.38%
DPS 13.00 10.00 12.00 26.00 16.00 10.00 10.00 4.46%
NAPS 2.0987 1.9266 3.0063 5.9542 5.8041 4.3832 4.3014 -11.26%
Adjusted Per Share Value based on latest NOSH - 3,429,765
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 168.63 165.12 160.99 161.36 312.52 265.53 255.04 -6.65%
EPS 21.00 12.32 16.34 50.96 38.52 41.09 46.63 -12.44%
DPS 12.03 9.13 10.78 23.20 14.13 8.82 8.67 5.60%
NAPS 1.9417 1.7584 2.6995 5.3137 5.1274 3.8647 3.7283 -10.29%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 3.42 3.07 1.64 4.85 4.57 5.20 5.60 -
P/RPS 1.88 1.70 0.91 2.68 1.29 1.73 1.90 -0.17%
P/EPS 15.07 22.74 9.01 8.49 10.48 11.16 10.41 6.35%
EY 6.64 4.40 11.10 11.77 9.54 8.96 9.61 -5.97%
DY 3.80 3.26 7.32 5.36 3.50 1.92 1.79 13.36%
P/NAPS 1.63 1.59 0.55 0.81 0.79 1.19 1.30 3.84%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/11/10 20/11/09 11/11/08 07/11/07 28/11/06 29/11/05 30/11/04 -
Price 3.35 3.02 1.65 5.15 4.60 4.80 6.00 -
P/RPS 1.84 1.67 0.92 2.85 1.30 1.59 2.04 -1.70%
P/EPS 14.76 22.37 9.07 9.02 10.55 10.30 11.15 4.78%
EY 6.78 4.47 11.03 11.09 9.48 9.71 8.97 -4.55%
DY 3.88 3.31 7.27 5.05 3.48 2.08 1.67 15.07%
P/NAPS 1.60 1.57 0.55 0.86 0.79 1.10 1.39 2.37%

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