[MCEMENT] YoY Quarter Result on 30-Jun-2012 [#2]

Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 26.65%
YoY- 6.34%
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 665,548 717,218 728,872 696,963 667,415 591,193 630,893 0.89%
PBT 85,747 103,722 110,036 110,387 104,093 91,429 90,363 -0.86%
Tax -22,417 -26,323 -28,416 -28,340 -27,210 -16,793 -7,607 19.72%
NP 63,330 77,399 81,620 82,047 76,883 74,636 82,756 -4.35%
-
NP to SH 63,319 77,327 81,439 82,093 77,195 75,624 84,291 -4.65%
-
Tax Rate 26.14% 25.38% 25.82% 25.67% 26.14% 18.37% 8.42% -
Total Cost 602,218 639,819 647,252 614,916 590,532 516,557 548,137 1.57%
-
Net Worth 3,118,380 3,152,368 3,126,877 3,101,386 3,053,867 3,118,428 3,090,670 0.14%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 67,975 76,472 67,975 67,975 67,863 67,976 1,277 93.89%
Div Payout % 107.35% 98.90% 83.47% 82.80% 87.91% 89.89% 1.52% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 3,118,380 3,152,368 3,126,877 3,101,386 3,053,867 3,118,428 3,090,670 0.14%
NOSH 849,695 849,695 849,695 849,695 848,296 849,707 851,424 -0.03%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.52% 10.79% 11.20% 11.77% 11.52% 12.62% 13.12% -
ROE 2.03% 2.45% 2.60% 2.65% 2.53% 2.43% 2.73% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 78.33 84.41 85.78 82.03 78.68 69.58 74.10 0.92%
EPS 7.50 9.10 9.60 9.70 9.10 8.90 9.90 -4.51%
DPS 8.00 9.00 8.00 8.00 8.00 8.00 0.15 93.95%
NAPS 3.67 3.71 3.68 3.65 3.60 3.67 3.63 0.18%
Adjusted Per Share Value based on latest NOSH - 849,695
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 49.75 53.61 54.49 52.10 49.89 44.19 47.16 0.89%
EPS 4.73 5.78 6.09 6.14 5.77 5.65 6.30 -4.66%
DPS 5.08 5.72 5.08 5.08 5.07 5.08 0.10 92.38%
NAPS 2.3311 2.3565 2.3374 2.3184 2.2829 2.3311 2.3104 0.14%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 8.46 9.85 10.18 7.30 7.45 6.79 5.90 -
P/RPS 10.80 11.67 11.87 8.90 9.47 9.76 7.96 5.21%
P/EPS 113.53 108.24 106.21 75.56 81.87 76.29 59.60 11.33%
EY 0.88 0.92 0.94 1.32 1.22 1.31 1.68 -10.21%
DY 0.95 0.91 0.79 1.10 1.07 1.18 0.03 77.82%
P/NAPS 2.31 2.65 2.77 2.00 2.07 1.85 1.63 5.98%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 02/09/14 27/08/13 28/08/12 24/08/11 25/08/10 27/08/09 -
Price 9.50 10.30 9.11 8.60 7.01 6.95 6.30 -
P/RPS 12.13 12.20 10.62 10.48 8.91 9.99 8.50 6.10%
P/EPS 127.48 113.18 95.05 89.01 77.03 78.09 63.64 12.26%
EY 0.78 0.88 1.05 1.12 1.30 1.28 1.57 -11.00%
DY 0.84 0.87 0.88 0.93 1.14 1.15 0.02 86.38%
P/NAPS 2.59 2.78 2.48 2.36 1.95 1.89 1.74 6.85%

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