[YB] YoY Quarter Result on 31-Dec-2008 [#4]

Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -40.17%
YoY- -13.74%
Quarter Report
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 30,929 33,871 30,152 26,613 25,895 32,067 32,047 -0.58%
PBT 1,852 3,835 5,947 2,887 3,200 7,375 7,622 -20.99%
Tax 296 0 -1,180 -501 -434 -1,523 -1,122 -
NP 2,148 3,835 4,767 2,386 2,766 5,852 6,500 -16.84%
-
NP to SH 2,148 4,061 4,767 2,386 2,766 5,852 6,500 -16.84%
-
Tax Rate -15.98% 0.00% 19.84% 17.35% 13.56% 20.65% 14.72% -
Total Cost 28,781 30,036 25,385 24,227 23,129 26,215 25,547 2.00%
-
Net Worth 187,590 198,036 196,658 189,615 188,663 187,072 177,709 0.90%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 6,002 6,286 9,439 4,740 6,395 12,791 12,807 -11.86%
Div Payout % 279.46% 154.81% 198.02% 198.68% 231.21% 218.58% 197.04% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 187,590 198,036 196,658 189,615 188,663 187,072 177,709 0.90%
NOSH 150,072 157,172 157,326 158,013 159,884 159,890 160,098 -1.07%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 6.94% 11.32% 15.81% 8.97% 10.68% 18.25% 20.28% -
ROE 1.15% 2.05% 2.42% 1.26% 1.47% 3.13% 3.66% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 20.61 21.55 19.17 16.84 16.20 20.06 20.02 0.48%
EPS 1.38 2.44 3.03 1.51 1.73 3.66 4.06 -16.45%
DPS 4.00 4.00 6.00 3.00 4.00 8.00 8.00 -10.90%
NAPS 1.25 1.26 1.25 1.20 1.18 1.17 1.11 1.99%
Adjusted Per Share Value based on latest NOSH - 158,013
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 10.59 11.60 10.32 9.11 8.86 10.98 10.97 -0.58%
EPS 0.74 1.39 1.63 0.82 0.95 2.00 2.23 -16.78%
DPS 2.06 2.15 3.23 1.62 2.19 4.38 4.38 -11.80%
NAPS 0.6422 0.678 0.6732 0.6491 0.6459 0.6404 0.6084 0.90%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.83 0.81 0.71 0.54 1.05 1.17 1.17 -
P/RPS 4.03 3.76 3.70 3.21 6.48 5.83 5.85 -6.01%
P/EPS 57.99 31.35 23.43 35.76 60.69 31.97 28.82 12.35%
EY 1.72 3.19 4.27 2.80 1.65 3.13 3.47 -11.03%
DY 4.82 4.94 8.45 5.56 3.81 6.84 6.84 -5.66%
P/NAPS 0.66 0.64 0.57 0.45 0.89 1.00 1.05 -7.44%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 25/02/11 23/02/10 23/02/09 27/02/08 16/02/07 21/02/06 -
Price 0.93 0.85 0.74 0.55 1.04 1.23 1.20 -
P/RPS 4.51 3.94 3.86 3.27 6.42 6.13 5.99 -4.61%
P/EPS 64.98 32.90 24.42 36.42 60.12 33.61 29.56 14.02%
EY 1.54 3.04 4.09 2.75 1.66 2.98 3.38 -12.27%
DY 4.30 4.71 8.11 5.45 3.85 6.50 6.67 -7.05%
P/NAPS 0.74 0.67 0.59 0.46 0.88 1.05 1.08 -6.10%

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