[YB] YoY TTM Result on 30-Sep-2007 [#3]

Announcement Date
19-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -6.52%
YoY- -15.5%
Quarter Report
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 128,126 107,511 118,420 118,824 132,696 120,354 131,026 -0.37%
PBT 20,681 12,375 17,149 25,378 32,371 35,654 38,569 -9.86%
Tax -4,429 -2,947 -3,585 -4,646 -7,837 -7,559 -9,196 -11.45%
NP 16,252 9,428 13,564 20,732 24,534 28,095 29,373 -9.38%
-
NP to SH 16,252 9,428 13,564 20,732 24,534 28,095 29,373 -9.38%
-
Tax Rate 21.42% 23.81% 20.91% 18.31% 24.21% 21.20% 23.84% -
Total Cost 111,874 98,083 104,856 98,092 108,162 92,259 101,653 1.60%
-
Net Worth 193,618 191,862 187,483 185,529 180,880 171,366 168,158 2.37%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 14,153 4,740 11,161 12,791 20,811 33,591 27,221 -10.32%
Div Payout % 87.09% 50.28% 82.29% 61.70% 84.83% 119.56% 92.68% -
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 193,618 191,862 187,483 185,529 180,880 171,366 168,158 2.37%
NOSH 157,413 157,264 158,884 159,939 160,071 160,155 160,150 -0.28%
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 12.68% 8.77% 11.45% 17.45% 18.49% 23.34% 22.42% -
ROE 8.39% 4.91% 7.23% 11.17% 13.56% 16.39% 17.47% -
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 81.39 68.36 74.53 74.29 82.90 75.15 81.81 -0.08%
EPS 10.32 5.99 8.54 12.96 15.33 17.54 18.34 -9.13%
DPS 9.00 3.00 7.00 8.00 13.00 21.00 17.00 -10.05%
NAPS 1.23 1.22 1.18 1.16 1.13 1.07 1.05 2.67%
Adjusted Per Share Value based on latest NOSH - 159,939
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 43.86 36.81 40.54 40.68 45.43 41.20 44.86 -0.37%
EPS 5.56 3.23 4.64 7.10 8.40 9.62 10.06 -9.40%
DPS 4.85 1.62 3.82 4.38 7.12 11.50 9.32 -10.31%
NAPS 0.6628 0.6568 0.6418 0.6351 0.6192 0.5867 0.5757 2.37%
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 0.80 0.70 0.57 1.20 1.18 1.62 1.62 -
P/RPS 0.98 1.02 0.76 1.62 1.42 2.16 1.98 -11.05%
P/EPS 7.75 11.68 6.68 9.26 7.70 9.23 8.83 -2.14%
EY 12.91 8.56 14.98 10.80 12.99 10.83 11.32 2.21%
DY 11.25 4.29 12.28 6.67 11.02 12.96 10.49 1.17%
P/NAPS 0.65 0.57 0.48 1.03 1.04 1.51 1.54 -13.38%
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 23/11/10 19/11/09 20/11/08 19/11/07 16/11/06 18/11/05 04/11/04 -
Price 0.81 0.70 0.52 1.14 1.21 1.44 1.67 -
P/RPS 1.00 1.02 0.70 1.53 1.46 1.92 2.04 -11.19%
P/EPS 7.85 11.68 6.09 8.79 7.89 8.21 9.11 -2.44%
EY 12.75 8.56 16.42 11.37 12.67 12.18 10.98 2.52%
DY 11.11 4.29 13.46 7.02 10.74 14.58 10.18 1.46%
P/NAPS 0.66 0.57 0.44 0.98 1.07 1.35 1.59 -13.62%

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