[DIALOG] YoY TTM Result on 30-Jun-2010 [#4]

Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 0.56%
YoY- 28.67%
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 2,237,180 1,633,808 1,208,379 1,139,146 1,104,521 792,884 476,633 29.36%
PBT 232,332 224,918 200,507 150,014 123,456 97,293 58,970 25.64%
Tax -47,025 -43,082 -40,382 -25,353 -21,971 -15,734 -7,385 36.10%
NP 185,307 181,836 160,125 124,661 101,485 81,559 51,585 23.73%
-
NP to SH 193,298 177,001 152,298 118,298 91,936 75,577 49,280 25.55%
-
Tax Rate 20.24% 19.15% 20.14% 16.90% 17.80% 16.17% 12.52% -
Total Cost 2,051,873 1,451,972 1,048,254 1,014,485 1,003,036 711,325 425,048 29.97%
-
Net Worth 1,360,035 1,221,921 583,900 480,529 307,717 378,025 319,339 27.28%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 79,335 73,269 60,983 61,348 50,321 43,277 30,223 17.43%
Div Payout % 41.04% 41.40% 40.04% 51.86% 54.74% 57.26% 61.33% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,360,035 1,221,921 583,900 480,529 307,717 378,025 319,339 27.28%
NOSH 2,407,142 2,362,571 1,967,982 1,979,930 1,398,715 1,393,898 1,370,555 9.83%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 8.28% 11.13% 13.25% 10.94% 9.19% 10.29% 10.82% -
ROE 14.21% 14.49% 26.08% 24.62% 29.88% 19.99% 15.43% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 92.94 69.15 61.40 57.53 78.97 56.88 34.78 17.78%
EPS 8.03 7.49 7.74 5.97 6.57 5.42 3.60 14.29%
DPS 3.30 3.10 3.10 3.10 3.60 3.10 2.20 6.98%
NAPS 0.565 0.5172 0.2967 0.2427 0.22 0.2712 0.233 15.89%
Adjusted Per Share Value based on latest NOSH - 1,979,930
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 39.62 28.94 21.40 20.18 19.56 14.04 8.44 29.36%
EPS 3.42 3.13 2.70 2.10 1.63 1.34 0.87 25.60%
DPS 1.41 1.30 1.08 1.09 0.89 0.77 0.54 17.32%
NAPS 0.2409 0.2164 0.1034 0.0851 0.0545 0.067 0.0566 27.27%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.82 2.35 2.76 1.05 1.09 1.34 1.88 -
P/RPS 3.03 3.40 4.49 1.82 1.38 2.36 5.41 -9.20%
P/EPS 35.12 31.37 35.66 17.57 16.58 24.71 52.29 -6.41%
EY 2.85 3.19 2.80 5.69 6.03 4.05 1.91 6.89%
DY 1.17 1.32 1.12 2.95 3.30 2.31 1.17 0.00%
P/NAPS 4.99 4.54 9.30 4.33 4.95 4.94 8.07 -7.69%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/08/13 13/08/12 12/08/11 19/08/10 19/08/09 21/08/08 21/08/07 -
Price 2.68 2.43 2.52 1.10 1.16 1.10 1.58 -
P/RPS 2.88 3.51 4.10 1.91 1.47 1.93 4.54 -7.29%
P/EPS 33.37 32.44 32.56 18.41 17.65 20.29 43.94 -4.47%
EY 3.00 3.08 3.07 5.43 5.67 4.93 2.28 4.67%
DY 1.23 1.28 1.23 2.82 3.10 2.82 1.39 -2.01%
P/NAPS 4.74 4.70 8.49 4.53 5.27 4.06 6.78 -5.78%

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