[ENG] YoY TTM Result on 30-Jun-2008 [#2]

Announcement Date
14-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 55.17%
YoY- 8256.91%
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 522,883 556,317 474,130 578,867 415,054 352,294 300,579 9.66%
PBT 30,437 69,310 24,418 54,588 -6,130 45,357 39,898 -4.40%
Tax -1,826 -5,661 -6,255 -6,480 6,423 -6,093 -6,522 -19.10%
NP 28,611 63,649 18,163 48,108 293 39,264 33,376 -2.53%
-
NP to SH 27,881 62,889 16,818 39,561 -485 29,795 29,210 -0.77%
-
Tax Rate 6.00% 8.17% 25.62% 11.87% - 13.43% 16.35% -
Total Cost 494,272 492,668 455,967 530,759 414,761 313,030 267,203 10.78%
-
Net Worth 274,589 258,590 209,916 195,557 163,240 173,778 116,766 15.30%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 4,837 14,423 7,069 14,290 7,573 15,323 14,210 -16.43%
Div Payout % 17.35% 22.93% 42.03% 36.12% 0.00% 51.43% 48.65% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 274,589 258,590 209,916 195,557 163,240 173,778 116,766 15.30%
NOSH 123,688 121,403 119,270 119,242 119,153 119,026 116,766 0.96%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 5.47% 11.44% 3.83% 8.31% 0.07% 11.15% 11.10% -
ROE 10.15% 24.32% 8.01% 20.23% -0.30% 17.15% 25.02% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 422.74 458.24 397.52 485.45 348.33 295.98 257.42 8.61%
EPS 22.54 51.80 14.10 33.18 -0.41 25.03 25.02 -1.72%
DPS 3.91 11.88 5.93 12.00 6.36 13.00 12.17 -17.23%
NAPS 2.22 2.13 1.76 1.64 1.37 1.46 1.00 14.20%
Adjusted Per Share Value based on latest NOSH - 119,242
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 462.14 491.69 419.05 511.62 366.84 311.37 265.66 9.66%
EPS 24.64 55.58 14.86 34.97 -0.43 26.33 25.82 -0.77%
DPS 4.28 12.75 6.25 12.63 6.69 13.54 12.56 -16.41%
NAPS 2.4269 2.2855 1.8553 1.7284 1.4428 1.5359 1.032 15.31%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.78 2.30 0.99 1.19 1.71 2.18 2.55 -
P/RPS 0.42 0.50 0.25 0.25 0.49 0.74 0.99 -13.31%
P/EPS 7.90 4.44 7.02 3.59 -420.11 8.71 10.19 -4.15%
EY 12.66 22.52 14.24 27.88 -0.24 11.48 9.81 4.34%
DY 2.20 5.17 5.99 10.08 3.72 5.96 4.77 -12.09%
P/NAPS 0.80 1.08 0.56 0.73 1.25 1.49 2.55 -17.56%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 24/08/10 20/08/09 14/08/08 09/08/07 10/08/06 11/08/05 -
Price 2.16 1.89 1.12 1.38 1.52 1.91 2.05 -
P/RPS 0.51 0.41 0.28 0.28 0.44 0.65 0.80 -7.22%
P/EPS 9.58 3.65 7.94 4.16 -373.43 7.63 8.19 2.64%
EY 10.44 27.41 12.59 24.04 -0.27 13.11 12.20 -2.56%
DY 1.81 6.29 5.29 8.70 4.18 6.81 5.94 -17.96%
P/NAPS 0.97 0.89 0.64 0.84 1.11 1.31 2.05 -11.72%

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