Q408

FY08

Q109

Q209

Q309

Q409

FY09

Revenue

775.0

3,125.6

716.6

758.3

782.6

794.3

3,051.8

Operating Profit

73.9

278.0

81.5

94.5

90.9

83.0

349.9

PBT

72.9

300.3

78.9

90.3

86.5

78.4

334.1

Net Profit

57.9

249.2

67.0

71.3

68.3

69.1

275.7

NPM

7.47%

7.97%

9.35%

9.40%

8.73%

8.70%

9.03%

Cash

408.3

<-

412.1

447.5

450.4

485.6

<-

Loan – NCL

78.2

<-

191.6

414.8

424.1

466.4

<-

Loan – CL

143.1

<-

122.8

153.1

139.7

130.4

<-

NAV (ct)

74.65

<-

78.47

78.94

78.90

81.01

<-

EPS (ct)

2.13

9.59

2.52

2.74

2.67

2.59

10.52

DPS (ct)

2.40

5.00

—

2.63

—

2.67

5.30