FY05

FY06

FY07

FY08

FY09

FY10

FY11

Revenue

3,337,895

4,485,758

5,050,982

5,344,515

5,547,787

5,9844,73

5,990,878

Gross Profit

716,216

1,031,797

1,128,274

1,156,912

1,150,205

1,263,451

1,304,958

Operating Profit

444,343

545,761

638,715

535,993

507,826

586,683

607,672

PBT

503,245

564,339

638,115

540,702

546,559

627,475

655,225

Net Profit

411,252

455,444

523,509

488,763

456,397

504,852

540,661

NPM

12.32%

10.15%

10.36%

9.15%

8.23%

8.44%

9.02%

Cash

306,328

624,723

625,827

818,925

1,513,610

1,591,727

1,366,452

Loan – NCL

4,016

272,948

9,812

289,249

1,353,134

973,100

1,156,437

Loan – CL

323,594

595,850

859,090

585,002

85,573

375,061

207,817

NAV (ct)

51.20

53.10

54.70

52.70

52.09

53.38

57.79

EPS (ct)

13.64

15.15

16.95

15.82

14.78

16.21

17.28

DPS (ct)

13.60

15.11

2 + 14.88

3 +12.80

3 + 10.28

3 + 11.55

3 + 12.5