| 18:11 | Thursday | 20/06 |
12.3
-0.2
-1.6%
 |
|
|
|
|
|
|
| Buy today |
21,550 |
| Sell today |
10,840 |
| Volume |
1,610 |
| High |
12.5 |
| Low |
12.3 |
| 52 – Week low |
9.7 |
| 52 – Week high |
14.3 |
| Beta |
- |
| Market cap - VND bn |
159.9 |
| Share outstanding |
13,000,000 |
|
| P/E |
|
| P/B |
|
| EPS -VND |
|
| ROA |
% |
| ROE |
% |
| Debt/Equity |
%
|
| 10 – Day average volume |
3,803 |
| Latest dividend - VND |
1,350 |
| Dividend-cut-off date |
15/05/13 |
| Dividend payment date |
04/06/13 |
|
|
|
 |
|
|
|
| Fundamentals |
| Year 31/12 VND bn |
2009 |
2010 |
2011 |
2012 |
| Gross Sales |
319.4 |
457.6 |
565.5 |
650.4 |
| Gross Operating Profit |
13.9 |
22.2 |
37.1 |
35.5 |
| EBITDA Profit before interest, tax, depreciation |
- |
- |
- |
- |
| EBIT Profit before interest, tax |
- |
- |
- |
- |
| Net Operating Profit/Loss |
2.1 |
5.5 |
8.4 |
5.4 |
| Profit after tax |
13.4 |
19.1 |
27.3 |
28.0 |
| Basic EPS - VND |
- |
- |
- |
- |
| Diluted EPS - VND |
- |
- |
- |
- |
| Basic P/E |
- |
- |
- |
- |
| Diluted P/E |
- |
- |
- |
- |
| Book Value VND |
- |
- |
- |
- |
| P/B |
- |
- |
- |
- |
|
|
|
| Valuation |
| Ratio |
| Basic P/E |
5.4 |
| Diluted P/E |
5.4 |
| Price/Cash Flow |
7.2 |
| Price/Tangible BV |
0.8 |
| EV/Sales |
0.1 |
| EV/EBITDA |
1.2 |
| EV/EBIT |
2.4 |
| Market Cap (bn) |
159.9 |
| (+) Debt |
6.3 |
| (-) Equity |
52.3 |
| (=) EV |
113.9 |
|
 |
| Profitability |
| Ratio |
% |
| Gross Profit margin |
8.8 |
| EBITDA/ Sales |
11.0 |
| Op Profit margin |
5.5 |
| Profit before tax margin |
5.5 |
| Profit after tax margin |
4.4 |
|
|
| Operating Efficiency |
| Ratio |
% |
| ROCE |
18.9 |
| ROE |
16.6 |
| ROA |
9.1 |
| Sales/Market Cap |
4.1 |
|
| |
|
| Financial Strength |
| Ratio |
Rate |
| Quick Ratio |
0.7 |
| Current Ratio |
0.8 |
| LT Debt/Equity |
3.0 |
| LT Debt/Total Assets |
1.5 |
| Debt/Equity |
3.0 |
|
| Stock |
| Quote |
| Outstanding shares |
13.0 mil |
| Listed shares |
13.0 mil |
| Average Outstanding Shares |
13.0 mil |
| No. of Shareholders |
- |
| Number of Employees |
|
|
|
|
| Peer Comparison |
| |
+/- Previous Week |
P/E |
P/B |
Dividend Yield |
Net Profit
Margin |
ROE |
|
|
|
|
|
|
|
|
| CLW |
+-% |
5.4 |
0.8 |
-% |
4.4% |
16.6% |
| Utilities |
-5.0% |
9.0 |
3.2 |
10.8% |
21.5% |
38.2% |
| BTW |
+11.4% |
4.5 |
0.8 |
11.5% |
7.2% |
18.1% |
| BWA |
+-% |
21.1 |
1.6 |
3.4% |
13.2% |
7.6% |
| GDW |
+8.1% |
4.6 |
0.7 |
11.7% |
6.2% |
16.5% |
| LKW |
+-% |
3.6 |
0.6 |
15.9% |
19.9% |
15.6% |
| NBW |
+-% |
4.9 |
0.8 |
11.8% |
6.0% |
16.4% |
| NNT |
+-% |
- |
- |
-% |
4.8% |
6.5% |
| NTW |
-5.2% |
1.6 |
0.5 |
15.6% |
24.9% |
31.9% |
| PJS |
+-% |
5.5 |
0.7 |
11.5% |
6.5% |
13.9% |
| TDW |
-3.6% |
5.7 |
0.9 |
-% |
5.2% |
16.1% |
|
|
| Broker Research Report |
| Date |
Report |
Source |
| Data not found |
|
|
|
|
|
|
|
