Getty Images |
GLENCORE INTL (GLEN.L) | Down 0.13% N | 建議 | #N/A | |||||||
glen | 還原$ | ROE% | 4盈再% | 常利$m | YoY% | EPS$ | 股息$ | 拆股 | ||
2006/12 | 4.7 | 5,296 | - | 0.8 | 0.00 | 1:1 | 股價$ | 4.6 | ||
2007/12 | 4.7 | 56 | 6,114 | 15 | 0.9 | 0.00 | 1:1 | 預期報酬 | 11% | |
2008/12 | 4.7 | 7 | 1,044 | (83) | 0.2 | 0.00 | 1:1 | 俗$ | 3.5 | |
2009/12 | 4.7 | 11 | 1,633 | 56 | 0.2 | 0.00 | 1:1 | 報酬% | 15% | |
2010/12 | 4.7 | 22 | 117 | 3,751 | 130 | 0.5 | 0.00 | 1:1 | 貴$ | 10.3 |
2011F | 4.7 | 13 | 125 | 2,474 | (34) | 0.4 | 0.05 | 1:1 | 報酬% | 0% |
4.61 | 13 | 22…平均ROE | 現在PER | #N/A | ||||||
最終PER | 12 | |||||||||
預期配息 | 15% | |||||||||
XSTRATA (XTA.L) | Down 0.13% N | 建議 | ||||||||
xta | 還原$ | ROE% | 4盈再% | 常利$m | YoY% | EPS$ | 股息$ | 拆股 | ||
2006/12 | 13.7 | 1,437 | - | 0.9 | 0.24 | 1:1 | 股價$ | 12.6 | ||
2007/12 | 13.5 | 30 | 5,490 | 282 | 3.2 | 0.28 | 1:1 | 預期報酬 | 19% | |
2008/12 | 13.2 | 15 | 3,595 | (35) | 2.1 | 0.10 | 1:1 | 俗$ | 15.5 | |
2009/12 | 13.1 | 3 | 661 | (82) | 0.2 | 0.08 | 1:1 | 報酬% | 15% | |
2010/12 | 13.0 | 14 | 124 | 4,688 | 609 | 1.6 | 0.25 | 1:1 | 貴$ | 37.9 |
2011F | 12.7 | 13 | 122 | 5,316 | 13 | 1.8 | 0.13 | 1:1 | 報酬% | 0% |
12.62 | 13 | 15…平均ROE | 現在PER | 7 | ||||||
最終PER | 12 | |||||||||
預期配息 | 90% |
BHP BILLITON (BLT.L) | Down 0.13% N | 建議 | 合格 | |||||||
blt | 還原$ | ROE% | 4盈再% | 常利$m | YoY% | EPS$ | 股息$ | 拆股 | ||
2007/6 | 25.9 | 13,416 | - | 2.4 | 0.47 | 1:1 | 股價$ | 22.0 | ||
2008/6 | 25.4 | 52 | 15,390 | 15 | 2.8 | 0.70 | 1:1 | 預期報酬 | 31% | |
2009/6 | 24.7 | 15 | 5,877 | (62) | 1.1 | 0.82 | 1:1 | 俗$ | 47.8 | |
2010/6 | 23.9 | 32 | 12,722 | 116 | 2.3 | 0.87 | 1:1 | 報酬% | 15% | |
2011/6 | 23.0 | 49 | 48 | 23,648 | 86 | 4.4 | 1.01 | 1:1 | 貴$ | 123.4 |
2012F | 22.0 | 42 | 32 | 23,648 | 0 | 4.4 | 0.00 | 1:1 | 報酬% | 0% |
22.02 | 40 | 38…平均ROE | 現在PER | 5 | ||||||
最終PER | 12 | |||||||||
預期配息 | 82% |
RIO TINTO (RIO.L) | Down 0.13% N | 建議 | ||||||||
rio | 還原$ | ROE% | 4盈再% | 常利$m | YoY% | EPS$ | 股息$ | 拆股 | ||
2006/12 | 44.3 | 7,438 | - | 4.6 | 0.86 | 1:1 | 股價$ | 39.1 | ||
2007/12 | 43.4 | 40 | 7,312 | (2) | 4.7 | 1.12 | 1:1 | 預期報酬 | 37% | |
2008/12 | 42.3 | 18 | 4,503 | (38) | 2.9 | 1.12 | 1:1 | 俗$ | 130.5 | |
2009/12 | 41.2 | 26 | 5,321 | 18 | 2.7 | 0.45 | 1:1 | 報酬% | 15% | |
2010/12 | 40.8 | 33 | 121 | 14,335 | 169 | 7.3 | 1.08 | 1:1 | 貴$ | 372.1 |
2011F | 39.7 | 27 | 55 | 16,006 | 12 | 8.2 | 0.54 | 1:1 | 報酬% | 0% |
39.14 | 27 | 29…平均ROE | 現在PER | 5 | ||||||
最終PER | 12 | |||||||||
預期配息 | 43% |
GBL MINING FPO (GMI.AX) | Down 0.13% N | 建議 | 貴了 | |||||||
gmi | 還原$ | ROE% | 4盈再% | 常利$m | YoY% | EPS$ | 股息$ | 拆股 | ||
2007/6 | 1.3 | 15 | - | 0.1 | 0.06 | 1:1 | 股價$ | 1.0 | ||
2008/6 | 1.2 | 13 | 37 | 151 | 0.2 | 0.09 | 1:1 | 預期報酬 | -11% | |
2009/6 | 1.1 | (10) | (40) | na | (0.2) | 0.00 | 1:1 | 俗$ | 0.2 | |
2010/6 | 1.1 | 1 | 2 | na | 0.0 | 0.05 | 1:1 | 報酬% | 15% | |
2011/6 | 1.1 | 2 | (1,282) | 5 | 85 | 0.0 | 0.06 | 1:1 | 貴$ | 0.5 |
2012F | 1.0 | 2 | 虧損 | 5 | 0 | 0.0 | 0.00 | 1:1 | 報酬% | 0% |
1.02 | 2 | 2…平均ROE | 現在PER | 42 | ||||||
最終PER | 12 | |||||||||
預期配息 | 90% |
BHP BLT FPO (BHP.AX) | Down 0.13% N | 建議 | 合格 | |||||||
bhp | 還原$ | ROE% | 4盈再% | 常利$m | YoY% | EPS$ | 股息$ | 拆股 | ||
2007/6 | 41.8 | 13,416 | - | 2.4 | 0.47 | 1:1 | 股價$ | 37.9 | ||
2008/6 | 41.3 | 52 | 15,390 | 15 | 2.8 | 0.70 | 1:1 | 預期報酬 | 19% | |
2009/6 | 40.6 | 15 | 5,877 | (62) | 1.1 | 0.82 | 1:1 | 俗$ | 47.8 | |
2010/6 | 39.8 | 32 | 12,722 | 116 | 2.3 | 0.87 | 1:1 | 報酬% | 15% | |
2011/6 | 38.9 | 49 | 48 | 23,648 | 86 | 4.4 | 1.01 | 1:1 | 貴$ | 123.4 |
2012F | 37.9 | 42 | 32 | 23,648 | 0 | 4.4 | 0.00 | 1:1 | 報酬% | 0% |
37.90 | 40 | 38…平均ROE | 現在PER | 9 | ||||||
最終PER | 12 | |||||||||
預期配息 | 82% |
歡迎光臨 巴菲特班 洪瑞泰 (Michael On) (http://mikeon88.freebbs.tw/) | Powered by Discuz! 5.0.0 |