23:34 寫道:
dear Mikeon:
我請教您嗎
EPS=ROE*NAV = 14% * 87.7 = 12.27
現在PER = 91.6/0.7 = 130 倍
這兩個數字 是否有問題
我已經依照Joe 改為6.31的匯率
As of or for the year ended December 31, | ||||||||||||||||||||||||
2007(1) | 2008(1) | 2009 | 2010 | 2011 | 2011 | |||||||||||||||||||
RMB | RMB | RMB | RMB | RMB | US$ | |||||||||||||||||||
(in millions, except share, per share and per ADS information) | ||||||||||||||||||||||||
Consolidated Statement of Comprehensive Income Data: | ||||||||||||||||||||||||
Operating revenue | 357,477 | 411,810 | 452,103 | 485,231 | 527,999 | 83,891 | ||||||||||||||||||
Operating expenses | 233,764 | 269,415 | 305,095 | 334,477 | 376,700 | 59,852 | ||||||||||||||||||
Profit from operations | 123,713 | 142,395 | 147,008 | 150,754 | 151,299 | 24,039 | ||||||||||||||||||
Profit before taxation | 128,883 | 149,523 | 153,836 | 159,071 | 166,582 | 26,467 | ||||||||||||||||||
Taxation | (42,143 | ) | (36,735 | ) | (38,413 | ) | (39,047 | ) | (40,603 | ) | (6,451 | ) | ||||||||||||
Profit for the year attributable to equity shareholders | 86,623 | 112,627 | 115,166 | 119,640 | 125,870 | 19,999 | ||||||||||||||||||
Basic earnings per share(2) | 4.33 | 5.62 | 5.74 | 5.96 | 6.27 | 1.00 | ||||||||||||||||||
Diluted earnings per share(2) | 4.26 | 5.53 | 5.67 | 5.89 | 6.20 | 0.99 | ||||||||||||||||||
Basic earnings per ADS(2) | 21.65 | 28.10 | 28.71 | 29.82 | 31.36 | 4.98 | ||||||||||||||||||
Diluted earnings per ADS(2) | 21.29 | 27.66 | 28.35 | 29.44 | 30.98 | 4.92 |
-2-
中國移動 (NYSE:CHL): | Sep 26, 2012 | 建議 | ||||||||
CHL | 還原$ | ROE% | 4盈再% | 常利$m | 配息% | EPS$ | 股息$ | 拆股 | #NUM! | #NUM! |
2007/12 | 56.7 | 86,623 | - | 4.3 | 1.90 | 1:1 | 股價$ | 54.6 | ||
2008/12 | 56.4 | 30 | 112,627 | 56 | 5.6 | 2.42 | 1:1 | 預期報酬 | 17% | |
2009/12 | 56.0 | 26 | 115,166 | 44 | 5.7 | 2.47 | 1:1 | 俗$ | 59.9 | |
2010/12 | 55.6 | 24 | 119,640 | 45 | 6.0 | 2.60 | 1:1 | 報酬% | 15% | |
2011/12 | 55.2 | 22 | 44 | 125,870 | 46 | 6.3 | 2.73 | 1:1 | 貴$ | 162.9 |
2012F | 54.8 | 20 | 33 | 126,789 | 21 | 6.3 | 1.33 | 1:1 | 報酬% | 0% |
54.59 | 21 | 25…平均ROE | 現在PER | 11 | ||||||
最終PER | 12 | |||||||||
預期配息 | 56% | |||||||||
配息率小於40%,請再往下看「股數」有無減少,有些公司為避稅不高配息,改買回庫藏股 | ||||||||||
GDP | 篩選器 | 新聞 | 新聞g | 股價圖 | 最近NAV$ | 27.0 | ||||
若財報非美元計價,請輸入匯率美元:財報幣值= 1: | 6.30 |
|
|
|
| |||||
預期報酬率已是正解,俗貴價及最近NAV$亦換算成美元 |
歡迎光臨 巴菲特班 洪瑞泰 (Michael On) (http://mikeon88.freebbs.tw/) | Powered by Discuz! 5.0.0 |