[RVIEW] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Annualized Quarter Result
Revenue	22,266	20,994	16,624	26,333	29,673	30,744	31,616	-20.82%
YoY %	6.06%	26.29%	-36.87%	-11.26%	-3.48%	-2.76%	-	-
Horiz. %	70.43%	66.40%	52.58%	83.29%	93.85%	97.24%	100.00%	-
PBT	20,189	21,610	15,716	17,346	23,896	26,964	24,076	-11.06%
YoY %	-6.58%	37.50%	-9.40%	-27.41%	-11.38%	12.00%	-	-
Horiz. %	83.86%	89.76%	65.28%	72.05%	99.25%	112.00%	100.00%	-
Tax	-4,005	-3,774	-2,868	-5,320	-5,805	-6,288	-2,228	47.78%
YoY %	-6.12%	-31.59%	46.09%	8.35%	7.68%	-182.23%	-	-
Horiz. %	179.76%	169.39%	128.73%	238.78%	260.55%	282.23%	100.00%	-
NP	16,184	17,836	12,848	12,026	18,090	20,676	21,848	-18.11%
YoY %	-9.26%	38.82%	6.84%	-33.52%	-12.51%	-5.36%	-	-
Horiz. %	74.08%	81.64%	58.81%	55.04%	82.80%	94.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,184	17,836	12,848	12,026	18,090	20,676	21,848	-18.11%
YoY %	-9.26%	38.82%	6.84%	-33.52%	-12.51%	-5.36%	-	-
Horiz. %	74.08%	81.64%	58.81%	55.04%	82.80%	94.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.84%	17.46%	18.25%	30.67%	24.29%	23.32%	9.25%	-
YoY %	13.63%	-4.33%	-40.50%	26.27%	4.16%	152.11%	-	-
Horiz. %	214.49%	188.76%	197.30%	331.57%	262.59%	252.11%	100.00%	-
Total Cost	6,082	3,158	3,776	14,307	11,582	10,068	9,768	-27.06%
YoY %	92.59%	-16.37%	-73.61%	23.53%	15.04%	3.07%	-	-
Horiz. %	62.26%	32.33%	38.66%	146.47%	118.57%	103.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	166,673	129,661	161,573	15,470,884	162,790	159,545	158,929	3.21%
YoY %	28.55%	-19.75%	-98.96%	9,403.58%	2.03%	0.39%	-	-
Horiz. %	104.87%	81.58%	101.66%	9,734.46%	102.43%	100.39%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	6,917	7,779	-	899,086	5,119	7,678	-	-
YoY %	-11.08%	0.00%	-	17,463.70%	-33.33%	0.00%	-	-
Horiz. %	90.09%	101.32%	-	11,709.90%	66.67%	100.00%	-	-
Div Payout %	42.74%	43.62%	-	7,476.19%	28.30%	37.14%	-	-
YoY %	-2.02%	0.00%	-	26,317.63%	-23.80%	0.00%	-	-
Horiz. %	115.08%	117.45%	-	20,129.75%	76.20%	100.00%	-	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	166,673	129,661	161,573	15,470,884	162,790	159,545	158,929	3.21%
YoY %	28.55%	-19.75%	-98.96%	9,403.58%	2.03%	0.39%	-	-
Horiz. %	104.87%	81.58%	101.66%	9,734.46%	102.43%	100.39%	100.00%	-
NOSH	64,853	64,830	64,888	6,340,526	64,856	64,855	64,869	-0.01%
YoY %	0.04%	-0.09%	-98.98%	9,676.31%	0.00%	-0.02%	-	-
Horiz. %	99.98%	99.94%	100.03%	9,774.35%	99.98%	99.98%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	72.68%	84.96%	77.29%	45.67%	60.97%	67.25%	69.10%	-
YoY %	-14.45%	9.92%	69.24%	-25.09%	-9.34%	-2.68%	-	-
Horiz. %	105.18%	122.95%	111.85%	66.09%	88.23%	97.32%	100.00%	-
ROE	9.71%	13.76%	7.95%	0.08%	11.11%	12.96%	13.75%	-
YoY %	-29.43%	73.08%	9,837.50%	-99.28%	-14.27%	-5.75%	-	-
Horiz. %	70.62%	100.07%	57.82%	0.58%	80.80%	94.25%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	34.33	32.38	25.62	0.42	45.75	47.40	48.74	-20.81%
YoY %	6.02%	26.39%	6,000.00%	-99.08%	-3.48%	-2.75%	-	-
Horiz. %	70.43%	66.43%	52.56%	0.86%	93.87%	97.25%	100.00%	-
EPS	24.96	27.50	19.80	18.54	27.89	31.88	33.68	-18.09%
YoY %	-9.24%	38.89%	6.80%	-33.52%	-12.52%	-5.34%	-	-
Horiz. %	74.11%	81.65%	58.79%	55.05%	82.81%	94.66%	100.00%	-
DPS	10.67	12.00	0.00	14.18	7.89	11.84	0.00	-
YoY %	-11.08%	0.00%	0.00%	79.72%	-33.36%	0.00%	-	-
Horiz. %	90.12%	101.35%	0.00%	119.76%	66.64%	100.00%	-	-
NAPS	2.57	2.00	2.49	2.44	2.51	2.46	2.45	3.23%
YoY %	28.50%	-19.68%	2.05%	-2.79%	2.03%	0.41%	-	-
Horiz. %	104.90%	81.63%	101.63%	99.59%	102.45%	100.41%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 7,605,000
RPS	34.34	32.37	25.63	40.61	45.76	47.41	48.75	-20.81%
YoY %	6.09%	26.30%	-36.89%	-11.25%	-3.48%	-2.75%	-	-
Horiz. %	70.44%	66.40%	52.57%	83.30%	93.87%	97.25%	100.00%	-
EPS	24.96	27.50	19.81	18.54	27.90	31.88	33.69	-18.10%
YoY %	-9.24%	38.82%	6.85%	-33.55%	-12.48%	-5.37%	-	-
Horiz. %	74.09%	81.63%	58.80%	55.03%	82.81%	94.63%	100.00%	-
DPS	10.67	12.00	0.00	1,386.40	7.89	11.84	0.00	-
YoY %	-11.08%	0.00%	0.00%	17,471.61%	-33.36%	0.00%	-	-
Horiz. %	90.12%	101.35%	0.00%	11,709.46%	66.64%	100.00%	-	-
NAPS	2.5701	1.9994	2.4915	238.5625	2.5102	2.4602	2.4507	3.21%
YoY %	28.54%	-19.75%	-98.96%	9,403.72%	2.03%	0.39%	-	-
Horiz. %	104.87%	81.58%	101.66%	9,734.46%	102.43%	100.39%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	2.12	2.09	1.79	1.61	2.10	2.46	2.40	-
P/RPS	6.17	6.45	6.99	387.66	4.59	5.19	4.92	16.27%
YoY %	-4.34%	-7.73%	-98.20%	8,345.75%	-11.56%	5.49%	-	-
Horiz. %	125.41%	131.10%	142.07%	7,879.27%	93.29%	105.49%	100.00%	-
P/EPS	8.50	7.60	9.04	848.85	7.53	7.72	7.13	12.41%
YoY %	11.84%	-15.93%	-98.94%	11,172.91%	-2.46%	8.27%	-	-
Horiz. %	119.21%	106.59%	126.79%	11,905.33%	105.61%	108.27%	100.00%	-
EY	11.77	13.16	11.06	0.12	13.28	12.96	14.03	-11.04%
YoY %	-10.56%	18.99%	9,116.67%	-99.10%	2.47%	-7.63%	-	-
Horiz. %	83.89%	93.80%	78.83%	0.86%	94.65%	92.37%	100.00%	-
DY	5.03	5.74	0.00	8.81	3.76	4.81	0.00	-
YoY %	-12.37%	0.00%	0.00%	134.31%	-21.83%	0.00%	-	-
Horiz. %	104.57%	119.33%	0.00%	183.16%	78.17%	100.00%	-	-
P/NAPS	0.82	1.05	0.72	0.66	0.84	1.00	0.98	-11.19%
YoY %	-21.90%	45.83%	9.09%	-21.43%	-16.00%	2.04%	-	-
Horiz. %	83.67%	107.14%	73.47%	67.35%	85.71%	102.04%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	23/10/09	24/07/09	27/04/09	27/02/09	29/10/08	28/07/08	25/04/08	-
Price	2.18	2.05	1.90	1.80	1.48	2.30	2.45	-
P/RPS	6.35	6.33	7.42	433.41	3.23	4.85	5.03	16.79%
YoY %	0.32%	-14.69%	-98.29%	13,318.27%	-33.40%	-3.58%	-	-
Horiz. %	126.24%	125.84%	147.51%	8,616.50%	64.21%	96.42%	100.00%	-
P/EPS	8.74	7.45	9.60	949.02	5.31	7.21	7.27	13.04%
YoY %	17.32%	-22.40%	-98.99%	17,772.32%	-26.35%	-0.83%	-	-
Horiz. %	120.22%	102.48%	132.05%	13,053.92%	73.04%	99.17%	100.00%	-
EY	11.45	13.42	10.42	0.11	18.85	13.86	13.75	-11.47%
YoY %	-14.68%	28.79%	9,372.73%	-99.42%	36.00%	0.80%	-	-
Horiz. %	83.27%	97.60%	75.78%	0.80%	137.09%	100.80%	100.00%	-
DY	4.89	5.85	0.00	7.88	5.33	5.15	0.00	-
YoY %	-16.41%	0.00%	0.00%	47.84%	3.50%	0.00%	-	-
Horiz. %	94.95%	113.59%	0.00%	153.01%	103.50%	100.00%	-	-
P/NAPS	0.85	1.03	0.76	0.74	0.59	0.93	1.00	-10.25%
YoY %	-17.48%	35.53%	2.70%	25.42%	-36.56%	-7.00%	-	-
Horiz. %	85.00%	103.00%	76.00%	74.00%	59.00%	93.00%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos