[TM] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Annualized Quarter Result
Revenue	9,698,596	9,993,537	9,578,900	9,617,582	9,535,388	9,150,655	8,937,945	5.59%
YoY %	-2.95%	4.33%	-0.40%	0.86%	4.20%	2.38%	-	-
Horiz. %	108.51%	111.81%	107.17%	107.60%	106.68%	102.38%	100.00%	-
PBT	918,200	1,069,582	964,484	969,760	1,197,152	1,001,151	1,028,726	-7.29%
YoY %	-14.15%	10.90%	-0.54%	-18.99%	19.58%	-2.68%	-	-
Horiz. %	89.26%	103.97%	93.76%	94.27%	116.37%	97.32%	100.00%	-
Tax	-29,000	236,334	273,194	264,470	-162,616	235,926	-191,992	-71.60%
YoY %	-112.27%	-13.49%	3.30%	262.63%	-168.93%	222.88%	-	-
Horiz. %	15.10%	-123.10%	-142.29%	-137.75%	84.70%	-122.88%	100.00%	-
NP	889,200	1,305,916	1,237,678	1,234,230	1,034,536	1,237,077	836,734	4.13%
YoY %	-31.91%	5.51%	0.28%	19.30%	-16.37%	47.85%	-	-
Horiz. %	106.27%	156.07%	147.92%	147.51%	123.64%	147.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	852,964	1,263,731	1,200,646	1,198,156	1,002,512	1,190,969	790,225	5.22%
YoY %	-32.50%	5.25%	0.21%	19.52%	-15.82%	50.71%	-	-
Horiz. %	107.94%	159.92%	151.94%	151.62%	126.86%	150.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.16%	-22.10%	-28.33%	-27.27%	13.58%	-23.57%	18.66%	-
YoY %	114.30%	21.99%	-3.89%	-300.81%	157.62%	-226.31%	-	-
Horiz. %	16.93%	-118.44%	-151.82%	-146.14%	72.78%	-126.31%	100.00%	-
Total Cost	8,809,396	8,687,621	8,341,221	8,383,352	8,500,852	7,913,578	8,101,210	5.74%
YoY %	1.40%	4.15%	-0.50%	-1.38%	7.42%	-2.32%	-	-
Horiz. %	108.74%	107.24%	102.96%	103.48%	104.93%	97.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	7,099,923	6,899,684	6,546,025	7,747,476	7,733,305	6,966,989	6,339,059	7.84%
YoY %	2.90%	5.40%	-15.51%	0.18%	11.00%	9.91%	-	-
Horiz. %	112.00%	108.84%	103.26%	122.22%	121.99%	109.91%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Dividend
Div	-	787,594	466,918	703,109	-	700,990	466,518	-
YoY %	-	68.68%	-33.59%	0.00%	-	50.26%	-	-
Horiz. %	-	168.82%	100.09%	150.71%	-	150.26%	100.00%	-
Div Payout %	-	62.32%	38.89%	58.68%	-	58.86%	59.04%	-
YoY %	-	60.25%	-33.73%	0.00%	-	-0.30%	-	-
Horiz. %	-	105.56%	65.87%	99.39%	-	99.70%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Equity
Net Worth	7,099,923	6,899,684	6,546,025	7,747,476	7,733,305	6,966,989	6,339,059	7.84%
YoY %	2.90%	5.40%	-15.51%	0.18%	11.00%	9.91%	-	-
Horiz. %	112.00%	108.84%	103.26%	122.22%	121.99%	109.91%	100.00%	-
NOSH	3,577,869	3,579,974	3,573,352	3,587,293	3,580,399	3,576,483	3,570,295	0.14%
YoY %	-0.06%	0.19%	-0.39%	0.19%	0.11%	0.17%	-	-
Horiz. %	100.21%	100.27%	100.09%	100.48%	100.28%	100.17%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Ratio Analysis
NP Margin	9.17%	13.07%	12.92%	12.83%	10.85%	13.52%	9.36%	-
YoY %	-29.84%	1.16%	0.70%	18.25%	-19.75%	44.44%	-	-
Horiz. %	97.97%	139.64%	138.03%	137.07%	115.92%	144.44%	100.00%	-
ROE	12.01%	18.32%	18.34%	15.47%	12.96%	17.09%	12.47%	-
YoY %	-34.44%	-0.11%	18.55%	19.37%	-24.17%	37.05%	-	-
Horiz. %	96.31%	146.91%	147.07%	124.06%	103.93%	137.05%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Per Share
RPS	271.07	279.15	268.06	268.10	266.32	255.86	250.34	5.44%
YoY %	-2.89%	4.14%	-0.01%	0.67%	4.09%	2.21%	-	-
Horiz. %	108.28%	111.51%	107.08%	107.09%	106.38%	102.21%	100.00%	-
EPS	23.84	35.30	33.60	33.40	28.00	33.30	22.13	5.08%
YoY %	-32.46%	5.06%	0.60%	19.29%	-15.92%	50.47%	-	-
Horiz. %	107.73%	159.51%	151.83%	150.93%	126.53%	150.47%	100.00%	-
DPS	0.00	22.00	13.07	19.60	0.00	19.60	13.07	-
YoY %	0.00%	68.32%	-33.32%	0.00%	0.00%	49.96%	-	-
Horiz. %	0.00%	168.32%	100.00%	149.96%	0.00%	149.96%	100.00%	-
NAPS	1.9844	1.9273	1.8319	2.1597	2.1599	1.948	1.7755	7.69%
YoY %	2.96%	5.21%	-15.18%	-0.01%	10.88%	9.72%	-	-
Horiz. %	111.77%	108.55%	103.18%	121.64%	121.65%	109.72%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 3,592,268
RPS	252.77	260.45	249.65	250.66	248.51	238.49	232.94	5.59%
YoY %	-2.95%	4.33%	-0.40%	0.87%	4.20%	2.38%	-	-
Horiz. %	108.51%	111.81%	107.17%	107.61%	106.68%	102.38%	100.00%	-
EPS	22.23	32.94	31.29	31.23	26.13	31.04	20.60	5.20%
YoY %	-32.51%	5.27%	0.19%	19.52%	-15.82%	50.68%	-	-
Horiz. %	107.91%	159.90%	151.89%	151.60%	126.84%	150.68%	100.00%	-
DPS	0.00	20.53	12.17	18.32	0.00	18.27	12.16	-
YoY %	0.00%	68.69%	-33.57%	0.00%	0.00%	50.25%	-	-
Horiz. %	0.00%	168.83%	100.08%	150.66%	0.00%	150.25%	100.00%	-
NAPS	1.8504	1.7982	1.706	2.0192	2.0155	1.8158	1.6521	7.84%
YoY %	2.90%	5.40%	-15.51%	0.18%	11.00%	9.91%	-	-
Horiz. %	112.00%	108.84%	103.26%	122.22%	122.00%	109.91%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	-
Price	5.39	6.04	6.19	5.65	5.32	4.96	4.09	-
P/RPS	1.99	2.16	2.31	2.11	2.00	1.94	1.63	14.21%
YoY %	-7.87%	-6.49%	9.48%	5.50%	3.09%	19.02%	-	-
Horiz. %	122.09%	132.52%	141.72%	129.45%	122.70%	119.02%	100.00%	-
P/EPS	22.61	17.11	18.42	16.92	19.00	14.89	18.48	14.37%
YoY %	32.14%	-7.11%	8.87%	-10.95%	27.60%	-19.43%	-	-
Horiz. %	122.35%	92.59%	99.68%	91.56%	102.81%	80.57%	100.00%	-
EY	4.42	5.84	5.43	5.91	5.26	6.71	5.41	-12.59%
YoY %	-24.32%	7.55%	-8.12%	12.36%	-21.61%	24.03%	-	-
Horiz. %	81.70%	107.95%	100.37%	109.24%	97.23%	124.03%	100.00%	-
DY	0.00	3.64	2.11	3.47	0.00	3.95	3.19	-
YoY %	0.00%	72.51%	-39.19%	0.00%	0.00%	23.82%	-	-
Horiz. %	0.00%	114.11%	66.14%	108.78%	0.00%	123.82%	100.00%	-
P/NAPS	2.72	3.13	3.38	2.62	2.46	2.55	2.30	11.81%
YoY %	-13.10%	-7.40%	29.01%	6.50%	-3.53%	10.87%	-	-
Horiz. %	118.26%	136.09%	146.96%	113.91%	106.96%	110.87%	100.00%	-

	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	30/05/13	27/02/13	30/11/12	29/08/12	30/05/12	24/02/12	24/11/11	-
Price	5.47	5.32	5.47	5.99	5.37	5.08	4.44	-
P/RPS	2.02	1.91	2.04	2.23	2.02	1.99	1.77	9.19%
YoY %	5.76%	-6.37%	-8.52%	10.40%	1.51%	12.43%	-	-
Horiz. %	114.12%	107.91%	115.25%	125.99%	114.12%	112.43%	100.00%	-
P/EPS	22.94	15.07	16.28	17.93	19.18	15.26	20.06	9.34%
YoY %	52.22%	-7.43%	-9.20%	-6.52%	25.69%	-23.93%	-	-
Horiz. %	114.36%	75.12%	81.16%	89.38%	95.61%	76.07%	100.00%	-
EY	4.36	6.64	6.14	5.58	5.21	6.56	4.98	-8.47%
YoY %	-34.34%	8.14%	10.04%	7.10%	-20.58%	31.73%	-	-
Horiz. %	87.55%	133.33%	123.29%	112.05%	104.62%	131.73%	100.00%	-
DY	0.00	4.14	2.39	3.27	0.00	3.86	2.94	-
YoY %	0.00%	73.22%	-26.91%	0.00%	0.00%	31.29%	-	-
Horiz. %	0.00%	140.82%	81.29%	111.22%	0.00%	131.29%	100.00%	-
P/NAPS	2.76	2.76	2.99	2.77	2.49	2.61	2.50	6.81%
YoY %	0.00%	-7.69%	7.94%	11.24%	-4.60%	4.40%	-	-
Horiz. %	110.40%	110.40%	119.60%	110.80%	99.60%	104.40%	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