[MSC] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Annualized Quarter Result
Revenue	1,226,528	1,692,830	1,788,233	1,750,630	1,804,812	1,862,530	1,710,585	-19.90%
YoY %	-27.55%	-5.34%	2.15%	-3.00%	-3.10%	8.88%	-	-
Horiz. %	71.70%	98.96%	104.54%	102.34%	105.51%	108.88%	100.00%	-
PBT	55,124	85,760	98,884	118,008	132,436	127,372	125,110	-42.12%
YoY %	-35.72%	-13.27%	-16.21%	-10.89%	3.98%	1.81%	-	-
Horiz. %	44.06%	68.55%	79.04%	94.32%	105.86%	101.81%	100.00%	-
Tax	-17,976	-22,612	-27,568	-34,934	-39,716	-66,327	-69,589	-59.47%
YoY %	20.50%	17.98%	21.09%	12.04%	40.12%	4.69%	-	-
Horiz. %	25.83%	32.49%	39.62%	50.20%	57.07%	95.31%	100.00%	-
NP	37,148	63,148	71,316	83,074	92,720	61,045	55,521	-23.52%
YoY %	-41.17%	-11.45%	-14.15%	-10.40%	51.89%	9.95%	-	-
Horiz. %	66.91%	113.74%	128.45%	149.63%	167.00%	109.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,148	55,916	59,317	66,390	92,720	61,045	55,521	-23.52%
YoY %	-33.56%	-5.73%	-10.65%	-28.40%	51.89%	9.95%	-	-
Horiz. %	66.91%	100.71%	106.84%	119.58%	167.00%	109.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.61%	26.37%	27.88%	29.60%	29.99%	52.07%	55.62%	-
YoY %	23.66%	-5.42%	-5.81%	-1.30%	-42.40%	-6.38%	-	-
Horiz. %	58.63%	47.41%	50.13%	53.22%	53.92%	93.62%	100.00%	-
Total Cost	1,189,380	1,629,682	1,716,917	1,667,556	1,712,092	1,801,485	1,655,064	-19.78%
YoY %	-27.02%	-5.08%	2.96%	-2.60%	-4.96%	8.85%	-	-
Horiz. %	71.86%	98.47%	103.74%	100.75%	103.45%	108.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	302,184	284,145	239,319	255,519	240,943	287,283	229,588	20.12%
YoY %	6.35%	18.73%	-6.34%	6.05%	-16.13%	25.13%	-	-
Horiz. %	131.62%	123.76%	104.24%	111.29%	104.95%	125.13%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Dividend
Div	38,862	21,592	28,808	26,975	54,043	15,676	20,908	51.23%
YoY %	79.98%	-25.05%	6.80%	-50.09%	244.75%	-25.02%	-	-
Horiz. %	185.87%	103.27%	137.78%	129.02%	258.48%	74.98%	100.00%	-
Div Payout %	104.62%	38.62%	48.57%	40.63%	58.29%	25.68%	37.66%	-
YoY %	170.90%	-20.49%	19.54%	-30.30%	126.99%	-31.81%	-	-
Horiz. %	277.80%	102.55%	128.97%	107.89%	154.78%	68.19%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Equity
Net Worth	302,184	284,145	239,319	255,519	240,943	287,283	229,588	20.12%
YoY %	6.35%	18.73%	-6.34%	6.05%	-16.13%	25.13%	-	-
Horiz. %	131.62%	123.76%	104.24%	111.29%	104.95%	125.13%	100.00%	-
NOSH	71,438	74,972	75,021	74,932	75,060	75,008	75,028	-3.21%
YoY %	-4.71%	-0.07%	0.12%	-0.17%	0.07%	-0.03%	-	-
Horiz. %	95.22%	99.93%	99.99%	99.87%	100.04%	99.97%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Ratio Analysis
NP Margin	3.03%	3.73%	3.99%	4.75%	5.14%	3.28%	3.25%	-
YoY %	-18.77%	-6.52%	-16.00%	-7.59%	56.71%	0.92%	-	-
Horiz. %	93.23%	114.77%	122.77%	146.15%	158.15%	100.92%	100.00%	-
ROE	12.29%	19.68%	24.79%	25.98%	38.48%	21.25%	24.18%	-
YoY %	-37.55%	-20.61%	-4.58%	-32.48%	81.08%	-12.12%	-	-
Horiz. %	50.83%	81.39%	102.52%	107.44%	159.14%	87.88%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Per Share
RPS	1,716.90	2,257.93	2,383.61	2,336.28	2,404.48	2,483.08	2,279.90	-17.24%
YoY %	-23.96%	-5.27%	2.03%	-2.84%	-3.17%	8.91%	-	-
Horiz. %	75.31%	99.04%	104.55%	102.47%	105.46%	108.91%	100.00%	-
EPS	52.00	74.60	79.07	88.60	99.60	81.40	74.00	-20.97%
YoY %	-30.29%	-5.65%	-10.76%	-11.04%	22.36%	10.00%	-	-
Horiz. %	70.27%	100.81%	106.85%	119.73%	134.59%	110.00%	100.00%	-
DPS	54.40	28.80	38.40	36.00	72.00	20.90	27.87	56.24%
YoY %	88.89%	-25.00%	6.67%	-50.00%	244.50%	-25.01%	-	-
Horiz. %	195.19%	103.34%	137.78%	129.17%	258.34%	74.99%	100.00%	-
NAPS	4.23	3.79	3.19	3.41	3.21	3.83	3.06	24.11%
YoY %	11.61%	18.81%	-6.45%	6.23%	-16.19%	25.16%	-	-
Horiz. %	138.24%	123.86%	104.25%	111.44%	104.90%	125.16%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Adjusted Per Share Value based on latest NOSH - 75,155
RPS	292.03	403.05	425.77	416.82	429.72	443.46	407.28	-19.90%
YoY %	-27.54%	-5.34%	2.15%	-3.00%	-3.10%	8.88%	-	-
Horiz. %	71.70%	98.96%	104.54%	102.34%	105.51%	108.88%	100.00%	-
EPS	8.84	13.31	14.12	15.81	22.08	14.53	13.22	-23.55%
YoY %	-33.58%	-5.74%	-10.69%	-28.40%	51.96%	9.91%	-	-
Horiz. %	66.87%	100.68%	106.81%	119.59%	167.02%	109.91%	100.00%	-
DPS	9.25	5.14	6.86	6.42	12.87	3.73	4.98	51.16%
YoY %	79.96%	-25.07%	6.85%	-50.12%	245.04%	-25.10%	-	-
Horiz. %	185.74%	103.21%	137.75%	128.92%	258.43%	74.90%	100.00%	-
NAPS	0.7195	0.6765	0.5698	0.6084	0.5737	0.684	0.5466	20.12%
YoY %	6.36%	18.73%	-6.34%	6.05%	-16.13%	25.14%	-	-
Horiz. %	131.63%	123.77%	104.24%	111.31%	104.96%	125.14%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	-
Price	6.00	6.00	6.00	6.00	6.10	6.00	6.25	-
P/RPS	0.35	0.27	0.25	0.26	0.25	0.24	0.27	18.90%
YoY %	29.63%	8.00%	-3.85%	4.00%	4.17%	-11.11%	-	-
Horiz. %	129.63%	100.00%	92.59%	96.30%	92.59%	88.89%	100.00%	-
P/EPS	11.54	8.04	7.59	6.77	4.94	7.37	8.45	23.11%
YoY %	43.53%	5.93%	12.11%	37.04%	-32.97%	-12.78%	-	-
Horiz. %	136.57%	95.15%	89.82%	80.12%	58.46%	87.22%	100.00%	-
EY	8.67	12.43	13.18	14.77	20.25	13.56	11.84	-18.77%
YoY %	-30.25%	-5.69%	-10.77%	-27.06%	49.34%	14.53%	-	-
Horiz. %	73.23%	104.98%	111.32%	124.75%	171.03%	114.53%	100.00%	-
DY	9.07	4.80	6.40	6.00	11.80	3.48	4.46	60.58%
YoY %	88.96%	-25.00%	6.67%	-49.15%	239.08%	-21.97%	-	-
Horiz. %	203.36%	107.62%	143.50%	134.53%	264.57%	78.03%	100.00%	-
P/NAPS	1.42	1.58	1.88	1.76	1.90	1.57	2.04	-21.47%
YoY %	-10.13%	-15.96%	6.82%	-7.37%	21.02%	-23.04%	-	-
Horiz. %	69.61%	77.45%	92.16%	86.27%	93.14%	76.96%	100.00%	-

	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	31/12/04	30/09/04	CAGR
Price Multiplier on Announcement Date
Date	03/05/06	28/02/06	09/11/05	28/07/05	26/04/05	23/02/05	23/11/04	-
Price	6.00	6.00	6.00	6.00	6.00	6.30	6.35	-
P/RPS	0.35	0.27	0.25	0.26	0.25	0.25	0.28	16.05%
YoY %	29.63%	8.00%	-3.85%	4.00%	0.00%	-10.71%	-	-
Horiz. %	125.00%	96.43%	89.29%	92.86%	89.29%	89.29%	100.00%	-
P/EPS	11.54	8.04	7.59	6.77	4.86	7.74	8.58	21.86%
YoY %	43.53%	5.93%	12.11%	39.30%	-37.21%	-9.79%	-	-
Horiz. %	134.50%	93.71%	88.46%	78.90%	56.64%	90.21%	100.00%	-
EY	8.67	12.43	13.18	14.77	20.59	12.92	11.65	-17.89%
YoY %	-30.25%	-5.69%	-10.77%	-28.27%	59.37%	10.90%	-	-
Horiz. %	74.42%	106.70%	113.13%	126.78%	176.74%	110.90%	100.00%	-
DY	9.07	4.80	6.40	6.00	12.00	3.32	4.39	62.28%
YoY %	88.96%	-25.00%	6.67%	-50.00%	261.45%	-24.37%	-	-
Horiz. %	206.61%	109.34%	145.79%	136.67%	273.35%	75.63%	100.00%	-
P/NAPS	1.42	1.58	1.88	1.76	1.87	1.64	2.08	-22.48%
YoY %	-10.13%	-15.96%	6.82%	-5.88%	14.02%	-21.15%	-	-
Horiz. %	68.27%	75.96%	90.38%	84.62%	89.90%	78.85%	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