[MSC] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Annualized Quarter Result
Revenue	1,440,254	1,388,102	1,226,528	1,692,830	1,788,233	1,750,630	1,804,812	-13.95%
YoY %	3.76%	13.17%	-27.55%	-5.34%	2.15%	-3.00%	-	-
Horiz. %	79.80%	76.91%	67.96%	93.80%	99.08%	97.00%	100.00%	-
PBT	46,570	48,584	55,124	85,760	98,884	118,008	132,436	-50.14%
YoY %	-4.15%	-11.86%	-35.72%	-13.27%	-16.21%	-10.89%	-	-
Horiz. %	35.16%	36.68%	41.62%	64.76%	74.67%	89.11%	100.00%	-
Tax	-12,705	-14,514	-17,976	-22,612	-27,568	-34,934	-39,716	-53.19%
YoY %	12.46%	19.26%	20.50%	17.98%	21.09%	12.04%	-	-
Horiz. %	31.99%	36.54%	45.26%	56.93%	69.41%	87.96%	100.00%	-
NP	33,865	34,070	37,148	63,148	71,316	83,074	92,720	-48.87%
YoY %	-0.60%	-8.29%	-41.17%	-11.45%	-14.15%	-10.40%	-	-
Horiz. %	36.52%	36.75%	40.06%	68.11%	76.92%	89.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,085	39,628	37,148	55,916	59,317	66,390	92,720	-46.66%
YoY %	-8.94%	6.68%	-33.56%	-5.73%	-10.65%	-28.40%	-	-
Horiz. %	38.92%	42.74%	40.06%	60.31%	63.97%	71.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.28%	29.87%	32.61%	26.37%	27.88%	29.60%	29.99%	-
YoY %	-8.67%	-8.40%	23.66%	-5.42%	-5.81%	-1.30%	-	-
Horiz. %	90.96%	99.60%	108.74%	87.93%	92.96%	98.70%	100.00%	-
Total Cost	1,406,389	1,354,032	1,189,380	1,629,682	1,716,917	1,667,556	1,712,092	-12.27%
YoY %	3.87%	13.84%	-27.02%	-5.08%	2.96%	-2.60%	-	-
Horiz. %	82.14%	79.09%	69.47%	95.19%	100.28%	97.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	291,631	290,455	302,184	284,145	239,319	255,519	240,943	13.56%
YoY %	0.40%	-3.88%	6.35%	18.73%	-6.34%	6.05%	-	-
Horiz. %	121.04%	120.55%	125.42%	117.93%	99.33%	106.05%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Dividend
Div	21,591	20,414	38,862	21,592	28,808	26,975	54,043	-45.72%
YoY %	5.77%	-47.47%	79.98%	-25.05%	6.80%	-50.09%	-	-
Horiz. %	39.95%	37.77%	71.91%	39.95%	53.31%	49.91%	100.00%	-
Div Payout %	59.83%	51.52%	104.62%	38.62%	48.57%	40.63%	58.29%	-
YoY %	16.13%	-50.76%	170.90%	-20.49%	19.54%	-30.30%	-	-
Horiz. %	102.64%	88.39%	179.48%	66.25%	83.32%	69.70%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Equity
Net Worth	291,631	290,455	302,184	284,145	239,319	255,519	240,943	13.56%
YoY %	0.40%	-3.88%	6.35%	18.73%	-6.34%	6.05%	-	-
Horiz. %	121.04%	120.55%	125.42%	117.93%	99.33%	106.05%	100.00%	-
NOSH	74,969	75,053	71,438	74,972	75,021	74,932	75,060	-0.08%
YoY %	-0.11%	5.06%	-4.71%	-0.07%	0.12%	-0.17%	-	-
Horiz. %	99.88%	99.99%	95.17%	99.88%	99.95%	99.83%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Ratio Analysis
NP Margin	2.35%	2.45%	3.03%	3.73%	3.99%	4.75%	5.14%	-
YoY %	-4.08%	-19.14%	-18.77%	-6.52%	-16.00%	-7.59%	-	-
Horiz. %	45.72%	47.67%	58.95%	72.57%	77.63%	92.41%	100.00%	-
ROE	12.37%	13.64%	12.29%	19.68%	24.79%	25.98%	38.48%	-
YoY %	-9.31%	10.98%	-37.55%	-20.61%	-4.58%	-32.48%	-	-
Horiz. %	32.15%	35.45%	31.94%	51.14%	64.42%	67.52%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Per Share
RPS	1,921.12	1,849.49	1,716.90	2,257.93	2,383.61	2,336.28	2,404.48	-13.88%
YoY %	3.87%	7.72%	-23.96%	-5.27%	2.03%	-2.84%	-	-
Horiz. %	79.90%	76.92%	71.40%	93.91%	99.13%	97.16%	100.00%	-
EPS	48.13	52.80	52.00	74.60	79.07	88.60	99.60	-38.39%
YoY %	-8.84%	1.54%	-30.29%	-5.65%	-10.76%	-11.04%	-	-
Horiz. %	48.32%	53.01%	52.21%	74.90%	79.39%	88.96%	100.00%	-
DPS	28.80	27.20	54.40	28.80	38.40	36.00	72.00	-45.68%
YoY %	5.88%	-50.00%	88.89%	-25.00%	6.67%	-50.00%	-	-
Horiz. %	40.00%	37.78%	75.56%	40.00%	53.33%	50.00%	100.00%	-
NAPS	3.89	3.87	4.23	3.79	3.19	3.41	3.21	13.65%
YoY %	0.52%	-8.51%	11.61%	18.81%	-6.45%	6.23%	-	-
Horiz. %	121.18%	120.56%	131.78%	118.07%	99.38%	106.23%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 74,755
RPS	342.92	330.50	292.03	403.05	425.77	416.82	429.72	-13.95%
YoY %	3.76%	13.17%	-27.54%	-5.34%	2.15%	-3.00%	-	-
Horiz. %	79.80%	76.91%	67.96%	93.79%	99.08%	97.00%	100.00%	-
EPS	8.59	9.44	8.84	13.31	14.12	15.81	22.08	-46.67%
YoY %	-9.00%	6.79%	-33.58%	-5.74%	-10.69%	-28.40%	-	-
Horiz. %	38.90%	42.75%	40.04%	60.28%	63.95%	71.60%	100.00%	-
DPS	5.14	4.86	9.25	5.14	6.86	6.42	12.87	-45.73%
YoY %	5.76%	-47.46%	79.96%	-25.07%	6.85%	-50.12%	-	-
Horiz. %	39.94%	37.76%	71.87%	39.94%	53.30%	49.88%	100.00%	-
NAPS	0.6944	0.6916	0.7195	0.6765	0.5698	0.6084	0.5737	13.56%
YoY %	0.40%	-3.88%	6.36%	18.73%	-6.34%	6.05%	-	-
Horiz. %	121.04%	120.55%	125.41%	117.92%	99.32%	106.05%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/06	30/06/06	31/03/06	30/12/05	30/09/05	30/06/05	31/03/05	-
Price	6.00	6.00	6.00	6.00	6.00	6.00	6.10	-
P/RPS	0.31	0.32	0.35	0.27	0.25	0.26	0.25	15.40%
YoY %	-3.12%	-8.57%	29.63%	8.00%	-3.85%	4.00%	-	-
Horiz. %	124.00%	128.00%	140.00%	108.00%	100.00%	104.00%	100.00%	-
P/EPS	12.47	11.36	11.54	8.04	7.59	6.77	4.94	85.28%
YoY %	9.77%	-1.56%	43.53%	5.93%	12.11%	37.04%	-	-
Horiz. %	252.43%	229.96%	233.60%	162.75%	153.64%	137.04%	100.00%	-
EY	8.02	8.80	8.67	12.43	13.18	14.77	20.25	-46.03%
YoY %	-8.86%	1.50%	-30.25%	-5.69%	-10.77%	-27.06%	-	-
Horiz. %	39.60%	43.46%	42.81%	61.38%	65.09%	72.94%	100.00%	-
DY	4.80	4.53	9.07	4.80	6.40	6.00	11.80	-45.06%
YoY %	5.96%	-50.06%	88.96%	-25.00%	6.67%	-49.15%	-	-
Horiz. %	40.68%	38.39%	76.86%	40.68%	54.24%	50.85%	100.00%	-
P/NAPS	1.54	1.55	1.42	1.58	1.88	1.76	1.90	-13.05%
YoY %	-0.65%	9.15%	-10.13%	-15.96%	6.82%	-7.37%	-	-
Horiz. %	81.05%	81.58%	74.74%	83.16%	98.95%	92.63%	100.00%	-

	30/09/06	30/06/06	31/03/06	31/12/05	30/09/05	30/06/05	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	27/10/06	19/09/06	03/05/06	28/02/06	09/11/05	28/07/05	26/04/05	-
Price	6.00	6.00	6.00	6.00	6.00	6.00	6.00	-
P/RPS	0.31	0.32	0.35	0.27	0.25	0.26	0.25	15.40%
YoY %	-3.12%	-8.57%	29.63%	8.00%	-3.85%	4.00%	-	-
Horiz. %	124.00%	128.00%	140.00%	108.00%	100.00%	104.00%	100.00%	-
P/EPS	12.47	11.36	11.54	8.04	7.59	6.77	4.86	87.31%
YoY %	9.77%	-1.56%	43.53%	5.93%	12.11%	39.30%	-	-
Horiz. %	256.58%	233.74%	237.45%	165.43%	156.17%	139.30%	100.00%	-
EY	8.02	8.80	8.67	12.43	13.18	14.77	20.59	-46.63%
YoY %	-8.86%	1.50%	-30.25%	-5.69%	-10.77%	-28.27%	-	-
Horiz. %	38.95%	42.74%	42.11%	60.37%	64.01%	71.73%	100.00%	-
DY	4.80	4.53	9.07	4.80	6.40	6.00	12.00	-45.68%
YoY %	5.96%	-50.06%	88.96%	-25.00%	6.67%	-50.00%	-	-
Horiz. %	40.00%	37.75%	75.58%	40.00%	53.33%	50.00%	100.00%	-
P/NAPS	1.54	1.55	1.42	1.58	1.88	1.76	1.87	-12.13%
YoY %	-0.65%	9.15%	-10.13%	-15.96%	6.82%	-5.88%	-	-
Horiz. %	82.35%	82.89%	75.94%	84.49%	100.53%	94.12%	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