[SUCCESS] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Annualized Quarter Result
Revenue	157,468	198,095	193,720	194,788	181,824	185,006	190,553	-11.94%
YoY %	-20.51%	2.26%	-0.55%	7.13%	-1.72%	-2.91%	-	-
Horiz. %	82.64%	103.96%	101.66%	102.22%	95.42%	97.09%	100.00%	-
PBT	28,764	35,056	34,986	35,060	32,396	32,068	35,690	-13.40%
YoY %	-17.95%	0.20%	-0.21%	8.22%	1.02%	-10.15%	-	-
Horiz. %	80.59%	98.22%	98.03%	98.23%	90.77%	89.85%	100.00%	-
Tax	-7,764	-8,546	-8,744	-8,662	-8,016	-6,922	-9,665	-13.59%
YoY %	9.15%	2.26%	-0.95%	-8.06%	-15.80%	28.38%	-	-
Horiz. %	80.33%	88.42%	90.47%	89.62%	82.94%	71.62%	100.00%	-
NP	21,000	26,510	26,242	26,398	24,380	25,146	26,025	-13.33%
YoY %	-20.78%	1.02%	-0.59%	8.28%	-3.05%	-3.38%	-	-
Horiz. %	80.69%	101.86%	100.83%	101.43%	93.68%	96.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,804	25,678	25,557	25,804	24,260	23,802	24,496	-10.32%
YoY %	-18.98%	0.47%	-0.96%	6.36%	1.92%	-2.83%	-	-
Horiz. %	84.93%	104.83%	104.33%	105.34%	99.04%	97.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.99%	24.38%	24.99%	24.71%	24.74%	21.59%	27.08%	-
YoY %	10.71%	-2.44%	1.13%	-0.12%	14.59%	-20.27%	-	-
Horiz. %	99.67%	90.03%	92.28%	91.25%	91.36%	79.73%	100.00%	-
Total Cost	136,468	171,585	167,477	168,390	157,444	159,860	164,528	-11.73%
YoY %	-20.47%	2.45%	-0.54%	6.95%	-1.51%	-2.84%	-	-
Horiz. %	82.95%	104.29%	101.79%	102.35%	95.69%	97.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	137,497	133,677	126,513	120,545	117,001	110,261	105,599	19.25%
YoY %	2.86%	5.66%	4.95%	3.03%	6.11%	4.41%	-	-
Horiz. %	130.21%	126.59%	119.81%	114.15%	110.80%	104.41%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	-	3,580	4,774	7,161	14,326	3,595	4,799	-
YoY %	-	-25.01%	-33.33%	-50.01%	298.50%	-25.09%	-	-
Horiz. %	-	74.60%	99.48%	149.22%	298.52%	74.91%	100.00%	-
Div Payout %	-	13.94%	18.68%	27.75%	59.06%	15.11%	19.60%	-
YoY %	-	-25.37%	-32.68%	-53.01%	290.87%	-22.91%	-	-
Horiz. %	-	71.12%	95.31%	141.58%	301.33%	77.09%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	137,497	133,677	126,513	120,545	117,001	110,261	105,599	19.25%
YoY %	2.86%	5.66%	4.95%	3.03%	6.11%	4.41%	-	-
Horiz. %	130.21%	126.59%	119.81%	114.15%	110.80%	104.41%	100.00%	-
NOSH	119,563	119,354	119,352	119,352	119,389	119,848	119,999	-0.24%
YoY %	0.18%	0.00%	0.00%	-0.03%	-0.38%	-0.13%	-	-
Horiz. %	99.64%	99.46%	99.46%	99.46%	99.49%	99.87%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	13.34%	13.38%	13.55%	13.55%	13.41%	13.59%	13.66%	-
YoY %	-0.30%	-1.25%	0.00%	1.04%	-1.32%	-0.51%	-	-
Horiz. %	97.66%	97.95%	99.19%	99.19%	98.17%	99.49%	100.00%	-
ROE	15.13%	19.21%	20.20%	21.41%	20.73%	21.59%	23.20%	-
YoY %	-21.24%	-4.90%	-5.65%	3.28%	-3.98%	-6.94%	-	-
Horiz. %	65.22%	82.80%	87.07%	92.28%	89.35%	93.06%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	131.70	165.97	162.31	163.20	152.29	154.37	158.79	-11.73%
YoY %	-20.65%	2.25%	-0.55%	7.16%	-1.35%	-2.78%	-	-
Horiz. %	82.94%	104.52%	102.22%	102.78%	95.91%	97.22%	100.00%	-
EPS	17.40	21.52	21.41	21.62	20.32	19.86	20.41	-10.09%
YoY %	-19.14%	0.51%	-0.97%	6.40%	2.32%	-2.69%	-	-
Horiz. %	85.25%	105.44%	104.90%	105.93%	99.56%	97.31%	100.00%	-
DPS	0.00	3.00	4.00	6.00	12.00	3.00	4.00	-
YoY %	0.00%	-25.00%	-33.33%	-50.00%	300.00%	-25.00%	-	-
Horiz. %	0.00%	75.00%	100.00%	150.00%	300.00%	75.00%	100.00%	-
NAPS	1.15	1.12	1.06	1.01	0.98	0.92	0.88	19.54%
YoY %	2.68%	5.66%	4.95%	3.06%	6.52%	4.55%	-	-
Horiz. %	130.68%	127.27%	120.45%	114.77%	111.36%	104.55%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 119,319
RPS	62.20	78.25	76.52	76.94	71.82	73.08	75.27	-11.95%
YoY %	-20.51%	2.26%	-0.55%	7.13%	-1.72%	-2.91%	-	-
Horiz. %	82.64%	103.96%	101.66%	102.22%	95.42%	97.09%	100.00%	-
EPS	8.22	10.14	10.10	10.19	9.58	9.40	9.68	-10.33%
YoY %	-18.93%	0.40%	-0.88%	6.37%	1.91%	-2.89%	-	-
Horiz. %	84.92%	104.75%	104.34%	105.27%	98.97%	97.11%	100.00%	-
DPS	0.00	1.41	1.89	2.83	5.66	1.42	1.90	-
YoY %	0.00%	-25.40%	-33.22%	-50.00%	298.59%	-25.26%	-	-
Horiz. %	0.00%	74.21%	99.47%	148.95%	297.89%	74.74%	100.00%	-
NAPS	0.5431	0.528	0.4997	0.4762	0.4622	0.4355	0.4171	19.26%
YoY %	2.86%	5.66%	4.93%	3.03%	6.13%	4.41%	-	-
Horiz. %	130.21%	126.59%	119.80%	114.17%	110.81%	104.41%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	1.31	1.13	1.01	0.86	0.67	0.61	0.86	-
P/RPS	0.99	0.68	0.62	0.53	0.44	0.40	0.54	49.84%
YoY %	45.59%	9.68%	16.98%	20.45%	10.00%	-25.93%	-	-
Horiz. %	183.33%	125.93%	114.81%	98.15%	81.48%	74.07%	100.00%	-
P/EPS	7.53	5.25	4.72	3.98	3.30	3.07	4.21	47.39%
YoY %	43.43%	11.23%	18.59%	20.61%	7.49%	-27.08%	-	-
Horiz. %	178.86%	124.70%	112.11%	94.54%	78.38%	72.92%	100.00%	-
EY	13.28	19.04	21.20	25.14	30.33	32.56	23.74	-32.13%
YoY %	-30.25%	-10.19%	-15.67%	-17.11%	-6.85%	37.15%	-	-
Horiz. %	55.94%	80.20%	89.30%	105.90%	127.76%	137.15%	100.00%	-
DY	0.00	2.65	3.96	6.98	17.91	4.92	4.65	-
YoY %	0.00%	-33.08%	-43.27%	-61.03%	264.02%	5.81%	-	-
Horiz. %	0.00%	56.99%	85.16%	150.11%	385.16%	105.81%	100.00%	-
P/NAPS	1.14	1.01	0.95	0.85	0.68	0.66	0.98	10.61%
YoY %	12.87%	6.32%	11.76%	25.00%	3.03%	-32.65%	-	-
Horiz. %	116.33%	103.06%	96.94%	86.73%	69.39%	67.35%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	24/05/10	24/02/10	23/11/09	24/08/09	25/05/09	26/02/09	17/11/08	-
Price	1.05	1.19	1.17	1.05	0.79	0.64	0.66	-
P/RPS	0.80	0.72	0.72	0.64	0.52	0.41	0.42	53.72%
YoY %	11.11%	0.00%	12.50%	23.08%	26.83%	-2.38%	-	-
Horiz. %	190.48%	171.43%	171.43%	152.38%	123.81%	97.62%	100.00%	-
P/EPS	6.03	5.53	5.46	4.86	3.89	3.22	3.23	51.67%
YoY %	9.04%	1.28%	12.35%	24.94%	20.81%	-0.31%	-	-
Horiz. %	186.69%	171.21%	169.04%	150.46%	120.43%	99.69%	100.00%	-
EY	16.57	18.08	18.30	20.59	25.72	31.03	30.93	-34.06%
YoY %	-8.35%	-1.20%	-11.12%	-19.95%	-17.11%	0.32%	-	-
Horiz. %	53.57%	58.45%	59.17%	66.57%	83.16%	100.32%	100.00%	-
DY	0.00	2.52	3.42	5.71	15.19	4.69	6.06	-
YoY %	0.00%	-26.32%	-40.11%	-62.41%	223.88%	-22.61%	-	-
Horiz. %	0.00%	41.58%	56.44%	94.22%	250.66%	77.39%	100.00%	-
P/NAPS	0.91	1.06	1.10	1.04	0.81	0.70	0.75	13.77%
YoY %	-14.15%	-3.64%	5.77%	28.40%	15.71%	-6.67%	-	-
Horiz. %	121.33%	141.33%	146.67%	138.67%	108.00%	93.33%	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