[SUCCESS] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Annualized Quarter Result
Revenue	198,095	193,720	194,788	181,824	185,006	190,553	182,594	5.56%
YoY %	2.26%	-0.55%	7.13%	-1.72%	-2.91%	4.36%	-	-
Horiz. %	108.49%	106.09%	106.68%	99.58%	101.32%	104.36%	100.00%	-
PBT	35,056	34,986	35,060	32,396	32,068	35,690	33,892	2.27%
YoY %	0.20%	-0.21%	8.22%	1.02%	-10.15%	5.31%	-	-
Horiz. %	103.43%	103.23%	103.45%	95.59%	94.62%	105.31%	100.00%	-
Tax	-8,546	-8,744	-8,662	-8,016	-6,922	-9,665	-8,490	0.43%
YoY %	2.26%	-0.95%	-8.06%	-15.80%	28.38%	-13.84%	-	-
Horiz. %	100.66%	102.99%	102.03%	94.42%	81.53%	113.84%	100.00%	-
NP	26,510	26,242	26,398	24,380	25,146	26,025	25,402	2.87%
YoY %	1.02%	-0.59%	8.28%	-3.05%	-3.38%	2.45%	-	-
Horiz. %	104.36%	103.31%	103.92%	95.98%	98.99%	102.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,678	25,557	25,804	24,260	23,802	24,496	23,368	6.46%
YoY %	0.47%	-0.96%	6.36%	1.92%	-2.83%	4.83%	-	-
Horiz. %	109.89%	109.37%	110.42%	103.82%	101.86%	104.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.38%	24.99%	24.71%	24.74%	21.59%	27.08%	25.05%	-
YoY %	-2.44%	1.13%	-0.12%	14.59%	-20.27%	8.10%	-	-
Horiz. %	97.33%	99.76%	98.64%	98.76%	86.19%	108.10%	100.00%	-
Total Cost	171,585	167,477	168,390	157,444	159,860	164,528	157,192	5.99%
YoY %	2.45%	-0.54%	6.95%	-1.51%	-2.84%	4.67%	-	-
Horiz. %	109.16%	106.54%	107.12%	100.16%	101.70%	104.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	133,677	126,513	120,545	117,001	110,261	105,599	98,366	22.62%
YoY %	5.66%	4.95%	3.03%	6.11%	4.41%	7.35%	-	-
Horiz. %	135.90%	128.61%	122.55%	118.94%	112.09%	107.35%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	3,580	4,774	7,161	14,326	3,595	4,799	7,197	-37.14%
YoY %	-25.01%	-33.33%	-50.01%	298.50%	-25.09%	-33.32%	-	-
Horiz. %	49.74%	66.33%	99.50%	199.06%	49.95%	66.68%	100.00%	-
Div Payout %	13.94%	18.68%	27.75%	59.06%	15.11%	19.60%	30.80%	-
YoY %	-25.37%	-32.68%	-53.01%	290.87%	-22.91%	-36.36%	-	-
Horiz. %	45.26%	60.65%	90.10%	191.75%	49.06%	63.64%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	133,677	126,513	120,545	117,001	110,261	105,599	98,366	22.62%
YoY %	5.66%	4.95%	3.03%	6.11%	4.41%	7.35%	-	-
Horiz. %	135.90%	128.61%	122.55%	118.94%	112.09%	107.35%	100.00%	-
NOSH	119,354	119,352	119,352	119,389	119,848	119,999	119,958	-0.33%
YoY %	0.00%	0.00%	-0.03%	-0.38%	-0.13%	0.03%	-	-
Horiz. %	99.50%	99.49%	99.49%	99.53%	99.91%	100.03%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	13.38%	13.55%	13.55%	13.41%	13.59%	13.66%	13.91%	-
YoY %	-1.25%	0.00%	1.04%	-1.32%	-0.51%	-1.80%	-	-
Horiz. %	96.19%	97.41%	97.41%	96.41%	97.70%	98.20%	100.00%	-
ROE	19.21%	20.20%	21.41%	20.73%	21.59%	23.20%	23.76%	-
YoY %	-4.90%	-5.65%	3.28%	-3.98%	-6.94%	-2.36%	-	-
Horiz. %	80.85%	85.02%	90.11%	87.25%	90.87%	97.64%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	165.97	162.31	163.20	152.29	154.37	158.79	152.21	5.92%
YoY %	2.25%	-0.55%	7.16%	-1.35%	-2.78%	4.32%	-	-
Horiz. %	109.04%	106.64%	107.22%	100.05%	101.42%	104.32%	100.00%	-
EPS	21.52	21.41	21.62	20.32	19.86	20.41	19.48	6.84%
YoY %	0.51%	-0.97%	6.40%	2.32%	-2.69%	4.77%	-	-
Horiz. %	110.47%	109.91%	110.99%	104.31%	101.95%	104.77%	100.00%	-
DPS	3.00	4.00	6.00	12.00	3.00	4.00	6.00	-36.92%
YoY %	-25.00%	-33.33%	-50.00%	300.00%	-25.00%	-33.33%	-	-
Horiz. %	50.00%	66.67%	100.00%	200.00%	50.00%	66.67%	100.00%	-
NAPS	1.12	1.06	1.01	0.98	0.92	0.88	0.82	23.03%
YoY %	5.66%	4.95%	3.06%	6.52%	4.55%	7.32%	-	-
Horiz. %	136.59%	129.27%	123.17%	119.51%	112.20%	107.32%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 119,389
RPS	78.25	76.52	76.94	71.82	73.08	75.27	72.13	5.56%
YoY %	2.26%	-0.55%	7.13%	-1.72%	-2.91%	4.35%	-	-
Horiz. %	108.48%	106.09%	106.67%	99.57%	101.32%	104.35%	100.00%	-
EPS	10.14	10.10	10.19	9.58	9.40	9.68	9.23	6.45%
YoY %	0.40%	-0.88%	6.37%	1.91%	-2.89%	4.88%	-	-
Horiz. %	109.86%	109.43%	110.40%	103.79%	101.84%	104.88%	100.00%	-
DPS	1.41	1.89	2.83	5.66	1.42	1.90	2.84	-37.22%
YoY %	-25.40%	-33.22%	-50.00%	298.59%	-25.26%	-33.10%	-	-
Horiz. %	49.65%	66.55%	99.65%	199.30%	50.00%	66.90%	100.00%	-
NAPS	0.528	0.4997	0.4762	0.4622	0.4355	0.4171	0.3886	22.60%
YoY %	5.66%	4.93%	3.03%	6.13%	4.41%	7.33%	-	-
Horiz. %	135.87%	128.59%	122.54%	118.94%	112.07%	107.33%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.13	1.01	0.86	0.67	0.61	0.86	0.85	-
P/RPS	0.68	0.62	0.53	0.44	0.40	0.54	0.56	13.77%
YoY %	9.68%	16.98%	20.45%	10.00%	-25.93%	-3.57%	-	-
Horiz. %	121.43%	110.71%	94.64%	78.57%	71.43%	96.43%	100.00%	-
P/EPS	5.25	4.72	3.98	3.30	3.07	4.21	4.36	13.14%
YoY %	11.23%	18.59%	20.61%	7.49%	-27.08%	-3.44%	-	-
Horiz. %	120.41%	108.26%	91.28%	75.69%	70.41%	96.56%	100.00%	-
EY	19.04	21.20	25.14	30.33	32.56	23.74	22.92	-11.60%
YoY %	-10.19%	-15.67%	-17.11%	-6.85%	37.15%	3.58%	-	-
Horiz. %	83.07%	92.50%	109.69%	132.33%	142.06%	103.58%	100.00%	-
DY	2.65	3.96	6.98	17.91	4.92	4.65	7.06	-47.87%
YoY %	-33.08%	-43.27%	-61.03%	264.02%	5.81%	-34.14%	-	-
Horiz. %	37.54%	56.09%	98.87%	253.68%	69.69%	65.86%	100.00%	-
P/NAPS	1.01	0.95	0.85	0.68	0.66	0.98	1.04	-1.92%
YoY %	6.32%	11.76%	25.00%	3.03%	-32.65%	-5.77%	-	-
Horiz. %	97.12%	91.35%	81.73%	65.38%	63.46%	94.23%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	23/11/09	24/08/09	25/05/09	26/02/09	17/11/08	18/08/08	-
Price	1.19	1.17	1.05	0.79	0.64	0.66	0.88	-
P/RPS	0.72	0.72	0.64	0.52	0.41	0.42	0.58	15.46%
YoY %	0.00%	12.50%	23.08%	26.83%	-2.38%	-27.59%	-	-
Horiz. %	124.14%	124.14%	110.34%	89.66%	70.69%	72.41%	100.00%	-
P/EPS	5.53	5.46	4.86	3.89	3.22	3.23	4.52	14.34%
YoY %	1.28%	12.35%	24.94%	20.81%	-0.31%	-28.54%	-	-
Horiz. %	122.35%	120.80%	107.52%	86.06%	71.24%	71.46%	100.00%	-
EY	18.08	18.30	20.59	25.72	31.03	30.93	22.14	-12.60%
YoY %	-1.20%	-11.12%	-19.95%	-17.11%	0.32%	39.70%	-	-
Horiz. %	81.66%	82.66%	93.00%	116.17%	140.15%	139.70%	100.00%	-
DY	2.52	3.42	5.71	15.19	4.69	6.06	6.82	-48.41%
YoY %	-26.32%	-40.11%	-62.41%	223.88%	-22.61%	-11.14%	-	-
Horiz. %	36.95%	50.15%	83.72%	222.73%	68.77%	88.86%	100.00%	-
P/NAPS	1.06	1.10	1.04	0.81	0.70	0.75	1.07	-0.62%
YoY %	-3.64%	5.77%	28.40%	15.71%	-6.67%	-29.91%	-	-
Horiz. %	99.07%	102.80%	97.20%	75.70%	65.42%	70.09%	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