[SUCCESS] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Annualized Quarter Result
Revenue	207,465	187,094	175,782	157,468	198,095	193,720	194,788	4.28%
YoY %	10.89%	6.44%	11.63%	-20.51%	2.26%	-0.55%	-	-
Horiz. %	106.51%	96.05%	90.24%	80.84%	101.70%	99.45%	100.00%	-
PBT	34,416	32,329	33,592	28,764	35,056	34,986	35,060	-1.22%
YoY %	6.46%	-3.76%	16.78%	-17.95%	0.20%	-0.21%	-	-
Horiz. %	98.16%	92.21%	95.81%	82.04%	99.99%	99.79%	100.00%	-
Tax	-8,460	-7,953	-8,214	-7,764	-8,546	-8,744	-8,662	-1.55%
YoY %	-6.37%	3.18%	-5.80%	9.15%	2.26%	-0.95%	-	-
Horiz. %	97.67%	91.81%	94.83%	89.63%	98.66%	100.95%	100.00%	-
NP	25,956	24,376	25,378	21,000	26,510	26,242	26,398	-1.11%
YoY %	6.48%	-3.95%	20.85%	-20.78%	1.02%	-0.59%	-	-
Horiz. %	98.33%	92.34%	96.14%	79.55%	100.42%	99.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,003	23,138	24,132	20,804	25,678	25,557	25,804	-4.69%
YoY %	3.74%	-4.12%	16.00%	-18.98%	0.47%	-0.96%	-	-
Horiz. %	93.02%	89.67%	93.52%	80.62%	99.51%	99.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.58%	24.60%	24.45%	26.99%	24.38%	24.99%	24.71%	-
YoY %	-0.08%	0.61%	-9.41%	10.71%	-2.44%	1.13%	-	-
Horiz. %	99.47%	99.55%	98.95%	109.23%	98.66%	101.13%	100.00%	-
Total Cost	181,509	162,718	150,404	136,468	171,585	167,477	168,390	5.11%
YoY %	11.55%	8.19%	10.21%	-20.47%	2.45%	-0.54%	-	-
Horiz. %	107.79%	96.63%	89.32%	81.04%	101.90%	99.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	144,771	142,571	138,812	137,497	133,677	126,513	120,545	12.94%
YoY %	1.54%	2.71%	0.96%	2.86%	5.66%	4.95%	-	-
Horiz. %	120.10%	118.27%	115.15%	114.06%	110.89%	104.95%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	4,053	5,453	8,305	-	3,580	4,774	7,161	-31.50%
YoY %	-25.67%	-34.34%	0.00%	-	-25.01%	-33.33%	-	-
Horiz. %	56.60%	76.15%	115.98%	-	49.99%	66.67%	100.00%	-
Div Payout %	16.89%	23.57%	34.41%	-	13.94%	18.68%	27.75%	-
YoY %	-28.34%	-31.50%	0.00%	-	-25.37%	-32.68%	-	-
Horiz. %	60.86%	84.94%	124.00%	-	50.23%	67.32%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	144,771	142,571	138,812	137,497	133,677	126,513	120,545	12.94%
YoY %	1.54%	2.71%	0.96%	2.86%	5.66%	4.95%	-	-
Horiz. %	120.10%	118.27%	115.15%	114.06%	110.89%	104.95%	100.00%	-
NOSH	115,817	116,861	118,643	119,563	119,354	119,352	119,352	-1.97%
YoY %	-0.89%	-1.50%	-0.77%	0.18%	0.00%	0.00%	-	-
Horiz. %	97.04%	97.91%	99.41%	100.18%	100.00%	100.00%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	12.51%	13.03%	14.44%	13.34%	13.38%	13.55%	13.55%	-
YoY %	-3.99%	-9.76%	8.25%	-0.30%	-1.25%	0.00%	-	-
Horiz. %	92.32%	96.16%	106.57%	98.45%	98.75%	100.00%	100.00%	-
ROE	16.58%	16.23%	17.38%	15.13%	19.21%	20.20%	21.41%	-
YoY %	2.16%	-6.62%	14.87%	-21.24%	-4.90%	-5.65%	-	-
Horiz. %	77.44%	75.81%	81.18%	70.67%	89.72%	94.35%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	179.13	160.10	148.16	131.70	165.97	162.31	163.20	6.38%
YoY %	11.89%	8.06%	12.50%	-20.65%	2.25%	-0.55%	-	-
Horiz. %	109.76%	98.10%	90.78%	80.70%	101.70%	99.45%	100.00%	-
EPS	20.73	19.80	20.34	17.40	21.52	21.41	21.62	-2.75%
YoY %	4.70%	-2.65%	16.90%	-19.14%	0.51%	-0.97%	-	-
Horiz. %	95.88%	91.58%	94.08%	80.48%	99.54%	99.03%	100.00%	-
DPS	3.50	4.67	7.00	0.00	3.00	4.00	6.00	-30.11%
YoY %	-25.05%	-33.29%	0.00%	0.00%	-25.00%	-33.33%	-	-
Horiz. %	58.33%	77.83%	116.67%	0.00%	50.00%	66.67%	100.00%	-
NAPS	1.25	1.22	1.17	1.15	1.12	1.06	1.01	15.22%
YoY %	2.46%	4.27%	1.74%	2.68%	5.66%	4.95%	-	-
Horiz. %	123.76%	120.79%	115.84%	113.86%	110.89%	104.95%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 119,563
RPS	81.95	73.90	69.44	62.20	78.25	76.52	76.94	4.28%
YoY %	10.89%	6.42%	11.64%	-20.51%	2.26%	-0.55%	-	-
Horiz. %	106.51%	96.05%	90.25%	80.84%	101.70%	99.45%	100.00%	-
EPS	9.48	9.14	9.53	8.22	10.14	10.10	10.19	-4.68%
YoY %	3.72%	-4.09%	15.94%	-18.93%	0.40%	-0.88%	-	-
Horiz. %	93.03%	89.70%	93.52%	80.67%	99.51%	99.12%	100.00%	-
DPS	1.60	2.15	3.28	0.00	1.41	1.89	2.83	-31.55%
YoY %	-25.58%	-34.45%	0.00%	0.00%	-25.40%	-33.22%	-	-
Horiz. %	56.54%	75.97%	115.90%	0.00%	49.82%	66.78%	100.00%	-
NAPS	0.5719	0.5632	0.5483	0.5431	0.528	0.4997	0.4762	12.94%
YoY %	1.54%	2.72%	0.96%	2.86%	5.66%	4.93%	-	-
Horiz. %	120.10%	118.27%	115.14%	114.05%	110.88%	104.93%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	1.09	1.13	1.15	1.31	1.13	1.01	0.86	-
P/RPS	0.61	0.71	0.78	0.99	0.68	0.62	0.53	9.79%
YoY %	-14.08%	-8.97%	-21.21%	45.59%	9.68%	16.98%	-	-
Horiz. %	115.09%	133.96%	147.17%	186.79%	128.30%	116.98%	100.00%	-
P/EPS	5.26	5.71	5.65	7.53	5.25	4.72	3.98	20.36%
YoY %	-7.88%	1.06%	-24.97%	43.43%	11.23%	18.59%	-	-
Horiz. %	132.16%	143.47%	141.96%	189.20%	131.91%	118.59%	100.00%	-
EY	19.01	17.52	17.69	13.28	19.04	21.20	25.14	-16.95%
YoY %	8.50%	-0.96%	33.21%	-30.25%	-10.19%	-15.67%	-	-
Horiz. %	75.62%	69.69%	70.37%	52.82%	75.74%	84.33%	100.00%	-
DY	3.21	4.13	6.09	0.00	2.65	3.96	6.98	-40.33%
YoY %	-22.28%	-32.18%	0.00%	0.00%	-33.08%	-43.27%	-	-
Horiz. %	45.99%	59.17%	87.25%	0.00%	37.97%	56.73%	100.00%	-
P/NAPS	0.87	0.93	0.98	1.14	1.01	0.95	0.85	1.55%
YoY %	-6.45%	-5.10%	-14.04%	12.87%	6.32%	11.76%	-	-
Horiz. %	102.35%	109.41%	115.29%	134.12%	118.82%	111.76%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	21/02/11	22/11/10	23/08/10	24/05/10	24/02/10	23/11/09	24/08/09	-
Price	1.02	1.15	1.18	1.05	1.19	1.17	1.05	-
P/RPS	0.57	0.72	0.80	0.80	0.72	0.72	0.64	-7.41%
YoY %	-20.83%	-10.00%	0.00%	11.11%	0.00%	12.50%	-	-
Horiz. %	89.06%	112.50%	125.00%	125.00%	112.50%	112.50%	100.00%	-
P/EPS	4.92	5.81	5.80	6.03	5.53	5.46	4.86	0.81%
YoY %	-15.32%	0.17%	-3.81%	9.04%	1.28%	12.35%	-	-
Horiz. %	101.23%	119.55%	119.34%	124.07%	113.79%	112.35%	100.00%	-
EY	20.32	17.22	17.24	16.57	18.08	18.30	20.59	-0.87%
YoY %	18.00%	-0.12%	4.04%	-8.35%	-1.20%	-11.12%	-	-
Horiz. %	98.69%	83.63%	83.73%	80.48%	87.81%	88.88%	100.00%	-
DY	3.43	4.06	5.93	0.00	2.52	3.42	5.71	-28.74%
YoY %	-15.52%	-31.53%	0.00%	0.00%	-26.32%	-40.11%	-	-
Horiz. %	60.07%	71.10%	103.85%	0.00%	44.13%	59.89%	100.00%	-
P/NAPS	0.82	0.94	1.01	0.91	1.06	1.10	1.04	-14.61%
YoY %	-12.77%	-6.93%	10.99%	-14.15%	-3.64%	5.77%	-	-
Horiz. %	78.85%	90.38%	97.12%	87.50%	101.92%	105.77%	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