[RVIEW] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Cumulative Result
Revenue	17,150	9,990	4,344	21,942	16,700	10,497	4,156	157.05%
YoY %	71.67%	129.97%	-80.20%	31.39%	59.09%	152.57%	-	-
Horiz. %	412.66%	240.38%	104.52%	527.96%	401.83%	252.57%	100.00%	-
PBT	12,131	5,386	1,723	18,592	15,142	10,805	3,929	111.89%
YoY %	125.23%	212.59%	-90.73%	22.78%	40.14%	175.01%	-	-
Horiz. %	308.76%	137.08%	43.85%	473.20%	385.39%	275.01%	100.00%	-
Tax	-3,134	-1,742	-737	-3,367	-3,004	-1,887	-717	167.09%
YoY %	-79.91%	-136.36%	78.11%	-12.08%	-59.19%	-163.18%	-	-
Horiz. %	437.10%	242.96%	102.79%	469.60%	418.97%	263.18%	100.00%	-
NP	8,997	3,644	986	15,225	12,138	8,918	3,212	98.58%
YoY %	146.90%	269.57%	-93.52%	25.43%	36.11%	177.65%	-	-
Horiz. %	280.11%	113.45%	30.70%	474.00%	377.90%	277.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,997	3,644	986	15,225	12,138	8,918	3,212	98.58%
YoY %	146.90%	269.57%	-93.52%	25.43%	36.11%	177.65%	-	-
Horiz. %	280.11%	113.45%	30.70%	474.00%	377.90%	277.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.83%	32.34%	42.77%	18.11%	19.84%	17.46%	18.25%	-
YoY %	-20.13%	-24.39%	136.17%	-8.72%	13.63%	-4.33%	-	-
Horiz. %	141.53%	177.21%	234.36%	99.23%	108.71%	95.67%	100.00%	-
Total Cost	8,153	6,346	3,358	6,717	4,562	1,579	944	320.39%
YoY %	28.47%	88.98%	-50.01%	47.24%	188.92%	67.27%	-	-
Horiz. %	863.67%	672.25%	355.72%	711.55%	483.26%	167.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	168,004	162,748	164,117	162,747	166,673	129,661	161,573	2.63%
YoY %	3.23%	-0.83%	0.84%	-2.36%	28.55%	-19.75%	-	-
Horiz. %	103.98%	100.73%	101.57%	100.73%	103.16%	80.25%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	5,189	3,890	-	9,725	5,188	3,889	-	-
YoY %	33.39%	0.00%	-	87.45%	33.40%	0.00%	-	-
Horiz. %	133.43%	100.03%	-	250.06%	133.40%	100.00%	-	-
Div Payout %	57.68%	106.76%	-	63.88%	42.74%	43.62%	-	-
YoY %	-45.97%	0.00%	-	49.46%	-2.02%	0.00%	-	-
Horiz. %	132.23%	244.75%	-	146.45%	97.98%	100.00%	-	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	168,004	162,748	164,117	162,747	166,673	129,661	161,573	2.63%
YoY %	3.23%	-0.83%	0.84%	-2.36%	28.55%	-19.75%	-	-
Horiz. %	103.98%	100.73%	101.57%	100.73%	103.16%	80.25%	100.00%	-
NOSH	64,866	64,839	64,868	64,839	64,853	64,830	64,888	-0.02%
YoY %	0.04%	-0.04%	0.04%	-0.02%	0.04%	-0.09%	-	-
Horiz. %	99.97%	99.92%	99.97%	99.92%	99.95%	99.91%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	52.46%	36.48%	22.70%	69.39%	72.68%	84.96%	77.29%	-
YoY %	43.80%	60.70%	-67.29%	-4.53%	-14.45%	9.92%	-	-
Horiz. %	67.87%	47.20%	29.37%	89.78%	94.04%	109.92%	100.00%	-
ROE	5.36%	2.24%	0.60%	9.35%	7.28%	6.88%	1.99%	-
YoY %	139.29%	273.33%	-93.58%	28.43%	5.81%	245.73%	-	-
Horiz. %	269.35%	112.56%	30.15%	469.85%	365.83%	345.73%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	26.44	15.41	6.70	33.84	25.75	16.19	6.40	157.24%
YoY %	71.58%	130.00%	-80.20%	31.42%	59.05%	152.97%	-	-
Horiz. %	413.12%	240.78%	104.69%	528.75%	402.34%	252.97%	100.00%	-
EPS	13.87	5.62	1.52	23.48	18.72	13.75	4.95	98.62%
YoY %	146.80%	269.74%	-93.53%	25.43%	36.15%	177.78%	-	-
Horiz. %	280.20%	113.54%	30.71%	474.34%	378.18%	277.78%	100.00%	-
DPS	8.00	6.00	0.00	15.00	8.00	6.00	0.00	-
YoY %	33.33%	0.00%	0.00%	87.50%	33.33%	0.00%	-	-
Horiz. %	133.33%	100.00%	0.00%	250.00%	133.33%	100.00%	-	-
NAPS	2.59	2.51	2.53	2.51	2.57	2.00	2.49	2.65%
YoY %	3.19%	-0.79%	0.80%	-2.33%	28.50%	-19.68%	-	-
Horiz. %	104.02%	100.80%	101.61%	100.80%	103.21%	80.32%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 64,819
RPS	26.44	15.40	6.70	33.83	25.75	16.18	6.41	156.97%
YoY %	71.69%	129.85%	-80.20%	31.38%	59.15%	152.42%	-	-
Horiz. %	412.48%	240.25%	104.52%	527.77%	401.72%	252.42%	100.00%	-
EPS	13.87	5.62	1.52	23.47	18.71	13.75	4.95	98.62%
YoY %	146.80%	269.74%	-93.52%	25.44%	36.07%	177.78%	-	-
Horiz. %	280.20%	113.54%	30.71%	474.14%	377.98%	277.78%	100.00%	-
DPS	8.00	6.00	0.00	15.00	8.00	6.00	0.00	-
YoY %	33.33%	0.00%	0.00%	87.50%	33.33%	0.00%	-	-
Horiz. %	133.33%	100.00%	0.00%	250.00%	133.33%	100.00%	-	-
NAPS	2.5902	2.5092	2.5303	2.5092	2.5697	1.9991	2.4911	2.63%
YoY %	3.23%	-0.83%	0.84%	-2.35%	28.54%	-19.75%	-	-
Horiz. %	103.98%	100.73%	101.57%	100.73%	103.16%	80.25%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	2.88	2.56	2.52	2.38	2.12	2.09	1.79	-
P/RPS	10.89	16.62	37.63	7.03	8.23	12.91	27.95	-46.62%
YoY %	-34.48%	-55.83%	435.28%	-14.58%	-36.25%	-53.81%	-	-
Horiz. %	38.96%	59.46%	134.63%	25.15%	29.45%	46.19%	100.00%	-
P/EPS	20.76	45.55	165.79	10.14	11.33	15.19	36.16	-30.89%
YoY %	-54.42%	-72.53%	1,535.01%	-10.50%	-25.41%	-57.99%	-	-
Horiz. %	57.41%	125.97%	458.49%	28.04%	31.33%	42.01%	100.00%	-
EY	4.82	2.20	0.60	9.87	8.83	6.58	2.77	44.62%
YoY %	119.09%	266.67%	-93.92%	11.78%	34.19%	137.55%	-	-
Horiz. %	174.01%	79.42%	21.66%	356.32%	318.77%	237.55%	100.00%	-
DY	2.78	2.34	0.00	6.30	3.77	2.87	0.00	-
YoY %	18.80%	0.00%	0.00%	67.11%	31.36%	0.00%	-	-
Horiz. %	96.86%	81.53%	0.00%	219.51%	131.36%	100.00%	-	-
P/NAPS	1.11	1.02	1.00	0.95	0.82	1.05	0.72	33.41%
YoY %	8.82%	2.00%	5.26%	15.85%	-21.90%	45.83%	-	-
Horiz. %	154.17%	141.67%	138.89%	131.94%	113.89%	145.83%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	29/10/10	30/07/10	28/04/10	23/02/10	23/10/09	24/07/09	27/04/09	-
Price	3.20	2.65	2.60	2.40	2.18	2.05	1.90	-
P/RPS	12.10	17.20	38.83	7.09	8.47	12.66	29.67	-44.97%
YoY %	-29.65%	-55.70%	447.67%	-16.29%	-33.10%	-57.33%	-	-
Horiz. %	40.78%	57.97%	130.87%	23.90%	28.55%	42.67%	100.00%	-
P/EPS	23.07	47.15	171.05	10.22	11.65	14.90	38.38	-28.75%
YoY %	-51.07%	-72.43%	1,573.68%	-12.27%	-21.81%	-61.18%	-	-
Horiz. %	60.11%	122.85%	445.67%	26.63%	30.35%	38.82%	100.00%	-
EY	4.33	2.12	0.58	9.78	8.59	6.71	2.61	40.09%
YoY %	104.25%	265.52%	-94.07%	13.85%	28.02%	157.09%	-	-
Horiz. %	165.90%	81.23%	22.22%	374.71%	329.12%	257.09%	100.00%	-
DY	2.50	2.26	0.00	6.25	3.67	2.93	0.00	-
YoY %	10.62%	0.00%	0.00%	70.30%	25.26%	0.00%	-	-
Horiz. %	85.32%	77.13%	0.00%	213.31%	125.26%	100.00%	-	-
P/NAPS	1.24	1.06	1.03	0.96	0.85	1.03	0.76	38.55%
YoY %	16.98%	2.91%	7.29%	12.94%	-17.48%	35.53%	-	-
Horiz. %	163.16%	139.47%	135.53%	126.32%	111.84%	135.53%	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