[RVIEW] QoQ Cumulative 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
Cumulative Result
Revenue	23,908	17,150	9,990	4,344	21,942	16,700	10,497	72.84%
YoY %	39.41%	71.67%	129.97%	-80.20%	31.39%	59.09%	-	-
Horiz. %	227.76%	163.38%	95.17%	41.38%	209.03%	159.09%	100.00%	-
PBT	17,881	12,131	5,386	1,723	18,592	15,142	10,805	39.78%
YoY %	47.40%	125.23%	212.59%	-90.73%	22.78%	40.14%	-	-
Horiz. %	165.49%	112.27%	49.85%	15.95%	172.07%	140.14%	100.00%	-
Tax	-3,958	-3,134	-1,742	-737	-3,367	-3,004	-1,887	63.63%
YoY %	-26.29%	-79.91%	-136.36%	78.11%	-12.08%	-59.19%	-	-
Horiz. %	209.75%	166.08%	92.32%	39.06%	178.43%	159.19%	100.00%	-
NP	13,923	8,997	3,644	986	15,225	12,138	8,918	34.46%
YoY %	54.75%	146.90%	269.57%	-93.52%	25.43%	36.11%	-	-
Horiz. %	156.12%	100.89%	40.86%	11.06%	170.72%	136.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,923	8,997	3,644	986	15,225	12,138	8,918	34.46%
YoY %	54.75%	146.90%	269.57%	-93.52%	25.43%	36.11%	-	-
Horiz. %	156.12%	100.89%	40.86%	11.06%	170.72%	136.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.14%	25.83%	32.34%	42.77%	18.11%	19.84%	17.46%	-
YoY %	-14.29%	-20.13%	-24.39%	136.17%	-8.72%	13.63%	-	-
Horiz. %	126.80%	147.94%	185.22%	244.96%	103.72%	113.63%	100.00%	-
Total Cost	9,985	8,153	6,346	3,358	6,717	4,562	1,579	240.81%
YoY %	22.47%	28.47%	88.98%	-50.01%	47.24%	188.92%	-	-
Horiz. %	632.36%	516.34%	401.90%	212.67%	425.40%	288.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	167,309	168,004	162,748	164,117	162,747	166,673	129,661	18.46%
YoY %	-0.41%	3.23%	-0.83%	0.84%	-2.36%	28.55%	-	-
Horiz. %	129.04%	129.57%	125.52%	126.57%	125.52%	128.55%	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	9,727	5,189	3,890	-	9,725	5,188	3,889	83.95%
YoY %	87.45%	33.39%	0.00%	-	87.45%	33.40%	-	-
Horiz. %	250.12%	133.43%	100.03%	-	250.06%	133.40%	100.00%	-
Div Payout %	69.86%	57.68%	106.76%	-	63.88%	42.74%	43.62%	-
YoY %	21.12%	-45.97%	0.00%	-	49.46%	-2.02%	-	-
Horiz. %	160.16%	132.23%	244.75%	-	146.45%	97.98%	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	167,309	168,004	162,748	164,117	162,747	166,673	129,661	18.46%
YoY %	-0.41%	3.23%	-0.83%	0.84%	-2.36%	28.55%	-	-
Horiz. %	129.04%	129.57%	125.52%	126.57%	125.52%	128.55%	100.00%	-
NOSH	64,848	64,866	64,839	64,868	64,839	64,853	64,830	0.01%
YoY %	-0.03%	0.04%	-0.04%	0.04%	-0.02%	0.04%	-	-
Horiz. %	100.03%	100.06%	100.01%	100.06%	100.01%	100.04%	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	58.24%	52.46%	36.48%	22.70%	69.39%	72.68%	84.96%	-
YoY %	11.02%	43.80%	60.70%	-67.29%	-4.53%	-14.45%	-	-
Horiz. %	68.55%	61.75%	42.94%	26.72%	81.67%	85.55%	100.00%	-
ROE	8.32%	5.36%	2.24%	0.60%	9.35%	7.28%	6.88%	-
YoY %	55.22%	139.29%	273.33%	-93.58%	28.43%	5.81%	-	-
Horiz. %	120.93%	77.91%	32.56%	8.72%	135.90%	105.81%	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	36.87	26.44	15.41	6.70	33.84	25.75	16.19	72.83%
YoY %	39.45%	71.58%	130.00%	-80.20%	31.42%	59.05%	-	-
Horiz. %	227.73%	163.31%	95.18%	41.38%	209.02%	159.05%	100.00%	-
EPS	21.47	13.87	5.62	1.52	23.48	18.72	13.75	34.48%
YoY %	54.79%	146.80%	269.74%	-93.53%	25.43%	36.15%	-	-
Horiz. %	156.15%	100.87%	40.87%	11.05%	170.76%	136.15%	100.00%	-
DPS	15.00	8.00	6.00	0.00	15.00	8.00	6.00	83.89%
YoY %	87.50%	33.33%	0.00%	0.00%	87.50%	33.33%	-	-
Horiz. %	250.00%	133.33%	100.00%	0.00%	250.00%	133.33%	100.00%	-
NAPS	2.58	2.59	2.51	2.53	2.51	2.57	2.00	18.44%
YoY %	-0.39%	3.19%	-0.79%	0.80%	-2.33%	28.50%	-	-
Horiz. %	129.00%	129.50%	125.50%	126.50%	125.50%	128.50%	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 - 64,868
RPS	36.86	26.44	15.40	6.70	33.83	25.75	16.18	72.87%
YoY %	39.41%	71.69%	129.85%	-80.20%	31.38%	59.15%	-	-
Horiz. %	227.81%	163.41%	95.18%	41.41%	209.09%	159.15%	100.00%	-
EPS	21.47	13.87	5.62	1.52	23.47	18.71	13.75	34.48%
YoY %	54.79%	146.80%	269.74%	-93.52%	25.44%	36.07%	-	-
Horiz. %	156.15%	100.87%	40.87%	11.05%	170.69%	136.07%	100.00%	-
DPS	15.00	8.00	6.00	0.00	15.00	8.00	6.00	83.89%
YoY %	87.50%	33.33%	0.00%	0.00%	87.50%	33.33%	-	-
Horiz. %	250.00%	133.33%	100.00%	0.00%	250.00%	133.33%	100.00%	-
NAPS	2.5795	2.5902	2.5092	2.5303	2.5092	2.5697	1.9991	18.46%
YoY %	-0.41%	3.23%	-0.83%	0.84%	-2.35%	28.54%	-	-
Horiz. %	129.03%	129.57%	125.52%	126.57%	125.52%	128.54%	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	3.12	2.88	2.56	2.52	2.38	2.12	2.09	-
P/RPS	8.46	10.89	16.62	37.63	7.03	8.23	12.91	-24.49%
YoY %	-22.31%	-34.48%	-55.83%	435.28%	-14.58%	-36.25%	-	-
Horiz. %	65.53%	84.35%	128.74%	291.48%	54.45%	63.75%	100.00%	-
P/EPS	14.53	20.76	45.55	165.79	10.14	11.33	15.19	-2.91%
YoY %	-30.01%	-54.42%	-72.53%	1,535.01%	-10.50%	-25.41%	-	-
Horiz. %	95.66%	136.67%	299.87%	1,091.44%	66.75%	74.59%	100.00%	-
EY	6.88	4.82	2.20	0.60	9.87	8.83	6.58	3.00%
YoY %	42.74%	119.09%	266.67%	-93.92%	11.78%	34.19%	-	-
Horiz. %	104.56%	73.25%	33.43%	9.12%	150.00%	134.19%	100.00%	-
DY	4.81	2.78	2.34	0.00	6.30	3.77	2.87	40.96%
YoY %	73.02%	18.80%	0.00%	0.00%	67.11%	31.36%	-	-
Horiz. %	167.60%	96.86%	81.53%	0.00%	219.51%	131.36%	100.00%	-
P/NAPS	1.21	1.11	1.02	1.00	0.95	0.82	1.05	9.88%
YoY %	9.01%	8.82%	2.00%	5.26%	15.85%	-21.90%	-	-
Horiz. %	115.24%	105.71%	97.14%	95.24%	90.48%	78.10%	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	25/02/11	29/10/10	30/07/10	28/04/10	23/02/10	23/10/09	24/07/09	-
Price	3.02	3.20	2.65	2.60	2.40	2.18	2.05	-
P/RPS	8.19	12.10	17.20	38.83	7.09	8.47	12.66	-25.14%
YoY %	-32.31%	-29.65%	-55.70%	447.67%	-16.29%	-33.10%	-	-
Horiz. %	64.69%	95.58%	135.86%	306.71%	56.00%	66.90%	100.00%	-
P/EPS	14.07	23.07	47.15	171.05	10.22	11.65	14.90	-3.73%
YoY %	-39.01%	-51.07%	-72.43%	1,573.68%	-12.27%	-21.81%	-	-
Horiz. %	94.43%	154.83%	316.44%	1,147.99%	68.59%	78.19%	100.00%	-
EY	7.11	4.33	2.12	0.58	9.78	8.59	6.71	3.92%
YoY %	64.20%	104.25%	265.52%	-94.07%	13.85%	28.02%	-	-
Horiz. %	105.96%	64.53%	31.59%	8.64%	145.75%	128.02%	100.00%	-
DY	4.97	2.50	2.26	0.00	6.25	3.67	2.93	42.09%
YoY %	98.80%	10.62%	0.00%	0.00%	70.30%	25.26%	-	-
Horiz. %	169.62%	85.32%	77.13%	0.00%	213.31%	125.26%	100.00%	-
P/NAPS	1.17	1.24	1.06	1.03	0.96	0.85	1.03	8.84%
YoY %	-5.65%	16.98%	2.91%	7.29%	12.94%	-17.48%	-	-
Horiz. %	113.59%	120.39%	102.91%	100.00%	93.20%	82.52%	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