[VS] QoQ Cumulative Quarter Result on 31-Jan-2012 [#2]

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Cumulative Result
Revenue	327,839	1,201,992	835,104	548,207	282,438	1,026,818	764,959	-43.01%
YoY %	-72.73%	43.93%	52.33%	94.10%	-72.49%	34.23%	-	-
Horiz. %	42.86%	157.13%	109.17%	71.66%	36.92%	134.23%	100.00%	-
PBT	10,465	48,791	37,178	21,957	12,930	51,363	45,393	-62.23%
YoY %	-78.55%	31.24%	69.32%	69.81%	-74.83%	13.15%	-	-
Horiz. %	23.05%	107.49%	81.90%	48.37%	28.48%	113.15%	100.00%	-
Tax	-2,678	-13,143	-9,742	-4,877	-2,370	-29,927	-13,247	-65.38%
YoY %	79.62%	-34.91%	-99.75%	-105.78%	92.08%	-125.92%	-	-
Horiz. %	20.22%	99.21%	73.54%	36.82%	17.89%	225.92%	100.00%	-
NP	7,787	35,648	27,436	17,080	10,560	21,436	32,146	-60.97%
YoY %	-78.16%	29.93%	60.63%	61.74%	-50.74%	-33.32%	-	-
Horiz. %	24.22%	110.89%	85.35%	53.13%	32.85%	66.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,663	37,390	28,885	18,232	11,590	27,721	31,676	-61.00%
YoY %	-79.51%	29.44%	58.43%	57.31%	-58.19%	-12.49%	-	-
Horiz. %	24.19%	118.04%	91.19%	57.56%	36.59%	87.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.59%	26.94%	26.20%	22.21%	18.33%	58.27%	29.18%	-
YoY %	-5.01%	2.82%	17.96%	21.17%	-68.54%	99.69%	-	-
Horiz. %	87.70%	92.32%	89.79%	76.11%	62.82%	199.69%	100.00%	-
Total Cost	320,052	1,166,344	807,668	531,127	271,878	1,005,382	732,813	-42.29%
YoY %	-72.56%	44.41%	52.07%	95.35%	-72.96%	37.19%	-	-
Horiz. %	43.67%	159.16%	110.21%	72.48%	37.10%	137.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	402,171	407,904	402,793	393,666	395,402	386,720	395,048	1.19%
YoY %	-1.41%	1.27%	2.32%	-0.44%	2.25%	-2.11%	-	-
Horiz. %	101.80%	103.25%	101.96%	99.65%	100.09%	97.89%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Dividend
Div	3,623	27,193	16,329	12,698	9,068	16,263	10,823	-51.62%
YoY %	-86.68%	66.53%	28.60%	40.03%	-44.24%	50.26%	-	-
Horiz. %	33.48%	251.25%	150.87%	117.32%	83.78%	150.26%	100.00%	-
Div Payout %	47.28%	72.73%	56.53%	69.65%	78.25%	58.67%	34.17%	-
YoY %	-34.99%	28.66%	-18.84%	-10.99%	33.37%	71.70%	-	-
Horiz. %	138.37%	212.85%	165.44%	203.83%	229.00%	171.70%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Equity
Net Worth	402,171	407,904	402,793	393,666	395,402	386,720	395,048	1.19%
YoY %	-1.41%	1.27%	2.32%	-0.44%	2.25%	-2.11%	-	-
Horiz. %	101.80%	103.25%	101.96%	99.65%	100.09%	97.89%	100.00%	-
NOSH	181,158	181,291	181,438	181,412	181,377	180,710	180,387	0.28%
YoY %	-0.07%	-0.08%	0.01%	0.02%	0.37%	0.18%	-	-
Horiz. %	100.43%	100.50%	100.58%	100.57%	100.55%	100.18%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Ratio Analysis
NP Margin	2.38%	2.97%	3.29%	3.12%	3.74%	2.09%	4.20%	-
YoY %	-19.87%	-9.73%	5.45%	-16.58%	78.95%	-50.24%	-	-
Horiz. %	56.67%	70.71%	78.33%	74.29%	89.05%	49.76%	100.00%	-
ROE	1.91%	9.17%	7.17%	4.63%	2.93%	7.17%	8.02%	-
YoY %	-79.17%	27.89%	54.86%	58.02%	-59.14%	-10.60%	-	-
Horiz. %	23.82%	114.34%	89.40%	57.73%	36.53%	89.40%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Per Share
RPS	180.97	663.02	460.27	302.19	155.72	568.21	424.06	-43.17%
YoY %	-72.71%	44.05%	52.31%	94.06%	-72.59%	33.99%	-	-
Horiz. %	42.68%	156.35%	108.54%	71.26%	36.72%	133.99%	100.00%	-
EPS	4.23	20.62	15.92	10.05	6.39	15.34	17.56	-61.11%
YoY %	-79.49%	29.52%	58.41%	57.28%	-58.34%	-12.64%	-	-
Horiz. %	24.09%	117.43%	90.66%	57.23%	36.39%	87.36%	100.00%	-
DPS	2.00	15.00	9.00	7.00	5.00	9.00	6.00	-51.76%
YoY %	-86.67%	66.67%	28.57%	40.00%	-44.44%	50.00%	-	-
Horiz. %	33.33%	250.00%	150.00%	116.67%	83.33%	150.00%	100.00%	-
NAPS	2.22	2.25	2.22	2.17	2.18	2.14	2.19	0.90%
YoY %	-1.33%	1.35%	2.30%	-0.46%	1.87%	-2.28%	-	-
Horiz. %	101.37%	102.74%	101.37%	99.09%	99.54%	97.72%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Adjusted Per Share Value based on latest NOSH - 181,475
RPS	8.33	30.55	21.22	13.93	7.18	26.10	19.44	-43.01%
YoY %	-72.73%	43.97%	52.33%	94.01%	-72.49%	34.26%	-	-
Horiz. %	42.85%	157.15%	109.16%	71.66%	36.93%	134.26%	100.00%	-
EPS	0.19	0.95	0.73	0.46	0.29	0.70	0.81	-61.79%
YoY %	-80.00%	30.14%	58.70%	58.62%	-58.57%	-13.58%	-	-
Horiz. %	23.46%	117.28%	90.12%	56.79%	35.80%	86.42%	100.00%	-
DPS	0.09	0.69	0.42	0.32	0.23	0.41	0.28	-52.91%
YoY %	-86.96%	64.29%	31.25%	39.13%	-43.90%	46.43%	-	-
Horiz. %	32.14%	246.43%	150.00%	114.29%	82.14%	146.43%	100.00%	-
NAPS	0.1022	0.1037	0.1024	0.10	0.1005	0.0983	0.1004	1.18%
YoY %	-1.45%	1.27%	2.40%	-0.50%	2.24%	-2.09%	-	-
Horiz. %	101.79%	103.29%	101.99%	99.60%	100.10%	97.91%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	29/07/11	29/04/11	-
Price	1.50	1.59	1.59	1.59	1.36	1.55	1.90	-
P/RPS	0.83	0.24	0.35	0.53	0.87	0.27	0.45	50.11%
YoY %	245.83%	-31.43%	-33.96%	-39.08%	222.22%	-40.00%	-	-
Horiz. %	184.44%	53.33%	77.78%	117.78%	193.33%	60.00%	100.00%	-
P/EPS	35.46	7.71	9.99	15.82	21.28	10.10	10.82	119.84%
YoY %	359.92%	-22.82%	-36.85%	-25.66%	110.69%	-6.65%	-	-
Horiz. %	327.73%	71.26%	92.33%	146.21%	196.67%	93.35%	100.00%	-
EY	2.82	12.97	10.01	6.32	4.70	9.90	9.24	-54.50%
YoY %	-78.26%	29.57%	58.39%	34.47%	-52.53%	7.14%	-	-
Horiz. %	30.52%	140.37%	108.33%	68.40%	50.87%	107.14%	100.00%	-
DY	1.33	9.43	5.66	4.40	3.68	5.81	3.16	-43.69%
YoY %	-85.90%	66.61%	28.64%	19.57%	-36.66%	83.86%	-	-
Horiz. %	42.09%	298.42%	179.11%	139.24%	116.46%	183.86%	100.00%	-
P/NAPS	0.68	0.71	0.72	0.73	0.62	0.72	0.87	-15.08%
YoY %	-4.23%	-1.39%	-1.37%	17.74%	-13.89%	-17.24%	-	-
Horiz. %	78.16%	81.61%	82.76%	83.91%	71.26%	82.76%	100.00%	-

	31/10/12	31/07/12	30/04/12	31/01/12	31/10/11	31/07/11	30/04/11	CAGR
Price Multiplier on Announcement Date
Date	27/12/12	27/09/12	27/06/12	29/03/12	30/12/11	29/09/11	27/06/11	-
Price	1.45	1.49	1.58	1.55	1.57	1.31	1.66	-
P/RPS	0.80	0.22	0.34	0.51	1.01	0.23	0.39	61.09%
YoY %	263.64%	-35.29%	-33.33%	-49.50%	339.13%	-41.03%	-	-
Horiz. %	205.13%	56.41%	87.18%	130.77%	258.97%	58.97%	100.00%	-
P/EPS	34.28	7.22	9.92	15.42	24.57	8.54	9.45	135.16%
YoY %	374.79%	-27.22%	-35.67%	-37.24%	187.70%	-9.63%	-	-
Horiz. %	362.75%	76.40%	104.97%	163.17%	260.00%	90.37%	100.00%	-
EY	2.92	13.84	10.08	6.48	4.07	11.71	10.58	-57.44%
YoY %	-78.90%	37.30%	55.56%	59.21%	-65.24%	10.68%	-	-
Horiz. %	27.60%	130.81%	95.27%	61.25%	38.47%	110.68%	100.00%	-
DY	1.38	10.07	5.70	4.52	3.18	6.87	3.61	-47.17%
YoY %	-86.30%	76.67%	26.11%	42.14%	-53.71%	90.30%	-	-
Horiz. %	38.23%	278.95%	157.89%	125.21%	88.09%	190.30%	100.00%	-
P/NAPS	0.65	0.66	0.71	0.71	0.72	0.61	0.76	-9.85%
YoY %	-1.52%	-7.04%	0.00%	-1.39%	18.03%	-19.74%	-	-
Horiz. %	85.53%	86.84%	93.42%	93.42%	94.74%	80.26%	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