[PIE] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Cumulative Result
Revenue	200,823	128,172	59,156	277,564	192,141	120,540	57,302	130.54%
YoY %	56.68%	116.67%	-78.69%	44.46%	59.40%	110.36%	-	-
Horiz. %	350.46%	223.68%	103.24%	484.39%	335.31%	210.36%	100.00%	-
PBT	27,621	15,009	6,643	32,953	20,532	10,994	4,797	220.91%
YoY %	84.03%	125.94%	-79.84%	60.50%	86.76%	129.18%	-	-
Horiz. %	575.80%	312.88%	138.48%	686.95%	428.02%	229.18%	100.00%	-
Tax	-6,229	-3,130	-1,872	-6,791	-4,970	-2,508	-1,199	199.66%
YoY %	-99.01%	-67.20%	72.43%	-36.64%	-98.17%	-109.17%	-	-
Horiz. %	519.52%	261.05%	156.13%	566.39%	414.51%	209.17%	100.00%	-
NP	21,392	11,879	4,771	26,162	15,562	8,486	3,598	227.83%
YoY %	80.08%	148.98%	-81.76%	68.11%	83.38%	135.85%	-	-
Horiz. %	594.55%	330.16%	132.60%	727.13%	432.52%	235.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,392	11,879	4,771	26,162	15,562	8,486	3,598	227.83%
YoY %	80.08%	148.98%	-81.76%	68.11%	83.38%	135.85%	-	-
Horiz. %	594.55%	330.16%	132.60%	727.13%	432.52%	235.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.55%	20.85%	28.18%	20.61%	24.21%	22.81%	24.99%	-
YoY %	8.15%	-26.01%	36.73%	-14.87%	6.14%	-8.72%	-	-
Horiz. %	90.24%	83.43%	112.77%	82.47%	96.88%	91.28%	100.00%	-
Total Cost	179,431	116,293	54,385	251,402	176,579	112,054	53,704	123.32%
YoY %	54.29%	113.83%	-78.37%	42.37%	57.58%	108.65%	-	-
Horiz. %	334.11%	216.54%	101.27%	468.13%	328.80%	208.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	175,722	166,057	172,251	169,129	157,621	149,973	154,111	9.13%
YoY %	5.82%	-3.60%	1.85%	7.30%	5.10%	-2.69%	-	-
Horiz. %	114.02%	107.75%	111.77%	109.74%	102.28%	97.31%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	16,201	16,170	-	11,233	11,258	11,248	-	-
YoY %	0.19%	0.00%	-	-0.22%	0.09%	0.00%	-	-
Horiz. %	144.03%	143.76%	-	99.87%	100.09%	100.00%	-	-
Div Payout %	75.74%	136.13%	-	42.94%	72.35%	132.55%	-	-
YoY %	-44.36%	0.00%	-	-40.65%	-45.42%	0.00%	-	-
Horiz. %	57.14%	102.70%	-	32.40%	54.58%	100.00%	-	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	175,722	166,057	172,251	169,129	157,621	149,973	154,111	9.13%
YoY %	5.82%	-3.60%	1.85%	7.30%	5.10%	-2.69%	-	-
Horiz. %	114.02%	107.75%	111.77%	109.74%	102.28%	97.31%	100.00%	-
NOSH	62,312	62,193	61,961	62,409	62,548	62,488	62,141	0.18%
YoY %	0.19%	0.37%	-0.72%	-0.22%	0.10%	0.56%	-	-
Horiz. %	100.28%	100.08%	99.71%	100.43%	100.65%	100.56%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	10.65%	9.27%	8.07%	9.43%	8.10%	7.04%	6.28%	-
YoY %	14.89%	14.87%	-14.42%	16.42%	15.06%	12.10%	-	-
Horiz. %	169.59%	147.61%	128.50%	150.16%	128.98%	112.10%	100.00%	-
ROE	12.17%	7.15%	2.77%	15.47%	9.87%	5.66%	2.33%	-
YoY %	70.21%	158.12%	-82.09%	56.74%	74.38%	142.92%	-	-
Horiz. %	522.32%	306.87%	118.88%	663.95%	423.61%	242.92%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	322.28	206.09	95.47	444.75	307.19	192.90	92.21	130.12%
YoY %	56.38%	115.87%	-78.53%	44.78%	59.25%	109.20%	-	-
Horiz. %	349.51%	223.50%	103.54%	482.32%	333.14%	209.20%	100.00%	-
EPS	34.33	19.10	7.70	41.92	24.88	13.58	5.79	227.23%
YoY %	79.74%	148.05%	-81.63%	68.49%	83.21%	134.54%	-	-
Horiz. %	592.92%	329.88%	132.99%	724.01%	429.71%	234.54%	100.00%	-
DPS	26.00	26.00	0.00	18.00	18.00	18.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	144.44%	144.44%	0.00%	100.00%	100.00%	100.00%	-	-
NAPS	2.82	2.67	2.78	2.71	2.52	2.40	2.48	8.93%
YoY %	5.62%	-3.96%	2.58%	7.54%	5.00%	-3.23%	-	-
Horiz. %	113.71%	107.66%	112.10%	109.27%	101.61%	96.77%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 61,988
RPS	52.29	33.37	15.40	72.27	50.03	31.39	14.92	130.55%
YoY %	56.70%	116.69%	-78.69%	44.45%	59.38%	110.39%	-	-
Horiz. %	350.47%	223.66%	103.22%	484.38%	335.32%	210.39%	100.00%	-
EPS	5.57	3.09	1.24	6.81	4.05	2.21	0.94	227.10%
YoY %	80.26%	149.19%	-81.79%	68.15%	83.26%	135.11%	-	-
Horiz. %	592.55%	328.72%	131.91%	724.47%	430.85%	235.11%	100.00%	-
DPS	4.22	4.21	0.00	2.93	2.93	2.93	0.00	-
YoY %	0.24%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	144.03%	143.69%	0.00%	100.00%	100.00%	100.00%	-	-
NAPS	0.4576	0.4324	0.4485	0.4404	0.4104	0.3905	0.4013	9.13%
YoY %	5.83%	-3.59%	1.84%	7.31%	5.10%	-2.69%	-	-
Horiz. %	114.03%	107.75%	111.76%	109.74%	102.27%	97.31%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	3.92	3.78	3.28	3.00	2.47	2.48	2.47	-
P/RPS	1.22	1.83	3.44	0.67	0.80	1.29	2.68	-40.79%
YoY %	-33.33%	-46.80%	413.43%	-16.25%	-37.98%	-51.87%	-	-
Horiz. %	45.52%	68.28%	128.36%	25.00%	29.85%	48.13%	100.00%	-
P/EPS	11.42	19.79	42.60	7.16	9.93	18.26	42.66	-58.43%
YoY %	-42.29%	-53.54%	494.97%	-27.90%	-45.62%	-57.20%	-	-
Horiz. %	26.77%	46.39%	99.86%	16.78%	23.28%	42.80%	100.00%	-
EY	8.76	5.05	2.35	13.97	10.07	5.48	2.34	140.90%
YoY %	73.47%	114.89%	-83.18%	38.73%	83.76%	134.19%	-	-
Horiz. %	374.36%	215.81%	100.43%	597.01%	430.34%	234.19%	100.00%	-
DY	6.63	6.88	0.00	6.00	7.29	7.26	0.00	-
YoY %	-3.63%	0.00%	0.00%	-17.70%	0.41%	0.00%	-	-
Horiz. %	91.32%	94.77%	0.00%	82.64%	100.41%	100.00%	-	-
P/NAPS	1.39	1.42	1.18	1.11	0.98	1.03	1.00	24.52%
YoY %	-2.11%	20.34%	6.31%	13.27%	-4.85%	3.00%	-	-
Horiz. %	139.00%	142.00%	118.00%	111.00%	98.00%	103.00%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	19/11/07	06/08/07	18/05/07	26/02/07	17/11/06	07/08/06	19/05/06	-
Price	5.05	3.74	3.88	3.20	2.62	2.39	2.58	-
P/RPS	1.57	1.81	4.06	0.72	0.85	1.24	2.80	-31.97%
YoY %	-13.26%	-55.42%	463.89%	-15.29%	-31.45%	-55.71%	-	-
Horiz. %	56.07%	64.64%	145.00%	25.71%	30.36%	44.29%	100.00%	-
P/EPS	14.71	19.58	50.39	7.63	10.53	17.60	44.56	-52.20%
YoY %	-24.87%	-61.14%	560.42%	-27.54%	-40.17%	-60.50%	-	-
Horiz. %	33.01%	43.94%	113.08%	17.12%	23.63%	39.50%	100.00%	-
EY	6.80	5.11	1.98	13.10	9.50	5.68	2.24	109.51%
YoY %	33.07%	158.08%	-84.89%	37.89%	67.25%	153.57%	-	-
Horiz. %	303.57%	228.12%	88.39%	584.82%	424.11%	253.57%	100.00%	-
DY	5.15	6.95	0.00	5.63	6.87	7.53	0.00	-
YoY %	-25.90%	0.00%	0.00%	-18.05%	-8.76%	0.00%	-	-
Horiz. %	68.39%	92.30%	0.00%	74.77%	91.24%	100.00%	-	-
P/NAPS	1.79	1.40	1.40	1.18	1.04	1.00	1.04	43.57%
YoY %	27.86%	0.00%	18.64%	13.46%	4.00%	-3.85%	-	-
Horiz. %	172.12%	134.62%	134.62%	113.46%	100.00%	96.15%	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