[PJDEV] QoQ TTM Result on 30-Sep-2009 [#1]

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	665,828	647,417	636,952	627,574	628,485	625,368	651,169	1.49%
YoY %	2.84%	1.64%	1.49%	-0.14%	0.50%	-3.96%	-	-
Horiz. %	102.25%	99.42%	97.82%	96.38%	96.52%	96.04%	100.00%	-
PBT	74,328	70,281	57,966	47,700	37,433	42,073	54,633	22.85%
YoY %	5.76%	21.25%	21.52%	27.43%	-11.03%	-22.99%	-	-
Horiz. %	136.05%	128.64%	106.10%	87.31%	68.52%	77.01%	100.00%	-
Tax	-21,647	-20,069	-18,362	-16,535	-14,747	-14,048	-15,525	24.88%
YoY %	-7.86%	-9.30%	-11.05%	-12.12%	-4.98%	9.51%	-	-
Horiz. %	139.43%	129.27%	118.27%	106.51%	94.99%	90.49%	100.00%	-
NP	52,681	50,212	39,604	31,165	22,686	28,025	39,108	22.03%
YoY %	4.92%	26.79%	27.08%	37.38%	-19.05%	-28.34%	-	-
Horiz. %	134.71%	128.39%	101.27%	79.69%	58.01%	71.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	52,759	50,229	39,352	31,137	22,623	28,720	39,780	20.77%
YoY %	5.04%	27.64%	26.38%	37.63%	-21.23%	-27.80%	-	-
Horiz. %	132.63%	126.27%	98.92%	78.27%	56.87%	72.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.12%	28.56%	31.68%	34.66%	39.40%	33.39%	28.42%	-
YoY %	1.96%	-9.85%	-8.60%	-12.03%	18.00%	17.49%	-	-
Horiz. %	102.46%	100.49%	111.47%	121.96%	138.63%	117.49%	100.00%	-
Total Cost	613,147	597,205	597,348	596,409	605,799	597,343	612,061	0.11%
YoY %	2.67%	-0.02%	0.16%	-1.55%	1.42%	-2.40%	-	-
Horiz. %	100.18%	97.57%	97.60%	97.44%	98.98%	97.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	825,299	819,449	811,379	805,729	788,456	763,323	764,831	5.21%
YoY %	0.71%	0.99%	0.70%	2.19%	3.29%	-0.20%	-	-
Horiz. %	107.91%	107.14%	106.09%	105.35%	103.09%	99.80%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	22,798	13,672	13,672	13,672	13,672	22,812	22,812	-0.04%
YoY %	66.75%	0.00%	0.00%	0.00%	-40.07%	0.00%	-	-
Horiz. %	99.94%	59.93%	59.93%	59.93%	59.93%	100.00%	100.00%	-
Div Payout %	43.21%	27.22%	34.74%	43.91%	60.44%	79.43%	57.35%	-
YoY %	58.74%	-21.65%	-20.88%	-27.35%	-23.91%	38.50%	-	-
Horiz. %	75.34%	47.46%	60.58%	76.56%	105.39%	138.50%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	825,299	819,449	811,379	805,729	788,456	763,323	764,831	5.21%
YoY %	0.71%	0.99%	0.70%	2.19%	3.29%	-0.20%	-	-
Horiz. %	107.91%	107.14%	106.09%	105.35%	103.09%	99.80%	100.00%	-
NOSH	455,966	455,250	455,830	455,214	455,755	454,358	455,257	0.10%
YoY %	0.16%	-0.13%	0.14%	-0.12%	0.31%	-0.20%	-	-
Horiz. %	100.16%	100.00%	100.13%	99.99%	100.11%	99.80%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	7.91%	7.76%	6.22%	4.97%	3.61%	4.48%	6.01%	-
YoY %	1.93%	24.76%	25.15%	37.67%	-19.42%	-25.46%	-	-
Horiz. %	131.61%	129.12%	103.49%	82.70%	60.07%	74.54%	100.00%	-
ROE	6.39%	6.13%	4.85%	3.86%	2.87%	3.76%	5.20%	-
YoY %	4.24%	26.39%	25.65%	34.49%	-23.67%	-27.69%	-	-
Horiz. %	122.88%	117.88%	93.27%	74.23%	55.19%	72.31%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	146.03	142.21	139.73	137.86	137.90	137.64	143.03	1.39%
YoY %	2.69%	1.77%	1.36%	-0.03%	0.19%	-3.77%	-	-
Horiz. %	102.10%	99.43%	97.69%	96.39%	96.41%	96.23%	100.00%	-
EPS	11.57	11.03	8.63	6.84	4.96	6.32	8.74	20.62%
YoY %	4.90%	27.81%	26.17%	37.90%	-21.52%	-27.69%	-	-
Horiz. %	132.38%	126.20%	98.74%	78.26%	56.75%	72.31%	100.00%	-
DPS	5.00	3.00	3.00	3.00	3.00	5.00	5.00	0.00%
YoY %	66.67%	0.00%	0.00%	0.00%	-40.00%	0.00%	-	-
Horiz. %	100.00%	60.00%	60.00%	60.00%	60.00%	100.00%	100.00%	-
NAPS	1.81	1.80	1.78	1.77	1.73	1.68	1.68	5.10%
YoY %	0.56%	1.12%	0.56%	2.31%	2.98%	0.00%	-	-
Horiz. %	107.74%	107.14%	105.95%	105.36%	102.98%	100.00%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 455,214
RPS	125.16	121.69	119.73	117.97	118.14	117.55	122.40	1.50%
YoY %	2.85%	1.64%	1.49%	-0.14%	0.50%	-3.96%	-	-
Horiz. %	102.25%	99.42%	97.82%	96.38%	96.52%	96.04%	100.00%	-
EPS	9.92	9.44	7.40	5.85	4.25	5.40	7.48	20.77%
YoY %	5.08%	27.57%	26.50%	37.65%	-21.30%	-27.81%	-	-
Horiz. %	132.62%	126.20%	98.93%	78.21%	56.82%	72.19%	100.00%	-
DPS	4.29	2.57	2.57	2.57	2.57	4.29	4.29	0.00%
YoY %	66.93%	0.00%	0.00%	0.00%	-40.09%	0.00%	-	-
Horiz. %	100.00%	59.91%	59.91%	59.91%	59.91%	100.00%	100.00%	-
NAPS	1.5513	1.5403	1.5251	1.5145	1.4821	1.4348	1.4377	5.21%
YoY %	0.71%	1.00%	0.70%	2.19%	3.30%	-0.20%	-	-
Horiz. %	107.90%	107.14%	106.08%	105.34%	103.09%	99.80%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	0.69	0.81	0.75	0.67	0.64	0.41	0.49	-
P/RPS	0.47	0.57	0.54	0.49	0.46	0.30	0.34	24.16%
YoY %	-17.54%	5.56%	10.20%	6.52%	53.33%	-11.76%	-	-
Horiz. %	138.24%	167.65%	158.82%	144.12%	135.29%	88.24%	100.00%	-
P/EPS	5.96	7.34	8.69	9.80	12.89	6.49	5.61	4.12%
YoY %	-18.80%	-15.54%	-11.33%	-23.97%	98.61%	15.69%	-	-
Horiz. %	106.24%	130.84%	154.90%	174.69%	229.77%	115.69%	100.00%	-
EY	16.77	13.62	11.51	10.21	7.76	15.42	17.83	-4.01%
YoY %	23.13%	18.33%	12.73%	31.57%	-49.68%	-13.52%	-	-
Horiz. %	94.05%	76.39%	64.55%	57.26%	43.52%	86.48%	100.00%	-
DY	7.25	3.70	4.00	4.48	4.69	12.20	10.20	-20.40%
YoY %	95.95%	-7.50%	-10.71%	-4.48%	-61.56%	19.61%	-	-
Horiz. %	71.08%	36.27%	39.22%	43.92%	45.98%	119.61%	100.00%	-
P/NAPS	0.38	0.45	0.42	0.38	0.37	0.24	0.29	19.80%
YoY %	-15.56%	7.14%	10.53%	2.70%	54.17%	-17.24%	-	-
Horiz. %	131.03%	155.17%	144.83%	131.03%	127.59%	82.76%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	26/08/10	27/05/10	25/02/10	30/11/09	27/08/09	27/05/09	25/02/09	-
Price	0.70	0.70	0.74	0.76	0.65	0.56	0.47	-
P/RPS	0.48	0.49	0.53	0.55	0.47	0.41	0.33	28.46%
YoY %	-2.04%	-7.55%	-3.64%	17.02%	14.63%	24.24%	-	-
Horiz. %	145.45%	148.48%	160.61%	166.67%	142.42%	124.24%	100.00%	-
P/EPS	6.05	6.34	8.57	11.11	13.09	8.86	5.38	8.16%
YoY %	-4.57%	-26.02%	-22.86%	-15.13%	47.74%	64.68%	-	-
Horiz. %	112.45%	117.84%	159.29%	206.51%	243.31%	164.68%	100.00%	-
EY	16.53	15.76	11.67	9.00	7.64	11.29	18.59	-7.55%
YoY %	4.89%	35.05%	29.67%	17.80%	-32.33%	-39.27%	-	-
Horiz. %	88.92%	84.78%	62.78%	48.41%	41.10%	60.73%	100.00%	-
DY	7.14	4.29	4.05	3.95	4.62	8.93	10.64	-23.40%
YoY %	66.43%	5.93%	2.53%	-14.50%	-48.26%	-16.07%	-	-
Horiz. %	67.11%	40.32%	38.06%	37.12%	43.42%	83.93%	100.00%	-
P/NAPS	0.39	0.39	0.42	0.43	0.38	0.33	0.28	24.79%
YoY %	0.00%	-7.14%	-2.33%	13.16%	15.15%	17.86%	-	-
Horiz. %	139.29%	139.29%	150.00%	153.57%	135.71%	117.86%	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