[PJDEV] QoQ TTM Result on 30-Sep-2010 [#1]

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	591,263	617,305	612,050	639,195	665,828	647,417	636,952	-4.85%
YoY %	-4.22%	0.86%	-4.25%	-4.00%	2.84%	1.64%	-	-
Horiz. %	92.83%	96.92%	96.09%	100.35%	104.53%	101.64%	100.00%	-
PBT	79,865	79,187	68,781	67,676	74,328	70,281	57,966	23.89%
YoY %	0.86%	15.13%	1.63%	-8.95%	5.76%	21.25%	-	-
Horiz. %	137.78%	136.61%	118.66%	116.75%	128.23%	121.25%	100.00%	-
Tax	-24,393	-23,860	-20,883	-19,918	-21,647	-20,069	-18,362	20.90%
YoY %	-2.23%	-14.26%	-4.84%	7.99%	-7.86%	-9.30%	-	-
Horiz. %	132.85%	129.94%	113.73%	108.47%	117.89%	109.30%	100.00%	-
NP	55,472	55,327	47,898	47,758	52,681	50,212	39,604	25.26%
YoY %	0.26%	15.51%	0.29%	-9.34%	4.92%	26.79%	-	-
Horiz. %	140.07%	139.70%	120.94%	120.59%	133.02%	126.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,988	56,152	48,230	47,914	52,759	50,229	39,352	28.08%
YoY %	1.49%	16.43%	0.66%	-9.18%	5.04%	27.64%	-	-
Horiz. %	144.82%	142.69%	122.56%	121.76%	134.07%	127.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.54%	30.13%	30.36%	29.43%	29.12%	28.56%	31.68%	-
YoY %	1.36%	-0.76%	3.16%	1.06%	1.96%	-9.85%	-	-
Horiz. %	96.40%	95.11%	95.83%	92.90%	91.92%	90.15%	100.00%	-
Total Cost	535,791	561,978	564,152	591,437	613,147	597,205	597,348	-7.01%
YoY %	-4.66%	-0.39%	-4.61%	-3.54%	2.67%	-0.02%	-	-
Horiz. %	89.69%	94.08%	94.44%	99.01%	102.64%	99.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	891,830	883,218	875,032	844,581	825,299	819,449	811,379	6.52%
YoY %	0.98%	0.94%	3.61%	2.34%	0.71%	0.99%	-	-
Horiz. %	109.92%	108.85%	107.85%	104.09%	101.72%	100.99%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	22,750	22,798	22,798	22,798	22,798	13,672	13,672	40.55%
YoY %	-0.21%	0.00%	0.00%	0.00%	66.75%	0.00%	-	-
Horiz. %	166.40%	166.75%	166.75%	166.75%	166.75%	100.00%	100.00%	-
Div Payout %	39.92%	40.60%	47.27%	47.58%	43.21%	27.22%	34.74%	-
YoY %	-1.67%	-14.11%	-0.65%	10.11%	58.74%	-21.65%	-	-
Horiz. %	114.91%	116.87%	136.07%	136.96%	124.38%	78.35%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	891,830	883,218	875,032	844,581	825,299	819,449	811,379	6.52%
YoY %	0.98%	0.94%	3.61%	2.34%	0.71%	0.99%	-	-
Horiz. %	109.92%	108.85%	107.85%	104.09%	101.72%	100.99%	100.00%	-
NOSH	455,015	455,267	455,745	456,530	455,966	455,250	455,830	-0.11%
YoY %	-0.06%	-0.10%	-0.17%	0.12%	0.16%	-0.13%	-	-
Horiz. %	99.82%	99.88%	99.98%	100.15%	100.03%	99.87%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	9.38%	8.96%	7.83%	7.47%	7.91%	7.76%	6.22%	-
YoY %	4.69%	14.43%	4.82%	-5.56%	1.93%	24.76%	-	-
Horiz. %	150.80%	144.05%	125.88%	120.10%	127.17%	124.76%	100.00%	-
ROE	6.39%	6.36%	5.51%	5.67%	6.39%	6.13%	4.85%	-
YoY %	0.47%	15.43%	-2.82%	-11.27%	4.24%	26.39%	-	-
Horiz. %	131.75%	131.13%	113.61%	116.91%	131.75%	126.39%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	129.94	135.59	134.30	140.01	146.03	142.21	139.73	-4.73%
YoY %	-4.17%	0.96%	-4.08%	-4.12%	2.69%	1.77%	-	-
Horiz. %	92.99%	97.04%	96.11%	100.20%	104.51%	101.77%	100.00%	-
EPS	12.52	12.33	10.58	10.50	11.57	11.03	8.63	28.24%
YoY %	1.54%	16.54%	0.76%	-9.25%	4.90%	27.81%	-	-
Horiz. %	145.08%	142.87%	122.60%	121.67%	134.07%	127.81%	100.00%	-
DPS	5.00	5.00	5.00	5.00	5.00	3.00	3.00	40.70%
YoY %	0.00%	0.00%	0.00%	0.00%	66.67%	0.00%	-	-
Horiz. %	166.67%	166.67%	166.67%	166.67%	166.67%	100.00%	100.00%	-
NAPS	1.96	1.94	1.92	1.85	1.81	1.80	1.78	6.65%
YoY %	1.03%	1.04%	3.78%	2.21%	0.56%	1.12%	-	-
Horiz. %	110.11%	108.99%	107.87%	103.93%	101.69%	101.12%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 456,530
RPS	111.14	116.03	115.05	120.15	125.16	121.69	119.73	-4.85%
YoY %	-4.21%	0.85%	-4.24%	-4.00%	2.85%	1.64%	-	-
Horiz. %	92.83%	96.91%	96.09%	100.35%	104.54%	101.64%	100.00%	-
EPS	10.71	10.55	9.07	9.01	9.92	9.44	7.40	28.03%
YoY %	1.52%	16.32%	0.67%	-9.17%	5.08%	27.57%	-	-
Horiz. %	144.73%	142.57%	122.57%	121.76%	134.05%	127.57%	100.00%	-
DPS	4.28	4.29	4.29	4.29	4.29	2.57	2.57	40.63%
YoY %	-0.23%	0.00%	0.00%	0.00%	66.93%	0.00%	-	-
Horiz. %	166.54%	166.93%	166.93%	166.93%	166.93%	100.00%	100.00%	-
NAPS	1.6764	1.6602	1.6448	1.5876	1.5513	1.5403	1.5251	6.52%
YoY %	0.98%	0.94%	3.60%	2.34%	0.71%	1.00%	-	-
Horiz. %	109.92%	108.86%	107.85%	104.10%	101.72%	101.00%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	0.78	0.78	0.79	0.80	0.69	0.81	0.75	-
P/RPS	0.60	0.58	0.59	0.57	0.47	0.57	0.54	7.29%
YoY %	3.45%	-1.69%	3.51%	21.28%	-17.54%	5.56%	-	-
Horiz. %	111.11%	107.41%	109.26%	105.56%	87.04%	105.56%	100.00%	-
P/EPS	6.23	6.32	7.47	7.62	5.96	7.34	8.69	-19.94%
YoY %	-1.42%	-15.39%	-1.97%	27.85%	-18.80%	-15.54%	-	-
Horiz. %	71.69%	72.73%	85.96%	87.69%	68.58%	84.46%	100.00%	-
EY	16.06	15.81	13.40	13.12	16.77	13.62	11.51	24.94%
YoY %	1.58%	17.99%	2.13%	-21.77%	23.13%	18.33%	-	-
Horiz. %	139.53%	137.36%	116.42%	113.99%	145.70%	118.33%	100.00%	-
DY	6.41	6.41	6.33	6.25	7.25	3.70	4.00	37.05%
YoY %	0.00%	1.26%	1.28%	-13.79%	95.95%	-7.50%	-	-
Horiz. %	160.25%	160.25%	158.25%	156.25%	181.25%	92.50%	100.00%	-
P/NAPS	0.40	0.40	0.41	0.43	0.38	0.45	0.42	-3.20%
YoY %	0.00%	-2.44%	-4.65%	13.16%	-15.56%	7.14%	-	-
Horiz. %	95.24%	95.24%	97.62%	102.38%	90.48%	107.14%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	22/08/11	31/05/11	24/02/11	25/11/10	26/08/10	27/05/10	25/02/10	-
Price	0.69	0.75	0.76	0.79	0.70	0.70	0.74	-
P/RPS	0.53	0.55	0.57	0.56	0.48	0.49	0.53	0.00%
YoY %	-3.64%	-3.51%	1.79%	16.67%	-2.04%	-7.55%	-	-
Horiz. %	100.00%	103.77%	107.55%	105.66%	90.57%	92.45%	100.00%	-
P/EPS	5.51	6.08	7.18	7.53	6.05	6.34	8.57	-25.56%
YoY %	-9.38%	-15.32%	-4.65%	24.46%	-4.57%	-26.02%	-	-
Horiz. %	64.29%	70.95%	83.78%	87.86%	70.60%	73.98%	100.00%	-
EY	18.15	16.45	13.92	13.29	16.53	15.76	11.67	34.34%
YoY %	10.33%	18.18%	4.74%	-19.60%	4.89%	35.05%	-	-
Horiz. %	155.53%	140.96%	119.28%	113.88%	141.65%	135.05%	100.00%	-
DY	7.25	6.67	6.58	6.33	7.14	4.29	4.05	47.58%
YoY %	8.70%	1.37%	3.95%	-11.34%	66.43%	5.93%	-	-
Horiz. %	179.01%	164.69%	162.47%	156.30%	176.30%	105.93%	100.00%	-
P/NAPS	0.35	0.39	0.40	0.43	0.39	0.39	0.42	-11.47%
YoY %	-10.26%	-2.50%	-6.98%	10.26%	0.00%	-7.14%	-	-
Horiz. %	83.33%	92.86%	95.24%	102.38%	92.86%	92.86%	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