[RVIEW] QoQ TTM Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	20,778	21,408	22,535	26,283	29,628	29,433	25,939	-13.73%
YoY %	-2.94%	-5.00%	-14.26%	-11.29%	0.66%	13.47%	-	-
Horiz. %	80.10%	82.53%	86.88%	101.33%	114.22%	113.47%	100.00%	-
PBT	14,565	14,617	14,196	16,286	21,716	24,262	23,220	-26.70%
YoY %	-0.36%	2.97%	-12.83%	-25.00%	-10.49%	4.49%	-	-
Horiz. %	62.73%	62.95%	61.14%	70.14%	93.52%	104.49%	100.00%	-
Tax	-3,948	-4,041	-4,450	-4,290	-5,111	-5,058	-3,942	0.10%
YoY %	2.30%	9.19%	-3.73%	16.06%	-1.05%	-28.31%	-	-
Horiz. %	100.15%	102.51%	112.89%	108.83%	129.65%	128.31%	100.00%	-
NP	10,617	10,576	9,746	11,996	16,605	19,204	19,278	-32.78%
YoY %	0.39%	8.52%	-18.76%	-27.76%	-13.53%	-0.38%	-	-
Horiz. %	55.07%	54.86%	50.56%	62.23%	86.13%	99.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,617	10,576	9,746	11,996	16,605	19,204	19,278	-32.78%
YoY %	0.39%	8.52%	-18.76%	-27.76%	-13.53%	-0.38%	-	-
Horiz. %	55.07%	54.86%	50.56%	62.23%	86.13%	99.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.11%	27.65%	31.35%	26.34%	23.54%	20.85%	16.98%	-
YoY %	-1.95%	-11.80%	19.02%	11.89%	12.90%	22.79%	-	-
Horiz. %	159.66%	162.84%	184.63%	155.12%	138.63%	122.79%	100.00%	-
Total Cost	10,161	10,832	12,789	14,287	13,023	10,229	6,661	32.48%
YoY %	-6.19%	-15.30%	-10.49%	9.71%	27.31%	53.57%	-	-
Horiz. %	152.54%	162.62%	192.00%	214.49%	195.51%	153.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	166,507	129,737	161,573	18,252,001	162,842	159,507	158,929	3.15%
YoY %	28.34%	-19.70%	-99.11%	11,108.41%	2.09%	0.36%	-	-
Horiz. %	104.77%	81.63%	101.66%	11,484.37%	102.46%	100.36%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	679,216	683,056	683,003	683,003	13,361	12,322	8,484	1752.59%
YoY %	-0.56%	0.01%	0.00%	5,011.92%	8.43%	45.24%	-	-
Horiz. %	8,005.85%	8,051.11%	8,050.48%	8,050.48%	157.48%	145.24%	100.00%	-
Div Payout %	6,397.44%	6,458.56%	7,008.04%	5,693.59%	80.47%	64.17%	44.01%	-
YoY %	-0.95%	-7.84%	23.09%	6,975.42%	25.40%	45.81%	-	-
Horiz. %	14,536.33%	14,675.21%	15,923.74%	12,937.04%	182.84%	145.81%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	166,507	129,737	161,573	18,252,001	162,842	159,507	158,929	3.15%
YoY %	28.34%	-19.70%	-99.11%	11,108.41%	2.09%	0.36%	-	-
Horiz. %	104.77%	81.63%	101.66%	11,484.37%	102.46%	100.36%	100.00%	-
NOSH	64,788	64,868	64,888	7,605,000	64,877	64,840	64,869	-0.08%
YoY %	-0.12%	-0.03%	-99.15%	11,622.18%	0.06%	-0.04%	-	-
Horiz. %	99.88%	100.00%	100.03%	11,723.63%	100.01%	99.96%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	51.10%	49.40%	43.25%	45.64%	56.04%	65.25%	74.32%	-
YoY %	3.44%	14.22%	-5.24%	-18.56%	-14.11%	-12.20%	-	-
Horiz. %	68.76%	66.47%	58.19%	61.41%	75.40%	87.80%	100.00%	-
ROE	6.38%	8.15%	6.03%	0.07%	10.20%	12.04%	12.13%	-
YoY %	-21.72%	35.16%	8,514.29%	-99.31%	-15.28%	-0.74%	-	-
Horiz. %	52.60%	67.19%	49.71%	0.58%	84.09%	99.26%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	32.07	33.00	34.73	0.35	45.67	45.39	39.99	-13.67%
YoY %	-2.82%	-4.98%	9,822.86%	-99.23%	0.62%	13.50%	-	-
Horiz. %	80.20%	82.52%	86.85%	0.88%	114.20%	113.50%	100.00%	-
EPS	16.39	16.30	15.02	0.16	25.59	29.62	29.72	-32.72%
YoY %	0.55%	8.52%	9,287.50%	-99.37%	-13.61%	-0.34%	-	-
Horiz. %	55.15%	54.85%	50.54%	0.54%	86.10%	99.66%	100.00%	-
DPS	1,048.36	1,052.99	1,052.57	8.98	20.60	19.00	13.08	1754.00%
YoY %	-0.44%	0.04%	11,621.27%	-56.41%	8.42%	45.26%	-	-
Horiz. %	8,014.98%	8,050.38%	8,047.17%	68.65%	157.49%	145.26%	100.00%	-
NAPS	2.57	2.00	2.49	2.40	2.51	2.46	2.45	3.23%
YoY %	28.50%	-19.68%	3.75%	-4.38%	2.03%	0.41%	-	-
Horiz. %	104.90%	81.63%	101.63%	97.96%	102.45%	100.41%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 7,605,000
RPS	32.03	33.01	34.74	40.52	45.68	45.38	39.99	-13.74%
YoY %	-2.97%	-4.98%	-14.26%	-11.30%	0.66%	13.48%	-	-
Horiz. %	80.10%	82.55%	86.87%	101.33%	114.23%	113.48%	100.00%	-
EPS	16.37	16.31	15.03	18.49	25.60	29.61	29.72	-32.78%
YoY %	0.37%	8.52%	-18.71%	-27.77%	-13.54%	-0.37%	-	-
Horiz. %	55.08%	54.88%	50.57%	62.21%	86.14%	99.63%	100.00%	-
DPS	1,047.19	1,053.11	1,053.02	1,053.02	20.60	19.00	13.08	1752.62%
YoY %	-0.56%	0.01%	0.00%	5,011.75%	8.42%	45.26%	-	-
Horiz. %	8,006.04%	8,051.30%	8,050.61%	8,050.61%	157.49%	145.26%	100.00%	-
NAPS	2.5671	2.0002	2.4911	281.4013	2.5106	2.4592	2.4503	3.15%
YoY %	28.34%	-19.71%	-99.11%	11,108.53%	2.09%	0.36%	-	-
Horiz. %	104.77%	81.63%	101.67%	11,484.36%	102.46%	100.36%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	2.12	2.09	1.79	1.61	2.10	2.46	2.40	-
P/RPS	6.61	6.33	5.15	465.85	4.60	5.42	6.00	6.66%
YoY %	4.42%	22.91%	-98.89%	10,027.17%	-15.13%	-9.67%	-	-
Horiz. %	110.17%	105.50%	85.83%	7,764.17%	76.67%	90.33%	100.00%	-
P/EPS	12.94	12.82	11.92	1,020.68	8.20	8.31	8.08	36.84%
YoY %	0.94%	7.55%	-98.83%	12,347.32%	-1.32%	2.85%	-	-
Horiz. %	160.15%	158.66%	147.52%	12,632.18%	101.49%	102.85%	100.00%	-
EY	7.73	7.80	8.39	0.10	12.19	12.04	12.38	-26.92%
YoY %	-0.90%	-7.03%	8,290.00%	-99.18%	1.25%	-2.75%	-	-
Horiz. %	62.44%	63.00%	67.77%	0.81%	98.47%	97.25%	100.00%	-
DY	494.51	503.82	588.03	5.58	9.81	7.72	5.45	1913.70%
YoY %	-1.85%	-14.32%	10,438.17%	-43.12%	27.07%	41.65%	-	-
Horiz. %	9,073.58%	9,244.40%	10,789.54%	102.39%	180.00%	141.65%	100.00%	-
P/NAPS	0.82	1.05	0.72	0.67	0.84	1.00	0.98	-11.19%
YoY %	-21.90%	45.83%	7.46%	-20.24%	-16.00%	2.04%	-	-
Horiz. %	83.67%	107.14%	73.47%	68.37%	85.71%	102.04%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	23/10/09	24/07/09	27/04/09	27/02/09	29/10/08	28/07/08	25/04/08	-
Price	2.18	2.05	1.90	1.80	1.48	2.30	2.45	-
P/RPS	6.80	6.21	5.47	520.83	3.24	5.07	6.13	7.15%
YoY %	9.50%	13.53%	-98.95%	15,975.00%	-36.09%	-17.29%	-	-
Horiz. %	110.93%	101.31%	89.23%	8,496.41%	52.85%	82.71%	100.00%	-
P/EPS	13.30	12.57	12.65	1,141.13	5.78	7.77	8.24	37.55%
YoY %	5.81%	-0.63%	-98.89%	19,642.73%	-25.61%	-5.70%	-	-
Horiz. %	161.41%	152.55%	153.52%	13,848.67%	70.15%	94.30%	100.00%	-
EY	7.52	7.95	7.91	0.09	17.29	12.88	12.13	-27.27%
YoY %	-5.41%	0.51%	8,688.89%	-99.48%	34.24%	6.18%	-	-
Horiz. %	62.00%	65.54%	65.21%	0.74%	142.54%	106.18%	100.00%	-
DY	480.90	513.65	553.99	4.99	13.92	8.26	5.34	1903.64%
YoY %	-6.38%	-7.28%	11,002.00%	-64.15%	68.52%	54.68%	-	-
Horiz. %	9,005.62%	9,618.91%	10,374.34%	93.45%	260.67%	154.68%	100.00%	-
P/NAPS	0.85	1.03	0.76	0.75	0.59	0.93	1.00	-10.25%
YoY %	-17.48%	35.53%	1.33%	27.12%	-36.56%	-7.00%	-	-
Horiz. %	85.00%	103.00%	76.00%	75.00%	59.00%	93.00%	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