[RVIEW] QoQ TTM Result on 31-Mar-2007 [#1]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	20,936	16,208	14,356	13,059	11,975	11,425	9,864	64.92%
YoY %	29.17%	12.90%	9.93%	9.05%	4.81%	15.83%	-	-
Horiz. %	212.25%	164.31%	145.54%	132.39%	121.40%	115.83%	100.00%	-
PBT	19,482	17,016	14,828	10,910	9,469	8,101	4,396	169.07%
YoY %	14.49%	14.76%	35.91%	15.22%	16.89%	84.28%	-	-
Horiz. %	443.18%	387.08%	337.31%	248.18%	215.40%	184.28%	100.00%	-
Tax	-3,987	-3,508	-2,845	-2,853	-2,831	-2,032	-1,909	63.17%
YoY %	-13.65%	-23.30%	0.28%	-0.78%	-39.32%	-6.44%	-	-
Horiz. %	208.85%	183.76%	149.03%	149.45%	148.30%	106.44%	100.00%	-
NP	15,495	13,508	11,983	8,057	6,638	6,069	2,487	237.46%
YoY %	14.71%	12.73%	48.73%	21.38%	9.38%	144.03%	-	-
Horiz. %	623.04%	543.14%	481.83%	323.96%	266.91%	244.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,495	13,508	11,983	8,057	6,638	6,069	2,487	237.46%
YoY %	14.71%	12.73%	48.73%	21.38%	9.38%	144.03%	-	-
Horiz. %	623.04%	543.14%	481.83%	323.96%	266.91%	244.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.47%	20.62%	19.19%	26.15%	29.90%	25.08%	43.43%	-
YoY %	-0.73%	7.45%	-26.62%	-12.54%	19.22%	-42.25%	-	-
Horiz. %	47.13%	47.48%	44.19%	60.21%	68.85%	57.75%	100.00%	-
Total Cost	5,441	2,700	2,373	5,002	5,337	5,356	7,377	-18.32%
YoY %	101.52%	13.78%	-52.56%	-6.28%	-0.35%	-27.40%	-	-
Horiz. %	73.76%	36.60%	32.17%	67.81%	72.35%	72.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	129,741	121,266	118,722	113,445	112,042	124,478	113,417	9.35%
YoY %	6.99%	2.14%	4.65%	1.25%	-9.99%	9.75%	-	-
Horiz. %	114.39%	106.92%	104.68%	100.02%	98.79%	109.75%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	8,484	5,132	2,331	2,331	2,331	1,401	1,401	231.14%
YoY %	65.32%	120.16%	0.00%	0.00%	66.38%	0.00%	-	-
Horiz. %	605.57%	366.31%	166.38%	166.38%	166.38%	100.00%	100.00%	-
Div Payout %	54.75%	38.00%	19.46%	28.94%	35.12%	23.09%	56.33%	-
YoY %	44.08%	95.27%	-32.76%	-17.60%	52.10%	-59.01%	-	-
Horiz. %	97.20%	67.46%	34.55%	51.38%	62.35%	40.99%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	129,741	121,266	118,722	113,445	112,042	124,478	113,417	9.35%
YoY %	6.99%	2.14%	4.65%	1.25%	-9.99%	9.75%	-	-
Horiz. %	114.39%	106.92%	104.68%	100.02%	98.79%	109.75%	100.00%	-
NOSH	64,870	64,848	64,875	64,826	64,764	64,832	64,810	0.06%
YoY %	0.03%	-0.04%	0.08%	0.10%	-0.10%	0.03%	-	-
Horiz. %	100.09%	100.06%	100.10%	100.02%	99.93%	100.03%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	74.01%	83.34%	83.47%	61.70%	55.43%	53.12%	25.21%	-
YoY %	-11.20%	-0.16%	35.28%	11.31%	4.35%	110.71%	-	-
Horiz. %	293.57%	330.58%	331.10%	244.74%	219.87%	210.71%	100.00%	-
ROE	11.94%	11.14%	10.09%	7.10%	5.92%	4.88%	2.19%	-
YoY %	7.18%	10.41%	42.11%	19.93%	21.31%	122.83%	-	-
Horiz. %	545.21%	508.68%	460.73%	324.20%	270.32%	222.83%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	32.27	24.99	22.13	20.14	18.49	17.62	15.22	64.81%
YoY %	29.13%	12.92%	9.88%	8.92%	4.94%	15.77%	-	-
Horiz. %	212.02%	164.19%	145.40%	132.33%	121.48%	115.77%	100.00%	-
EPS	23.89	20.83	18.47	12.43	10.25	9.36	3.84	237.14%
YoY %	14.69%	12.78%	48.59%	21.27%	9.51%	143.75%	-	-
Horiz. %	622.14%	542.45%	480.99%	323.70%	266.93%	243.75%	100.00%	-
DPS	13.08	7.92	3.60	3.60	3.60	2.16	2.16	231.13%
YoY %	65.15%	120.00%	0.00%	0.00%	66.67%	0.00%	-	-
Horiz. %	605.56%	366.67%	166.67%	166.67%	166.67%	100.00%	100.00%	-
NAPS	2.00	1.87	1.83	1.75	1.73	1.92	1.75	9.28%
YoY %	6.95%	2.19%	4.57%	1.16%	-9.90%	9.71%	-	-
Horiz. %	114.29%	106.86%	104.57%	100.00%	98.86%	109.71%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 64,826
RPS	32.28	24.99	22.14	20.14	18.47	17.62	15.21	64.92%
YoY %	29.17%	12.87%	9.93%	9.04%	4.82%	15.84%	-	-
Horiz. %	212.23%	164.30%	145.56%	132.41%	121.43%	115.84%	100.00%	-
EPS	23.89	20.83	18.48	12.42	10.24	9.36	3.83	237.72%
YoY %	14.69%	12.72%	48.79%	21.29%	9.40%	144.39%	-	-
Horiz. %	623.76%	543.86%	482.51%	324.28%	267.36%	244.39%	100.00%	-
DPS	13.08	7.92	3.60	3.60	3.60	2.16	2.16	231.13%
YoY %	65.15%	120.00%	0.00%	0.00%	66.67%	0.00%	-	-
Horiz. %	605.56%	366.67%	166.67%	166.67%	166.67%	100.00%	100.00%	-
NAPS	2.0006	1.8699	1.8307	1.7493	1.7277	1.9195	1.7489	9.35%
YoY %	6.99%	2.14%	4.65%	1.25%	-9.99%	9.75%	-	-
Horiz. %	114.39%	106.92%	104.68%	100.02%	98.79%	109.75%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	2.29	1.85	1.95	1.90	1.88	1.70	1.62	-
P/RPS	7.10	7.40	8.81	9.43	10.17	9.65	10.64	-23.58%
YoY %	-4.05%	-16.00%	-6.57%	-7.28%	5.39%	-9.30%	-	-
Horiz. %	66.73%	69.55%	82.80%	88.63%	95.58%	90.70%	100.00%	-
P/EPS	9.59	8.88	10.56	15.29	18.34	18.16	42.22	-62.67%
YoY %	8.00%	-15.91%	-30.94%	-16.63%	0.99%	-56.99%	-	-
Horiz. %	22.71%	21.03%	25.01%	36.22%	43.44%	43.01%	100.00%	-
EY	10.43	11.26	9.47	6.54	5.45	5.51	2.37	167.82%
YoY %	-7.37%	18.90%	44.80%	20.00%	-1.09%	132.49%	-	-
Horiz. %	440.08%	475.11%	399.58%	275.95%	229.96%	232.49%	100.00%	-
DY	5.71	4.28	1.85	1.89	1.91	1.27	1.33	163.45%
YoY %	33.41%	131.35%	-2.12%	-1.05%	50.39%	-4.51%	-	-
Horiz. %	429.32%	321.80%	139.10%	142.11%	143.61%	95.49%	100.00%	-
P/NAPS	1.15	0.99	1.07	1.09	1.09	0.89	0.93	15.16%
YoY %	16.16%	-7.48%	-1.83%	0.00%	22.47%	-4.30%	-	-
Horiz. %	123.66%	106.45%	115.05%	117.20%	117.20%	95.70%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	26/02/08	23/11/07	23/08/07	11/06/07	26/02/07	30/11/06	28/08/06	-
Price	2.50	2.00	1.88	1.91	1.98	1.84	1.76	-
P/RPS	7.75	8.00	8.50	9.48	10.71	10.44	11.56	-23.34%
YoY %	-3.12%	-5.88%	-10.34%	-11.48%	2.59%	-9.69%	-	-
Horiz. %	67.04%	69.20%	73.53%	82.01%	92.65%	90.31%	100.00%	-
P/EPS	10.47	9.60	10.18	15.37	19.32	19.66	45.86	-62.54%
YoY %	9.06%	-5.70%	-33.77%	-20.45%	-1.73%	-57.13%	-	-
Horiz. %	22.83%	20.93%	22.20%	33.52%	42.13%	42.87%	100.00%	-
EY	9.55	10.42	9.82	6.51	5.18	5.09	2.18	167.01%
YoY %	-8.35%	6.11%	50.84%	25.68%	1.77%	133.49%	-	-
Horiz. %	438.07%	477.98%	450.46%	298.62%	237.61%	233.49%	100.00%	-
DY	5.23	3.96	1.91	1.88	1.82	1.17	1.23	161.76%
YoY %	32.07%	107.33%	1.60%	3.30%	55.56%	-4.88%	-	-
Horiz. %	425.20%	321.95%	155.28%	152.85%	147.97%	95.12%	100.00%	-
P/NAPS	1.25	1.07	1.03	1.09	1.14	0.96	1.01	15.22%
YoY %	16.82%	3.88%	-5.50%	-4.39%	18.75%	-4.95%	-	-
Horiz. %	123.76%	105.94%	101.98%	107.92%	112.87%	95.05%	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