[RVIEW] QoQ TTM Result on 31-Mar-2008 [#1]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	26,283	29,628	29,433	25,939	20,936	16,208	14,356	49.38%
YoY %	-11.29%	0.66%	13.47%	23.90%	29.17%	12.90%	-	-
Horiz. %	183.08%	206.38%	205.02%	180.68%	145.83%	112.90%	100.00%	-
PBT	16,286	21,716	24,262	23,220	19,482	17,016	14,828	6.42%
YoY %	-25.00%	-10.49%	4.49%	19.19%	14.49%	14.76%	-	-
Horiz. %	109.83%	146.45%	163.62%	156.60%	131.39%	114.76%	100.00%	-
Tax	-4,290	-5,111	-5,058	-3,942	-3,987	-3,508	-2,845	31.33%
YoY %	16.06%	-1.05%	-28.31%	1.13%	-13.65%	-23.30%	-	-
Horiz. %	150.79%	179.65%	177.79%	138.56%	140.14%	123.30%	100.00%	-
NP	11,996	16,605	19,204	19,278	15,495	13,508	11,983	0.07%
YoY %	-27.76%	-13.53%	-0.38%	24.41%	14.71%	12.73%	-	-
Horiz. %	100.11%	138.57%	160.26%	160.88%	129.31%	112.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,996	16,605	19,204	19,278	15,495	13,508	11,983	0.07%
YoY %	-27.76%	-13.53%	-0.38%	24.41%	14.71%	12.73%	-	-
Horiz. %	100.11%	138.57%	160.26%	160.88%	129.31%	112.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.34%	23.54%	20.85%	16.98%	20.47%	20.62%	19.19%	-
YoY %	11.89%	12.90%	22.79%	-17.05%	-0.73%	7.45%	-	-
Horiz. %	137.26%	122.67%	108.65%	88.48%	106.67%	107.45%	100.00%	-
Total Cost	14,287	13,023	10,229	6,661	5,441	2,700	2,373	229.15%
YoY %	9.71%	27.31%	53.57%	22.42%	101.52%	13.78%	-	-
Horiz. %	602.06%	548.80%	431.06%	280.70%	229.29%	113.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	18,252,001	162,842	159,507	158,929	129,741	121,266	118,722	2726.35%
YoY %	11,108.41%	2.09%	0.36%	22.50%	6.99%	2.14%	-	-
Horiz. %	15,373.73%	137.16%	134.35%	133.87%	109.28%	102.14%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	683,003	13,361	12,322	8,484	8,484	5,132	2,331	4236.22%
YoY %	5,011.92%	8.43%	45.24%	0.00%	65.32%	120.16%	-	-
Horiz. %	29,300.86%	573.19%	528.61%	363.96%	363.96%	220.16%	100.00%	-
Div Payout %	5,693.59%	80.47%	64.17%	44.01%	54.75%	38.00%	19.46%	-
YoY %	6,975.42%	25.40%	45.81%	-19.62%	44.08%	95.27%	-	-
Horiz. %	29,257.91%	413.51%	329.75%	226.16%	281.35%	195.27%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	18,252,001	162,842	159,507	158,929	129,741	121,266	118,722	2726.35%
YoY %	11,108.41%	2.09%	0.36%	22.50%	6.99%	2.14%	-	-
Horiz. %	15,373.73%	137.16%	134.35%	133.87%	109.28%	102.14%	100.00%	-
NOSH	7,605,000	64,877	64,840	64,869	64,870	64,848	64,875	2260.90%
YoY %	11,622.18%	0.06%	-0.04%	-0.00%	0.03%	-0.04%	-	-
Horiz. %	11,722.54%	100.00%	99.95%	99.99%	99.99%	99.96%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	45.64%	56.04%	65.25%	74.32%	74.01%	83.34%	83.47%	-
YoY %	-18.56%	-14.11%	-12.20%	0.42%	-11.20%	-0.16%	-	-
Horiz. %	54.68%	67.14%	78.17%	89.04%	88.67%	99.84%	100.00%	-
ROE	0.07%	10.20%	12.04%	12.13%	11.94%	11.14%	10.09%	-
YoY %	-99.31%	-15.28%	-0.74%	1.59%	7.18%	10.41%	-	-
Horiz. %	0.69%	101.09%	119.33%	120.22%	118.33%	110.41%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	0.35	45.67	45.39	39.99	32.27	24.99	22.13	-93.61%
YoY %	-99.23%	0.62%	13.50%	23.92%	29.13%	12.92%	-	-
Horiz. %	1.58%	206.37%	205.11%	180.70%	145.82%	112.92%	100.00%	-
EPS	0.16	25.59	29.62	29.72	23.89	20.83	18.47	-95.72%
YoY %	-99.37%	-13.61%	-0.34%	24.40%	14.69%	12.78%	-	-
Horiz. %	0.87%	138.55%	160.37%	160.91%	129.34%	112.78%	100.00%	-
DPS	8.98	20.60	19.00	13.08	13.08	7.92	3.60	83.41%
YoY %	-56.41%	8.42%	45.26%	0.00%	65.15%	120.00%	-	-
Horiz. %	249.44%	572.22%	527.78%	363.33%	363.33%	220.00%	100.00%	-
NAPS	2.40	2.51	2.46	2.45	2.00	1.87	1.83	19.71%
YoY %	-4.38%	2.03%	0.41%	22.50%	6.95%	2.19%	-	-
Horiz. %	131.15%	137.16%	134.43%	133.88%	109.29%	102.19%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 64,869
RPS	40.53	45.69	45.39	40.00	32.28	24.99	22.14	49.37%
YoY %	-11.29%	0.66%	13.47%	23.92%	29.17%	12.87%	-	-
Horiz. %	183.06%	206.37%	205.01%	180.67%	145.80%	112.87%	100.00%	-
EPS	18.50	25.61	29.61	29.73	23.89	20.83	18.48	0.07%
YoY %	-27.76%	-13.51%	-0.40%	24.45%	14.69%	12.72%	-	-
Horiz. %	100.11%	138.58%	160.23%	160.88%	129.27%	112.72%	100.00%	-
DPS	1,053.20	20.60	19.00	13.08	13.08	7.92	3.60	4231.77%
YoY %	5,012.62%	8.42%	45.26%	0.00%	65.15%	120.00%	-	-
Horiz. %	29,255.56%	572.22%	527.78%	363.33%	363.33%	220.00%	100.00%	-
NAPS	281.4476	2.511	2.4596	2.4507	2.0006	1.8699	1.8307	2726.35%
YoY %	11,108.59%	2.09%	0.36%	22.50%	6.99%	2.14%	-	-
Horiz. %	15,373.77%	137.16%	134.35%	133.87%	109.28%	102.14%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	1.61	2.10	2.46	2.40	2.29	1.85	1.95	-
P/RPS	465.85	4.60	5.42	6.00	7.10	7.40	8.81	1291.95%
YoY %	10,027.17%	-15.13%	-9.67%	-15.49%	-4.05%	-16.00%	-	-
Horiz. %	5,287.74%	52.21%	61.52%	68.10%	80.59%	84.00%	100.00%	-
P/EPS	1,020.68	8.20	8.31	8.08	9.59	8.88	10.56	1977.15%
YoY %	12,347.32%	-1.32%	2.85%	-15.75%	8.00%	-15.91%	-	-
Horiz. %	9,665.53%	77.65%	78.69%	76.52%	90.81%	84.09%	100.00%	-
EY	0.10	12.19	12.04	12.38	10.43	11.26	9.47	-95.11%
YoY %	-99.18%	1.25%	-2.75%	18.70%	-7.37%	18.90%	-	-
Horiz. %	1.06%	128.72%	127.14%	130.73%	110.14%	118.90%	100.00%	-
DY	5.58	9.81	7.72	5.45	5.71	4.28	1.85	108.06%
YoY %	-43.12%	27.07%	41.65%	-4.55%	33.41%	131.35%	-	-
Horiz. %	301.62%	530.27%	417.30%	294.59%	308.65%	231.35%	100.00%	-
P/NAPS	0.67	0.84	1.00	0.98	1.15	0.99	1.07	-26.70%
YoY %	-20.24%	-16.00%	2.04%	-14.78%	16.16%	-7.48%	-	-
Horiz. %	62.62%	78.50%	93.46%	91.59%	107.48%	92.52%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	27/02/09	29/10/08	28/07/08	25/04/08	26/02/08	23/11/07	23/08/07	-
Price	1.80	1.48	2.30	2.45	2.50	2.00	1.88	-
P/RPS	520.83	3.24	5.07	6.13	7.75	8.00	8.50	1434.97%
YoY %	15,975.00%	-36.09%	-17.29%	-20.90%	-3.12%	-5.88%	-	-
Horiz. %	6,127.41%	38.12%	59.65%	72.12%	91.18%	94.12%	100.00%	-
P/EPS	1,141.13	5.78	7.77	8.24	10.47	9.60	10.18	2191.82%
YoY %	19,642.73%	-25.61%	-5.70%	-21.30%	9.06%	-5.70%	-	-
Horiz. %	11,209.53%	56.78%	76.33%	80.94%	102.85%	94.30%	100.00%	-
EY	0.09	17.29	12.88	12.13	9.55	10.42	9.82	-95.55%
YoY %	-99.48%	34.24%	6.18%	27.02%	-8.35%	6.11%	-	-
Horiz. %	0.92%	176.07%	131.16%	123.52%	97.25%	106.11%	100.00%	-
DY	4.99	13.92	8.26	5.34	5.23	3.96	1.91	89.13%
YoY %	-64.15%	68.52%	54.68%	2.10%	32.07%	107.33%	-	-
Horiz. %	261.26%	728.80%	432.46%	279.58%	273.82%	207.33%	100.00%	-
P/NAPS	0.75	0.59	0.93	1.00	1.25	1.07	1.03	-18.98%
YoY %	27.12%	-36.56%	-7.00%	-20.00%	16.82%	3.88%	-	-
Horiz. %	72.82%	57.28%	90.29%	97.09%	121.36%	103.88%	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