[JAVA] QoQ TTM Result on 31-Dec-2007 [#2]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	231,843	259,197	280,584	301,443	305,367	313,824	333,895	-21.53%
YoY %	-10.55%	-7.62%	-6.92%	-1.29%	-2.69%	-6.01%	-	-
Horiz. %	69.44%	77.63%	84.03%	90.28%	91.46%	93.99%	100.00%	-
PBT	11,650	17,159	25,829	38,503	61,654	72,593	75,937	-71.24%
YoY %	-32.11%	-33.57%	-32.92%	-37.55%	-15.07%	-4.40%	-	-
Horiz. %	15.34%	22.60%	34.01%	50.70%	81.19%	95.60%	100.00%	-
Tax	116	286	359	414	408	291	-429	-
YoY %	-59.44%	-20.33%	-13.29%	1.47%	40.21%	167.83%	-	-
Horiz. %	-27.04%	-66.67%	-83.68%	-96.50%	-95.10%	-67.83%	100.00%	-
NP	11,766	17,445	26,188	38,917	62,062	72,884	75,508	-70.94%
YoY %	-32.55%	-33.39%	-32.71%	-37.29%	-14.85%	-3.48%	-	-
Horiz. %	15.58%	23.10%	34.68%	51.54%	82.19%	96.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,771	17,449	26,192	38,921	62,062	72,884	75,477	-70.92%
YoY %	-32.54%	-33.38%	-32.70%	-37.29%	-14.85%	-3.44%	-	-
Horiz. %	15.60%	23.12%	34.70%	51.57%	82.23%	96.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-1.00%	-1.67%	-1.39%	-1.08%	-0.66%	-0.40%	0.56%	-
YoY %	40.12%	-20.14%	-28.70%	-63.64%	-65.00%	-171.43%	-	-
Horiz. %	-178.57%	-298.21%	-248.21%	-192.86%	-117.86%	-71.43%	100.00%	-
Total Cost	220,077	241,752	254,396	262,526	243,305	240,940	258,387	-10.12%
YoY %	-8.97%	-4.97%	-3.10%	7.90%	0.98%	-6.75%	-	-
Horiz. %	85.17%	93.56%	98.46%	101.60%	94.16%	93.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	242,419	239,116	229,140	233,117	245,455	237,429	160,542	31.52%
YoY %	1.38%	4.35%	-1.71%	-5.03%	3.38%	47.89%	-	-
Horiz. %	151.00%	148.94%	142.73%	145.21%	152.89%	147.89%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	6,064	6,064	14,932	14,932	14,932	14,932	4,332	25.05%
YoY %	0.00%	-59.39%	0.00%	0.00%	0.00%	244.69%	-	-
Horiz. %	139.98%	139.98%	344.69%	344.69%	344.69%	344.69%	100.00%	-
Div Payout %	51.52%	34.76%	57.01%	38.37%	24.06%	20.49%	5.74%	-
YoY %	48.22%	-39.03%	48.58%	59.48%	17.42%	256.97%	-	-
Horiz. %	897.56%	605.57%	993.21%	668.47%	419.16%	356.97%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	242,419	239,116	229,140	233,117	245,455	237,429	160,542	31.52%
YoY %	1.38%	4.35%	-1.71%	-5.03%	3.38%	47.89%	-	-
Horiz. %	151.00%	148.94%	142.73%	145.21%	152.89%	147.89%	100.00%	-
NOSH	175,666	173,272	167,255	161,887	152,456	149,326	145,947	13.11%
YoY %	1.38%	3.60%	3.32%	6.19%	2.10%	2.32%	-	-
Horiz. %	120.36%	118.72%	114.60%	110.92%	104.46%	102.32%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	5.07%	6.73%	9.33%	12.91%	20.32%	23.22%	22.61%	-
YoY %	-24.67%	-27.87%	-27.73%	-36.47%	-12.49%	2.70%	-	-
Horiz. %	22.42%	29.77%	41.26%	57.10%	89.87%	102.70%	100.00%	-
ROE	4.86%	7.30%	11.43%	16.70%	25.28%	30.70%	47.01%	-
YoY %	-33.42%	-36.13%	-31.56%	-33.94%	-17.65%	-34.69%	-	-
Horiz. %	10.34%	15.53%	24.31%	35.52%	53.78%	65.31%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	131.98	149.59	167.76	186.21	200.30	210.16	228.78	-30.63%
YoY %	-11.77%	-10.83%	-9.91%	-7.03%	-4.69%	-8.14%	-	-
Horiz. %	57.69%	65.39%	73.33%	81.39%	87.55%	91.86%	100.00%	-
EPS	6.70	10.07	15.66	24.04	40.71	48.81	51.72	-74.30%
YoY %	-33.47%	-35.70%	-34.86%	-40.95%	-16.59%	-5.63%	-	-
Horiz. %	12.95%	19.47%	30.28%	46.48%	78.71%	94.37%	100.00%	-
DPS	3.45	3.50	8.93	9.22	9.79	10.00	2.97	10.47%
YoY %	-1.43%	-60.81%	-3.15%	-5.82%	-2.10%	236.70%	-	-
Horiz. %	116.16%	117.85%	300.67%	310.44%	329.63%	336.70%	100.00%	-
NAPS	1.38	1.38	1.37	1.44	1.61	1.59	1.10	16.27%
YoY %	0.00%	0.73%	-4.86%	-10.56%	1.26%	44.55%	-	-
Horiz. %	125.45%	125.45%	124.55%	130.91%	146.36%	144.55%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 161,887
RPS	133.71	149.48	161.82	173.85	176.11	180.99	192.56	-21.53%
YoY %	-10.55%	-7.63%	-6.92%	-1.28%	-2.70%	-6.01%	-	-
Horiz. %	69.44%	77.63%	84.04%	90.28%	91.46%	93.99%	100.00%	-
EPS	6.79	10.06	15.11	22.45	35.79	42.03	43.53	-70.92%
YoY %	-32.50%	-33.42%	-32.69%	-37.27%	-14.85%	-3.45%	-	-
Horiz. %	15.60%	23.11%	34.71%	51.57%	82.22%	96.55%	100.00%	-
DPS	3.50	3.50	8.61	8.61	8.61	8.61	2.50	25.06%
YoY %	0.00%	-59.35%	0.00%	0.00%	0.00%	244.40%	-	-
Horiz. %	140.00%	140.00%	344.40%	344.40%	344.40%	344.40%	100.00%	-
NAPS	1.3981	1.379	1.3215	1.3444	1.4156	1.3693	0.9259	31.51%
YoY %	1.39%	4.35%	-1.70%	-5.03%	3.38%	47.89%	-	-
Horiz. %	151.00%	148.94%	142.73%	145.20%	152.89%	147.89%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	0.74	1.58	1.55	1.69	2.52	2.78	3.20	-
P/RPS	0.56	1.06	0.92	0.91	1.26	1.32	1.40	-45.62%
YoY %	-47.17%	15.22%	1.10%	-27.78%	-4.55%	-5.71%	-	-
Horiz. %	40.00%	75.71%	65.71%	65.00%	90.00%	94.29%	100.00%	-
P/EPS	11.04	15.69	9.90	7.03	6.19	5.70	6.19	46.91%
YoY %	-29.64%	58.48%	40.83%	13.57%	8.60%	-7.92%	-	-
Horiz. %	178.35%	253.47%	159.94%	113.57%	100.00%	92.08%	100.00%	-
EY	9.06	6.37	10.10	14.23	16.15	17.56	16.16	-31.93%
YoY %	42.23%	-36.93%	-29.02%	-11.89%	-8.03%	8.66%	-	-
Horiz. %	56.06%	39.42%	62.50%	88.06%	99.94%	108.66%	100.00%	-
DY	4.67	2.22	5.76	5.46	3.89	3.60	0.93	192.37%
YoY %	110.36%	-61.46%	5.49%	40.36%	8.06%	287.10%	-	-
Horiz. %	502.15%	238.71%	619.35%	587.10%	418.28%	387.10%	100.00%	-
P/NAPS	0.54	1.14	1.13	1.17	1.57	1.75	2.91	-67.36%
YoY %	-52.63%	0.88%	-3.42%	-25.48%	-10.29%	-39.86%	-	-
Horiz. %	18.56%	39.18%	38.83%	40.21%	53.95%	60.14%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	26/11/08	29/08/08	30/05/08	28/02/08	30/11/07	03/09/07	31/05/07	-
Price	0.44	1.30	1.86	1.50	2.02	2.67	2.98	-
P/RPS	0.33	0.87	1.11	0.81	1.01	1.27	1.30	-59.80%
YoY %	-62.07%	-21.62%	37.04%	-19.80%	-20.47%	-2.31%	-	-
Horiz. %	25.38%	66.92%	85.38%	62.31%	77.69%	97.69%	100.00%	-
P/EPS	6.57	12.91	11.88	6.24	4.96	5.47	5.76	9.14%
YoY %	-49.11%	8.67%	90.38%	25.81%	-9.32%	-5.03%	-	-
Horiz. %	114.06%	224.13%	206.25%	108.33%	86.11%	94.97%	100.00%	-
EY	15.23	7.75	8.42	16.03	20.15	18.28	17.35	-8.29%
YoY %	96.52%	-7.96%	-47.47%	-20.45%	10.23%	5.36%	-	-
Horiz. %	87.78%	44.67%	48.53%	92.39%	116.14%	105.36%	100.00%	-
DY	7.85	2.69	4.80	6.15	4.85	3.75	1.00	293.50%
YoY %	191.82%	-43.96%	-21.95%	26.80%	29.33%	275.00%	-	-
Horiz. %	785.00%	269.00%	480.00%	615.00%	485.00%	375.00%	100.00%	-
P/NAPS	0.32	0.94	1.36	1.04	1.25	1.68	2.71	-75.83%
YoY %	-65.96%	-30.88%	30.77%	-16.80%	-25.60%	-38.01%	-	-
Horiz. %	11.81%	34.69%	50.18%	38.38%	46.13%	61.99%	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