[TM] QoQ TTM Result on 30-Sep-2004 [#3]

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
TTM Result
Revenue	13,487,508	13,408,743	13,250,900	12,985,804	13,008,052	12,715,408	11,796,350	9.35%
YoY %	0.59%	1.19%	2.04%	-0.17%	2.30%	7.79%	-	-
Horiz. %	114.34%	113.67%	112.33%	110.08%	110.27%	107.79%	100.00%	-
PBT	2,500,042	2,999,696	3,172,839	2,740,365	2,674,352	2,085,363	1,810,452	24.02%
YoY %	-16.66%	-5.46%	15.78%	2.47%	28.24%	15.18%	-	-
Horiz. %	138.09%	165.69%	175.25%	151.36%	147.72%	115.18%	100.00%	-
Tax	-525,121	-518,892	-559,379	-451,345	-382,117	-467,416	-420,038	16.06%
YoY %	-1.20%	7.24%	-23.94%	-18.12%	18.25%	-11.28%	-	-
Horiz. %	125.02%	123.53%	133.17%	107.45%	90.97%	111.28%	100.00%	-
NP	1,974,921	2,480,804	2,613,460	2,289,020	2,292,235	1,617,947	1,390,414	26.38%
YoY %	-20.39%	-5.08%	14.17%	-0.14%	41.68%	16.36%	-	-
Horiz. %	142.04%	178.42%	187.96%	164.63%	164.86%	116.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,954,788	2,480,804	2,613,460	2,289,020	2,292,235	1,617,947	1,390,414	25.52%
YoY %	-21.20%	-5.08%	14.17%	-0.14%	41.68%	16.36%	-	-
Horiz. %	140.59%	178.42%	187.96%	164.63%	164.86%	116.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.00%	17.30%	17.63%	16.47%	14.29%	22.41%	23.20%	-
YoY %	21.39%	-1.87%	7.04%	15.26%	-36.23%	-3.41%	-	-
Horiz. %	90.52%	74.57%	75.99%	70.99%	61.59%	96.59%	100.00%	-
Total Cost	11,512,587	10,927,939	10,637,440	10,696,784	10,715,817	11,097,461	10,405,936	6.97%
YoY %	5.35%	2.73%	-0.55%	-0.18%	-3.44%	6.65%	-	-
Horiz. %	110.63%	105.02%	102.22%	102.80%	102.98%	106.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	14,408,436	14,804,919	15,359,846	14,483,340	14,347,411	13,660,595	12,606,204	9.32%
YoY %	-2.68%	-3.61%	6.05%	0.95%	5.03%	8.36%	-	-
Horiz. %	114.30%	117.44%	121.84%	114.89%	113.81%	108.36%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Dividend
Div	1,013,776	1,009,661	1,009,661	978,939	978,939	644,851	644,851	35.24%
YoY %	0.41%	0.00%	3.14%	0.00%	51.81%	0.00%	-	-
Horiz. %	157.21%	156.57%	156.57%	151.81%	151.81%	100.00%	100.00%	-
Div Payout %	51.86%	40.70%	38.63%	42.77%	42.71%	39.86%	46.38%	-
YoY %	27.42%	5.36%	-9.68%	0.14%	7.15%	-14.06%	-	-
Horiz. %	111.82%	87.75%	83.29%	92.22%	92.09%	85.94%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Equity
Net Worth	14,408,436	14,804,919	15,359,846	14,483,340	14,347,411	13,660,595	12,606,204	9.32%
YoY %	-2.68%	-3.61%	6.05%	0.95%	5.03%	8.36%	-	-
Horiz. %	114.30%	117.44%	121.84%	114.89%	113.81%	108.36%	100.00%	-
NOSH	3,382,023	3,373,648	3,377,868	3,367,122	3,340,880	3,293,058	3,224,258	3.23%
YoY %	0.25%	-0.12%	0.32%	0.79%	1.45%	2.13%	-	-
Horiz. %	104.89%	104.63%	104.76%	104.43%	103.62%	102.13%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Ratio Analysis
NP Margin	14.64%	18.50%	19.72%	17.63%	17.62%	12.72%	11.79%	-
YoY %	-20.86%	-6.19%	11.85%	0.06%	38.52%	7.89%	-	-
Horiz. %	124.17%	156.91%	167.26%	149.53%	149.45%	107.89%	100.00%	-
ROE	13.57%	16.76%	17.01%	15.80%	15.98%	11.84%	11.03%	-
YoY %	-19.03%	-1.47%	7.66%	-1.13%	34.97%	7.34%	-	-
Horiz. %	123.03%	151.95%	154.22%	143.25%	144.88%	107.34%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Per Share
RPS	398.80	397.46	392.29	385.66	389.36	386.13	365.86	5.92%
YoY %	0.34%	1.32%	1.72%	-0.95%	0.84%	5.54%	-	-
Horiz. %	109.00%	108.64%	107.22%	105.41%	106.42%	105.54%	100.00%	-
EPS	57.80	73.53	77.37	67.98	68.61	49.13	43.12	21.59%
YoY %	-21.39%	-4.96%	13.81%	-0.92%	39.65%	13.94%	-	-
Horiz. %	134.04%	170.52%	179.43%	157.65%	159.11%	113.94%	100.00%	-
DPS	30.00	30.00	29.89	29.07	29.30	19.58	20.00	31.06%
YoY %	0.00%	0.37%	2.82%	-0.78%	49.64%	-2.10%	-	-
Horiz. %	150.00%	150.00%	149.45%	145.35%	146.50%	97.90%	100.00%	-
NAPS	4.2603	4.3884	4.5472	4.3014	4.2945	4.1483	3.9098	5.89%
YoY %	-2.92%	-3.49%	5.71%	0.16%	3.52%	6.10%	-	-
Horiz. %	108.96%	112.24%	116.30%	110.02%	109.84%	106.10%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 3,367,122
RPS	351.45	349.39	345.28	338.37	338.95	331.33	307.38	9.35%
YoY %	0.59%	1.19%	2.04%	-0.17%	2.30%	7.79%	-	-
Horiz. %	114.34%	113.67%	112.33%	110.08%	110.27%	107.79%	100.00%	-
EPS	50.94	64.64	68.10	59.65	59.73	42.16	36.23	25.53%
YoY %	-21.19%	-5.08%	14.17%	-0.13%	41.67%	16.37%	-	-
Horiz. %	140.60%	178.42%	187.97%	164.64%	164.86%	116.37%	100.00%	-
DPS	26.42	26.31	26.31	25.51	25.51	16.80	16.80	35.27%
YoY %	0.42%	0.00%	3.14%	0.00%	51.85%	0.00%	-	-
Horiz. %	157.26%	156.61%	156.61%	151.85%	151.85%	100.00%	100.00%	-
NAPS	3.7544	3.8578	4.0024	3.774	3.7385	3.5596	3.2848	9.32%
YoY %	-2.68%	-3.61%	6.05%	0.95%	5.03%	8.37%	-	-
Horiz. %	114.30%	117.44%	121.85%	114.89%	113.81%	108.37%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	-
Price	5.00	4.88	5.80	5.60	5.15	5.15	4.20	-
P/RPS	1.25	1.23	1.48	1.45	1.32	1.33	1.15	5.72%
YoY %	1.63%	-16.89%	2.07%	9.85%	-0.75%	15.65%	-	-
Horiz. %	108.70%	106.96%	128.70%	126.09%	114.78%	115.65%	100.00%	-
P/EPS	8.65	6.64	7.50	8.24	7.51	10.48	9.74	-7.61%
YoY %	30.27%	-11.47%	-8.98%	9.72%	-28.34%	7.60%	-	-
Horiz. %	88.81%	68.17%	77.00%	84.60%	77.10%	107.60%	100.00%	-
EY	11.56	15.07	13.34	12.14	13.32	9.54	10.27	8.21%
YoY %	-23.29%	12.97%	9.88%	-8.86%	39.62%	-7.11%	-	-
Horiz. %	112.56%	146.74%	129.89%	118.21%	129.70%	92.89%	100.00%	-
DY	6.00	6.15	5.15	5.19	5.69	3.80	4.76	16.70%
YoY %	-2.44%	19.42%	-0.77%	-8.79%	49.74%	-20.17%	-	-
Horiz. %	126.05%	129.20%	108.19%	109.03%	119.54%	79.83%	100.00%	-
P/NAPS	1.17	1.11	1.28	1.30	1.20	1.24	1.07	6.14%
YoY %	5.41%	-13.28%	-1.54%	8.33%	-3.23%	15.89%	-	-
Horiz. %	109.35%	103.74%	119.63%	121.50%	112.15%	115.89%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	25/08/05	31/05/05	24/02/05	30/11/04	24/08/04	26/05/04	26/02/04	-
Price	5.50	4.90	5.30	6.00	5.05	4.75	5.25	-
P/RPS	1.38	1.23	1.35	1.56	1.30	1.23	1.43	-2.34%
YoY %	12.20%	-8.89%	-13.46%	20.00%	5.69%	-13.99%	-	-
Horiz. %	96.50%	86.01%	94.41%	109.09%	90.91%	86.01%	100.00%	-
P/EPS	9.52	6.66	6.85	8.83	7.36	9.67	12.17	-15.11%
YoY %	42.94%	-2.77%	-22.42%	19.97%	-23.89%	-20.54%	-	-
Horiz. %	78.23%	54.72%	56.29%	72.56%	60.48%	79.46%	100.00%	-
EY	10.51	15.01	14.60	11.33	13.59	10.34	8.21	17.91%
YoY %	-29.98%	2.81%	28.86%	-16.63%	31.43%	25.94%	-	-
Horiz. %	128.01%	182.83%	177.83%	138.00%	165.53%	125.94%	100.00%	-
DY	5.45	6.12	5.64	4.85	5.80	4.12	3.81	26.98%
YoY %	-10.95%	8.51%	16.29%	-16.38%	40.78%	8.14%	-	-
Horiz. %	143.04%	160.63%	148.03%	127.30%	152.23%	108.14%	100.00%	-
P/NAPS	1.29	1.12	1.17	1.39	1.18	1.15	1.34	-2.50%
YoY %	15.18%	-4.27%	-15.83%	17.80%	2.61%	-14.18%	-	-
Horiz. %	96.27%	83.58%	87.31%	103.73%	88.06%	85.82%	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