[AMFIRST] QoQ TTM Result on 31-Mar-2009 [#4]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	97,102	95,924	94,212	93,080	83,702	75,416	67,553	27.28%
YoY %	1.23%	1.82%	1.22%	11.20%	10.99%	11.64%	-	-
Horiz. %	143.74%	142.00%	139.46%	137.79%	123.91%	111.64%	100.00%	-
PBT	182,251	181,688	180,046	179,071	35,066	34,078	33,423	208.84%
YoY %	0.31%	0.91%	0.54%	410.67%	2.90%	1.96%	-	-
Horiz. %	545.29%	543.60%	538.69%	535.77%	104.92%	101.96%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	182,251	181,688	180,046	179,071	35,066	34,078	33,423	208.84%
YoY %	0.31%	0.91%	0.54%	410.67%	2.90%	1.96%	-	-
Horiz. %	545.29%	543.60%	538.69%	535.77%	104.92%	101.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	182,251	181,688	180,046	179,071	35,066	34,078	33,423	208.84%
YoY %	0.31%	0.91%	0.54%	410.67%	2.90%	1.96%	-	-
Horiz. %	545.29%	543.60%	538.69%	535.77%	104.92%	101.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	-85,149	-85,764	-85,834	-85,991	48,636	41,338	34,130	-
YoY %	0.72%	0.08%	0.18%	-276.81%	17.65%	21.12%	-	-
Horiz. %	-249.48%	-251.29%	-251.49%	-251.95%	142.50%	121.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	567,975	571,237	565,195	566,222	428,388	429,014	437,188	19.00%
YoY %	-0.57%	1.07%	-0.18%	32.18%	-0.15%	-1.87%	-	-
Horiz. %	129.92%	130.66%	129.28%	129.51%	97.99%	98.13%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	40,134	40,134	37,536	37,536	34,095	34,095	31,285	18.01%
YoY %	0.00%	6.92%	0.00%	10.09%	0.00%	8.98%	-	-
Horiz. %	128.29%	128.29%	119.98%	119.98%	108.98%	108.98%	100.00%	-
Div Payout %	22.02%	22.09%	20.85%	20.96%	97.23%	100.05%	93.60%	-
YoY %	-0.32%	5.95%	-0.52%	-78.44%	-2.82%	6.89%	-	-
Horiz. %	23.53%	23.60%	22.28%	22.39%	103.88%	106.89%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	567,975	571,237	565,195	566,222	428,388	429,014	437,188	19.00%
YoY %	-0.57%	1.07%	-0.18%	32.18%	-0.15%	-1.87%	-	-
Horiz. %	129.92%	130.66%	129.28%	129.51%	97.99%	98.13%	100.00%	-
NOSH	428,660	429,502	428,178	428,956	428,388	429,014	428,616	0.00%
YoY %	-0.20%	0.31%	-0.18%	0.13%	-0.15%	0.09%	-	-
Horiz. %	100.01%	100.21%	99.90%	100.08%	99.95%	100.09%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	187.69%	189.41%	191.11%	192.38%	41.89%	45.19%	49.48%	-
YoY %	-0.91%	-0.89%	-0.66%	359.25%	-7.30%	-8.67%	-	-
Horiz. %	379.32%	382.80%	386.24%	388.80%	84.66%	91.33%	100.00%	-
ROE	32.09%	31.81%	31.86%	31.63%	8.19%	7.94%	7.64%	-
YoY %	0.88%	-0.16%	0.73%	286.20%	3.15%	3.93%	-	-
Horiz. %	420.03%	416.36%	417.02%	414.01%	107.20%	103.93%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	22.65	22.33	22.00	21.70	19.54	17.58	15.76	27.26%
YoY %	1.43%	1.50%	1.38%	11.05%	11.15%	11.55%	-	-
Horiz. %	143.72%	141.69%	139.59%	137.69%	123.98%	111.55%	100.00%	-
EPS	42.52	42.30	42.05	41.75	8.19	7.94	7.80	208.78%
YoY %	0.52%	0.59%	0.72%	409.77%	3.15%	1.79%	-	-
Horiz. %	545.13%	542.31%	539.10%	535.26%	105.00%	101.79%	100.00%	-
DPS	9.35	9.35	8.75	8.75	7.95	7.95	7.30	17.88%
YoY %	0.00%	6.86%	0.00%	10.06%	0.00%	8.90%	-	-
Horiz. %	128.08%	128.08%	119.86%	119.86%	108.90%	108.90%	100.00%	-
NAPS	1.325	1.33	1.32	1.32	1.00	1.00	1.02	18.99%
YoY %	-0.38%	0.76%	0.00%	32.00%	0.00%	-1.96%	-	-
Horiz. %	129.90%	130.39%	129.41%	129.41%	98.04%	98.04%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 428,956
RPS	14.15	13.97	13.73	13.56	12.19	10.99	9.84	27.31%
YoY %	1.29%	1.75%	1.25%	11.24%	10.92%	11.69%	-	-
Horiz. %	143.80%	141.97%	139.53%	137.80%	123.88%	111.69%	100.00%	-
EPS	26.55	26.47	26.23	26.09	5.11	4.96	4.87	208.80%
YoY %	0.30%	0.91%	0.54%	410.57%	3.02%	1.85%	-	-
Horiz. %	545.17%	543.53%	538.60%	535.73%	104.93%	101.85%	100.00%	-
DPS	5.85	5.85	5.47	5.47	4.97	4.97	4.56	18.01%
YoY %	0.00%	6.95%	0.00%	10.06%	0.00%	8.99%	-	-
Horiz. %	128.29%	128.29%	119.96%	119.96%	108.99%	108.99%	100.00%	-
NAPS	0.8275	0.8322	0.8234	0.8249	0.6241	0.625	0.6369	19.01%
YoY %	-0.56%	1.07%	-0.18%	32.17%	-0.14%	-1.87%	-	-
Horiz. %	129.93%	130.66%	129.28%	129.52%	97.99%	98.13%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.04	1.04	0.89	0.85	0.80	0.88	0.88	-
P/RPS	4.59	4.66	4.04	3.92	4.09	5.01	5.58	-12.17%
YoY %	-1.50%	15.35%	3.06%	-4.16%	-18.36%	-10.22%	-	-
Horiz. %	82.26%	83.51%	72.40%	70.25%	73.30%	89.78%	100.00%	-
P/EPS	2.45	2.46	2.12	2.04	9.77	11.08	11.29	-63.78%
YoY %	-0.41%	16.04%	3.92%	-79.12%	-11.82%	-1.86%	-	-
Horiz. %	21.70%	21.79%	18.78%	18.07%	86.54%	98.14%	100.00%	-
EY	40.88	40.68	47.25	49.11	10.23	9.03	8.86	176.38%
YoY %	0.49%	-13.90%	-3.79%	380.06%	13.29%	1.92%	-	-
Horiz. %	461.40%	459.14%	533.30%	554.29%	115.46%	101.92%	100.00%	-
DY	8.99	8.99	9.83	10.29	9.94	9.03	8.30	5.45%
YoY %	0.00%	-8.55%	-4.47%	3.52%	10.08%	8.80%	-	-
Horiz. %	108.31%	108.31%	118.43%	123.98%	119.76%	108.80%	100.00%	-
P/NAPS	0.78	0.78	0.67	0.64	0.80	0.88	0.86	-6.28%
YoY %	0.00%	16.42%	4.69%	-20.00%	-9.09%	2.33%	-	-
Horiz. %	90.70%	90.70%	77.91%	74.42%	93.02%	102.33%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	18/01/10	10/11/09	24/08/09	08/05/09	16/02/09	05/11/08	06/08/08	-
Price	1.05	1.05	0.96	0.92	0.86	0.79	0.87	-
P/RPS	4.64	4.70	4.36	4.24	4.40	4.49	5.52	-10.90%
YoY %	-1.28%	7.80%	2.83%	-3.64%	-2.00%	-18.66%	-	-
Horiz. %	84.06%	85.14%	78.99%	76.81%	79.71%	81.34%	100.00%	-
P/EPS	2.47	2.48	2.28	2.20	10.51	9.95	11.16	-63.30%
YoY %	-0.40%	8.77%	3.64%	-79.07%	5.63%	-10.84%	-	-
Horiz. %	22.13%	22.22%	20.43%	19.71%	94.18%	89.16%	100.00%	-
EY	40.49	40.29	43.80	45.38	9.52	10.05	8.96	172.58%
YoY %	0.50%	-8.01%	-3.48%	376.68%	-5.27%	12.17%	-	-
Horiz. %	451.90%	449.67%	488.84%	506.47%	106.25%	112.17%	100.00%	-
DY	8.90	8.90	9.11	9.51	9.24	10.06	8.39	4.00%
YoY %	0.00%	-2.31%	-4.21%	2.92%	-8.15%	19.90%	-	-
Horiz. %	106.08%	106.08%	108.58%	113.35%	110.13%	119.90%	100.00%	-
P/NAPS	0.79	0.79	0.73	0.70	0.86	0.79	0.85	-4.75%
YoY %	0.00%	8.22%	4.29%	-18.60%	8.86%	-7.06%	-	-
Horiz. %	92.94%	92.94%	85.88%	82.35%	101.18%	92.94%	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