[AMFIRST] QoQ TTM Result on 31-Mar-2010 [#4]

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
TTM Result
Revenue	94,700	97,161	99,647	98,187	97,102	95,924	94,212	0.34%
YoY %	-2.53%	-2.49%	1.49%	1.12%	1.23%	1.82%	-	-
Horiz. %	100.52%	103.13%	105.77%	104.22%	103.07%	101.82%	100.00%	-
PBT	54,472	53,716	53,422	54,057	182,251	181,688	180,046	-54.83%
YoY %	1.41%	0.55%	-1.17%	-70.34%	0.31%	0.91%	-	-
Horiz. %	30.25%	29.83%	29.67%	30.02%	101.22%	100.91%	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	54,472	53,716	53,422	54,057	182,251	181,688	180,046	-54.83%
YoY %	1.41%	0.55%	-1.17%	-70.34%	0.31%	0.91%	-	-
Horiz. %	30.25%	29.83%	29.67%	30.02%	101.22%	100.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	54,472	53,716	53,422	54,057	182,251	181,688	180,046	-54.83%
YoY %	1.41%	0.55%	-1.17%	-70.34%	0.31%	0.91%	-	-
Horiz. %	30.25%	29.83%	29.67%	30.02%	101.22%	100.91%	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	40,228	43,445	46,225	44,130	-85,149	-85,764	-85,834	-
YoY %	-7.40%	-6.01%	4.75%	151.83%	0.72%	0.08%	-	-
Horiz. %	-46.87%	-50.62%	-53.85%	-51.41%	99.20%	99.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	592,640	581,096	579,877	580,901	567,975	571,237	565,195	3.20%
YoY %	1.99%	0.21%	-0.18%	2.28%	-0.57%	1.07%	-	-
Horiz. %	104.86%	102.81%	102.60%	102.78%	100.49%	101.07%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Dividend
Div	62,271	41,598	41,868	41,868	40,134	40,134	37,536	40.00%
YoY %	49.70%	-0.64%	0.00%	4.32%	0.00%	6.92%	-	-
Horiz. %	165.90%	110.82%	111.54%	111.54%	106.92%	106.92%	100.00%	-
Div Payout %	114.32%	77.44%	78.37%	77.45%	22.02%	22.09%	20.85%	-
YoY %	47.62%	-1.19%	1.19%	251.73%	-0.32%	5.95%	-	-
Horiz. %	548.30%	371.41%	375.88%	371.46%	105.61%	105.95%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Equity
Net Worth	592,640	581,096	579,877	580,901	567,975	571,237	565,195	3.20%
YoY %	1.99%	0.21%	-0.18%	2.28%	-0.57%	1.07%	-	-
Horiz. %	104.86%	102.81%	102.60%	102.78%	100.49%	101.07%	100.00%	-
NOSH	429,792	429,233	428,491	429,343	428,660	429,502	428,178	0.25%
YoY %	0.13%	0.17%	-0.20%	0.16%	-0.20%	0.31%	-	-
Horiz. %	100.38%	100.25%	100.07%	100.27%	100.11%	100.31%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Ratio Analysis
NP Margin	57.52%	55.29%	53.61%	55.06%	187.69%	189.41%	191.11%	-
YoY %	4.03%	3.13%	-2.63%	-70.66%	-0.91%	-0.89%	-	-
Horiz. %	30.10%	28.93%	28.05%	28.81%	98.21%	99.11%	100.00%	-
ROE	9.19%	9.24%	9.21%	9.31%	32.09%	31.81%	31.86%	-
YoY %	-0.54%	0.33%	-1.07%	-70.99%	0.88%	-0.16%	-	-
Horiz. %	28.84%	29.00%	28.91%	29.22%	100.72%	99.84%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Per Share
RPS	22.03	22.64	23.26	22.87	22.65	22.33	22.00	0.09%
YoY %	-2.69%	-2.67%	1.71%	0.97%	1.43%	1.50%	-	-
Horiz. %	100.14%	102.91%	105.73%	103.95%	102.95%	101.50%	100.00%	-
EPS	12.67	12.51	12.47	12.59	42.52	42.30	42.05	-54.95%
YoY %	1.28%	0.32%	-0.95%	-70.39%	0.52%	0.59%	-	-
Horiz. %	30.13%	29.75%	29.66%	29.94%	101.12%	100.59%	100.00%	-
DPS	14.50	9.69	9.75	9.75	9.35	9.35	8.75	39.90%
YoY %	49.64%	-0.62%	0.00%	4.28%	0.00%	6.86%	-	-
Horiz. %	165.71%	110.74%	111.43%	111.43%	106.86%	106.86%	100.00%	-
NAPS	1.3789	1.3538	1.3533	1.353	1.325	1.33	1.32	2.94%
YoY %	1.85%	0.04%	0.02%	2.11%	-0.38%	0.76%	-	-
Horiz. %	104.46%	102.56%	102.52%	102.50%	100.38%	100.76%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 429,343
RPS	13.80	14.16	14.52	14.30	14.15	13.97	13.73	0.33%
YoY %	-2.54%	-2.48%	1.54%	1.06%	1.29%	1.75%	-	-
Horiz. %	100.51%	103.13%	105.75%	104.15%	103.06%	101.75%	100.00%	-
EPS	7.94	7.83	7.78	7.88	26.55	26.47	26.23	-54.81%
YoY %	1.40%	0.64%	-1.27%	-70.32%	0.30%	0.91%	-	-
Horiz. %	30.27%	29.85%	29.66%	30.04%	101.22%	100.91%	100.00%	-
DPS	9.07	6.06	6.10	6.10	5.85	5.85	5.47	39.96%
YoY %	49.67%	-0.66%	0.00%	4.27%	0.00%	6.95%	-	-
Horiz. %	165.81%	110.79%	111.52%	111.52%	106.95%	106.95%	100.00%	-
NAPS	0.8634	0.8466	0.8448	0.8463	0.8275	0.8322	0.8234	3.20%
YoY %	1.98%	0.21%	-0.18%	2.27%	-0.56%	1.07%	-	-
Horiz. %	104.86%	102.82%	102.60%	102.78%	100.50%	101.07%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	-
Price	1.18	1.19	1.17	1.10	1.04	1.04	0.89	-
P/RPS	5.36	5.26	5.03	4.81	4.59	4.66	4.04	20.67%
YoY %	1.90%	4.57%	4.57%	4.79%	-1.50%	15.35%	-	-
Horiz. %	132.67%	130.20%	124.50%	119.06%	113.61%	115.35%	100.00%	-
P/EPS	9.31	9.51	9.38	8.74	2.45	2.46	2.12	167.44%
YoY %	-2.10%	1.39%	7.32%	256.73%	-0.41%	16.04%	-	-
Horiz. %	439.15%	448.58%	442.45%	412.26%	115.57%	116.04%	100.00%	-
EY	10.74	10.52	10.66	11.45	40.88	40.68	47.25	-62.65%
YoY %	2.09%	-1.31%	-6.90%	-71.99%	0.49%	-13.90%	-	-
Horiz. %	22.73%	22.26%	22.56%	24.23%	86.52%	86.10%	100.00%	-
DY	12.29	8.14	8.33	8.86	8.99	8.99	9.83	16.00%
YoY %	50.98%	-2.28%	-5.98%	-1.45%	0.00%	-8.55%	-	-
Horiz. %	125.03%	82.81%	84.74%	90.13%	91.45%	91.45%	100.00%	-
P/NAPS	0.86	0.88	0.86	0.81	0.78	0.78	0.67	18.05%
YoY %	-2.27%	2.33%	6.17%	3.85%	0.00%	16.42%	-	-
Horiz. %	128.36%	131.34%	128.36%	120.90%	116.42%	116.42%	100.00%	-

	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	08/02/11	03/11/10	11/08/10	23/04/10	18/01/10	10/11/09	24/08/09	-
Price	1.18	1.19	1.19	1.13	1.05	1.05	0.96	-
P/RPS	5.36	5.26	5.12	4.94	4.64	4.70	4.36	14.71%
YoY %	1.90%	2.73%	3.64%	6.47%	-1.28%	7.80%	-	-
Horiz. %	122.94%	120.64%	117.43%	113.30%	106.42%	107.80%	100.00%	-
P/EPS	9.31	9.51	9.54	8.97	2.47	2.48	2.28	154.81%
YoY %	-2.10%	-0.31%	6.35%	263.16%	-0.40%	8.77%	-	-
Horiz. %	408.33%	417.11%	418.42%	393.42%	108.33%	108.77%	100.00%	-
EY	10.74	10.52	10.48	11.14	40.49	40.29	43.80	-60.72%
YoY %	2.09%	0.38%	-5.92%	-72.49%	0.50%	-8.01%	-	-
Horiz. %	24.52%	24.02%	23.93%	25.43%	92.44%	91.99%	100.00%	-
DY	12.29	8.14	8.19	8.63	8.90	8.90	9.11	22.02%
YoY %	50.98%	-0.61%	-5.10%	-3.03%	0.00%	-2.31%	-	-
Horiz. %	134.91%	89.35%	89.90%	94.73%	97.69%	97.69%	100.00%	-
P/NAPS	0.86	0.88	0.88	0.84	0.79	0.79	0.73	11.51%
YoY %	-2.27%	0.00%	4.76%	6.33%	0.00%	8.22%	-	-
Horiz. %	117.81%	120.55%	120.55%	115.07%	108.22%	108.22%	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