[PERSTIM] QoQ TTM Result on 31-Dec-2007 [#3]

	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	833,279	775,331	740,346	731,576	732,019	699,670	660,565	16.69%
YoY %	7.47%	4.73%	1.20%	-0.06%	4.62%	5.92%	-	-
Horiz. %	126.15%	117.37%	112.08%	110.75%	110.82%	105.92%	100.00%	-
PBT	44,526	46,559	48,706	55,179	62,008	64,812	58,878	-16.95%
YoY %	-4.37%	-4.41%	-11.73%	-11.01%	-4.33%	10.08%	-	-
Horiz. %	75.62%	79.08%	82.72%	93.72%	105.32%	110.08%	100.00%	-
Tax	-6,778	-5,467	-3,325	-5,048	-6,579	-8,577	-9,357	-19.29%
YoY %	-23.98%	-64.42%	34.13%	23.27%	23.29%	8.34%	-	-
Horiz. %	72.44%	58.43%	35.53%	53.95%	70.31%	91.66%	100.00%	-
NP	37,748	41,092	45,381	50,131	55,429	56,235	49,521	-16.51%
YoY %	-8.14%	-9.45%	-9.48%	-9.56%	-1.43%	13.56%	-	-
Horiz. %	76.23%	82.98%	91.64%	101.23%	111.93%	113.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	37,748	41,092	45,381	50,131	55,429	56,235	49,521	-16.51%
YoY %	-8.14%	-9.45%	-9.48%	-9.56%	-1.43%	13.56%	-	-
Horiz. %	76.23%	82.98%	91.64%	101.23%	111.93%	113.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.22%	11.74%	6.83%	9.15%	10.61%	13.23%	15.89%	-
YoY %	29.64%	71.89%	-25.36%	-13.76%	-19.80%	-16.74%	-	-
Horiz. %	95.78%	73.88%	42.98%	57.58%	66.77%	83.26%	100.00%	-
Total Cost	795,531	734,239	694,965	681,445	676,590	643,435	611,044	19.17%
YoY %	8.35%	5.65%	1.98%	0.72%	5.15%	5.30%	-	-
Horiz. %	130.19%	120.16%	113.73%	111.52%	110.73%	105.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	249,197	245,203	237,241	230,419	229,303	228,333	214,486	10.48%
YoY %	1.63%	3.36%	2.96%	0.49%	0.42%	6.46%	-	-
Horiz. %	116.18%	114.32%	110.61%	107.43%	106.91%	106.46%	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	19,854	19,852	19,852	21,842	21,842	21,513	21,513	-5.19%
YoY %	0.01%	0.00%	-9.11%	0.00%	1.53%	0.00%	-	-
Horiz. %	92.29%	92.28%	92.28%	101.53%	101.53%	100.00%	100.00%	-
Div Payout %	52.60%	48.31%	43.75%	43.57%	39.41%	38.26%	43.44%	-
YoY %	8.88%	10.42%	0.41%	10.56%	3.01%	-11.92%	-	-
Horiz. %	121.09%	111.21%	100.71%	100.30%	90.72%	88.08%	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	249,197	245,203	237,241	230,419	229,303	228,333	214,486	10.48%
YoY %	1.63%	3.36%	2.96%	0.49%	0.42%	6.46%	-	-
Horiz. %	116.18%	114.32%	110.61%	107.43%	106.91%	106.46%	100.00%	-
NOSH	99,281	99,272	99,264	99,318	99,265	99,275	99,299	-0.01%
YoY %	0.01%	0.01%	-0.05%	0.05%	-0.01%	-0.02%	-	-
Horiz. %	99.98%	99.97%	99.96%	100.02%	99.97%	99.98%	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	4.53%	5.30%	6.13%	6.85%	7.57%	8.04%	7.50%	-
YoY %	-14.53%	-13.54%	-10.51%	-9.51%	-5.85%	7.20%	-	-
Horiz. %	60.40%	70.67%	81.73%	91.33%	100.93%	107.20%	100.00%	-
ROE	15.15%	16.76%	19.13%	21.76%	24.17%	24.63%	23.09%	-
YoY %	-9.61%	-12.39%	-12.09%	-9.97%	-1.87%	6.67%	-	-
Horiz. %	65.61%	72.59%	82.85%	94.24%	104.68%	106.67%	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	839.31	781.01	745.83	736.59	737.44	704.78	665.23	16.71%
YoY %	7.46%	4.72%	1.25%	-0.12%	4.63%	5.95%	-	-
Horiz. %	126.17%	117.40%	112.12%	110.73%	110.85%	105.95%	100.00%	-
EPS	38.02	41.39	45.72	50.47	55.84	56.65	49.87	-16.50%
YoY %	-8.14%	-9.47%	-9.41%	-9.62%	-1.43%	13.60%	-	-
Horiz. %	76.24%	83.00%	91.68%	101.20%	111.97%	113.60%	100.00%	-
DPS	20.00	20.00	20.00	22.00	22.00	21.67	21.67	-5.19%
YoY %	0.00%	0.00%	-9.09%	0.00%	1.52%	0.00%	-	-
Horiz. %	92.29%	92.29%	92.29%	101.52%	101.52%	100.00%	100.00%	-
NAPS	2.51	2.47	2.39	2.32	2.31	2.30	2.16	10.49%
YoY %	1.62%	3.35%	3.02%	0.43%	0.43%	6.48%	-	-
Horiz. %	116.20%	114.35%	110.65%	107.41%	106.94%	106.48%	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 - 99,318
RPS	645.47	600.58	573.48	566.69	567.03	541.98	511.68	16.69%
YoY %	7.47%	4.73%	1.20%	-0.06%	4.62%	5.92%	-	-
Horiz. %	126.15%	117.37%	112.08%	110.75%	110.82%	105.92%	100.00%	-
EPS	29.24	31.83	35.15	38.83	42.94	43.56	38.36	-16.51%
YoY %	-8.14%	-9.45%	-9.48%	-9.57%	-1.42%	13.56%	-	-
Horiz. %	76.23%	82.98%	91.63%	101.23%	111.94%	113.56%	100.00%	-
DPS	15.38	15.38	15.38	16.92	16.92	16.66	16.66	-5.17%
YoY %	0.00%	0.00%	-9.10%	0.00%	1.56%	0.00%	-	-
Horiz. %	92.32%	92.32%	92.32%	101.56%	101.56%	100.00%	100.00%	-
NAPS	1.9303	1.8994	1.8377	1.7849	1.7762	1.7687	1.6614	10.48%
YoY %	1.63%	3.36%	2.96%	0.49%	0.42%	6.46%	-	-
Horiz. %	116.19%	114.33%	110.61%	107.43%	106.91%	106.46%	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	2.58	2.70	2.95	3.02	3.42	3.38	2.85	-
P/RPS	0.31	0.35	0.40	0.41	0.46	0.48	0.43	-19.55%
YoY %	-11.43%	-12.50%	-2.44%	-10.87%	-4.17%	11.63%	-	-
Horiz. %	72.09%	81.40%	93.02%	95.35%	106.98%	111.63%	100.00%	-
P/EPS	6.79	6.52	6.45	5.98	6.12	5.97	5.71	12.20%
YoY %	4.14%	1.09%	7.86%	-2.29%	2.51%	4.55%	-	-
Horiz. %	118.91%	114.19%	112.96%	104.73%	107.18%	104.55%	100.00%	-
EY	14.74	15.33	15.50	16.71	16.33	16.76	17.50	-10.78%
YoY %	-3.85%	-1.10%	-7.24%	2.33%	-2.57%	-4.23%	-	-
Horiz. %	84.23%	87.60%	88.57%	95.49%	93.31%	95.77%	100.00%	-
DY	7.75	7.41	6.78	7.28	6.43	6.41	7.60	1.30%
YoY %	4.59%	9.29%	-6.87%	13.22%	0.31%	-15.66%	-	-
Horiz. %	101.97%	97.50%	89.21%	95.79%	84.61%	84.34%	100.00%	-
P/NAPS	1.03	1.09	1.23	1.30	1.48	1.47	1.32	-15.20%
YoY %	-5.50%	-11.38%	-5.38%	-12.16%	0.68%	11.36%	-	-
Horiz. %	78.03%	82.58%	93.18%	98.48%	112.12%	111.36%	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	05/11/08	21/07/08	22/05/08	29/01/08	30/10/07	17/07/07	23/05/07	-
Price	2.15	2.65	2.98	2.93	3.46	3.56	3.10	-
P/RPS	0.26	0.34	0.40	0.40	0.47	0.51	0.47	-32.53%
YoY %	-23.53%	-15.00%	0.00%	-14.89%	-7.84%	8.51%	-	-
Horiz. %	55.32%	72.34%	85.11%	85.11%	100.00%	108.51%	100.00%	-
P/EPS	5.65	6.40	6.52	5.80	6.20	6.28	6.22	-6.19%
YoY %	-11.72%	-1.84%	12.41%	-6.45%	-1.27%	0.96%	-	-
Horiz. %	90.84%	102.89%	104.82%	93.25%	99.68%	100.96%	100.00%	-
EY	17.68	15.62	15.34	17.23	16.14	15.91	16.09	6.46%
YoY %	13.19%	1.83%	-10.97%	6.75%	1.45%	-1.12%	-	-
Horiz. %	109.88%	97.08%	95.34%	107.09%	100.31%	98.88%	100.00%	-
DY	9.30	7.55	6.71	7.51	6.36	6.09	6.99	20.90%
YoY %	23.18%	12.52%	-10.65%	18.08%	4.43%	-12.88%	-	-
Horiz. %	133.05%	108.01%	95.99%	107.44%	90.99%	87.12%	100.00%	-
P/NAPS	0.86	1.07	1.25	1.26	1.50	1.55	1.44	-29.01%
YoY %	-19.63%	-14.40%	-0.79%	-16.00%	-3.23%	7.64%	-	-
Horiz. %	59.72%	74.31%	86.81%	87.50%	104.17%	107.64%	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