[MTDACPI] QoQ TTM Result on 31-Dec-2003 [#3]

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
TTM Result
Revenue	310,760	295,527	307,299	318,034	310,860	318,980	308,640	0.45%
YoY %	5.15%	-3.83%	-3.38%	2.31%	-2.55%	3.35%	-	-
Horiz. %	100.69%	95.75%	99.57%	103.04%	100.72%	103.35%	100.00%	-
PBT	-37,522	-30,482	-20,651	22,361	25,909	28,070	29,399	-
YoY %	-23.10%	-47.61%	-192.35%	-13.69%	-7.70%	-4.52%	-	-
Horiz. %	-127.63%	-103.68%	-70.24%	76.06%	88.13%	95.48%	100.00%	-
Tax	-4,356	-4,915	-6,227	-4,345	-4,358	-4,679	-5,390	-13.20%
YoY %	11.37%	21.07%	-43.31%	0.30%	6.86%	13.19%	-	-
Horiz. %	80.82%	91.19%	115.53%	80.61%	80.85%	86.81%	100.00%	-
NP	-41,878	-35,397	-26,878	18,016	21,551	23,391	24,009	-
YoY %	-18.31%	-31.70%	-249.19%	-16.40%	-7.87%	-2.57%	-	-
Horiz. %	-174.43%	-147.43%	-111.95%	75.04%	89.76%	97.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-41,878	-35,397	-26,878	18,016	21,551	23,391	24,009	-
YoY %	-18.31%	-31.70%	-249.19%	-16.40%	-7.87%	-2.57%	-	-
Horiz. %	-174.43%	-147.43%	-111.95%	75.04%	89.76%	97.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	19.43%	16.82%	16.67%	18.33%	-
YoY %	-	-	-	15.52%	0.90%	-9.06%	-	-
Horiz. %	-	-	-	106.00%	91.76%	90.94%	100.00%	-
Total Cost	352,638	330,924	334,177	300,018	289,309	295,589	284,631	15.30%
YoY %	6.56%	-0.97%	11.39%	3.70%	-2.12%	3.85%	-	-
Horiz. %	123.89%	116.26%	117.41%	105.41%	101.64%	103.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	370,534	367,371	375,066	411,864	413,302	409,249	406,857	-6.02%
YoY %	0.86%	-2.05%	-8.93%	-0.35%	0.99%	0.59%	-	-
Horiz. %	91.07%	90.29%	92.19%	101.23%	101.58%	100.59%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Dividend
Div	3,972	3,972	6,621	6,621	10,611	10,611	7,962	-37.01%
YoY %	0.00%	-40.01%	0.00%	-37.60%	0.00%	33.27%	-	-
Horiz. %	49.89%	49.89%	83.16%	83.16%	133.27%	133.27%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	36.76%	49.24%	45.36%	33.16%	-
YoY %	0.00%	0.00%	0.00%	-25.35%	8.55%	36.79%	-	-
Horiz. %	0.00%	0.00%	0.00%	110.86%	148.49%	136.79%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Equity
Net Worth	370,534	367,371	375,066	411,864	413,302	409,249	406,857	-6.02%
YoY %	0.86%	-2.05%	-8.93%	-0.35%	0.99%	0.59%	-	-
Horiz. %	91.07%	90.29%	92.19%	101.23%	101.58%	100.59%	100.00%	-
NOSH	134,251	132,624	132,532	132,432	132,468	132,443	132,526	0.86%
YoY %	1.23%	0.07%	0.08%	-0.03%	0.02%	-0.06%	-	-
Horiz. %	101.30%	100.07%	100.00%	99.93%	99.96%	99.94%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Ratio Analysis
NP Margin	-13.48%	-11.98%	-8.75%	5.66%	6.93%	7.33%	7.78%	-
YoY %	-12.52%	-36.91%	-254.59%	-18.33%	-5.46%	-5.78%	-	-
Horiz. %	-173.26%	-153.98%	-112.47%	72.75%	89.07%	94.22%	100.00%	-
ROE	-11.30%	-9.64%	-7.17%	4.37%	5.21%	5.72%	5.90%	-
YoY %	-17.22%	-34.45%	-264.07%	-16.12%	-8.92%	-3.05%	-	-
Horiz. %	-191.53%	-163.39%	-121.53%	74.07%	88.31%	96.95%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Per Share
RPS	231.48	222.83	231.87	240.15	234.67	240.84	232.89	-0.40%
YoY %	3.88%	-3.90%	-3.45%	2.34%	-2.56%	3.41%	-	-
Horiz. %	99.39%	95.68%	99.56%	103.12%	100.76%	103.41%	100.00%	-
EPS	-31.19	-26.69	-20.28	13.60	16.27	17.66	18.12	-
YoY %	-16.86%	-31.61%	-249.12%	-16.41%	-7.87%	-2.54%	-	-
Horiz. %	-172.13%	-147.30%	-111.92%	75.06%	89.79%	97.46%	100.00%	-
DPS	3.00	3.00	5.00	5.00	8.00	8.00	6.00	-36.92%
YoY %	0.00%	-40.00%	0.00%	-37.50%	0.00%	33.33%	-	-
Horiz. %	50.00%	50.00%	83.33%	83.33%	133.33%	133.33%	100.00%	-
NAPS	2.76	2.77	2.83	3.11	3.12	3.09	3.07	-6.83%
YoY %	-0.36%	-2.12%	-9.00%	-0.32%	0.97%	0.65%	-	-
Horiz. %	89.90%	90.23%	92.18%	101.30%	101.63%	100.65%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 132,432
RPS	134.16	127.58	132.67	137.30	134.20	137.71	133.25	0.45%
YoY %	5.16%	-3.84%	-3.37%	2.31%	-2.55%	3.35%	-	-
Horiz. %	100.68%	95.74%	99.56%	103.04%	100.71%	103.35%	100.00%	-
EPS	-18.08	-15.28	-11.60	7.78	9.30	10.10	10.37	-
YoY %	-18.32%	-31.72%	-249.10%	-16.34%	-7.92%	-2.60%	-	-
Horiz. %	-174.35%	-147.35%	-111.86%	75.02%	89.68%	97.40%	100.00%	-
DPS	1.72	1.72	2.86	2.86	4.58	4.58	3.44	-36.92%
YoY %	0.00%	-39.86%	0.00%	-37.55%	0.00%	33.14%	-	-
Horiz. %	50.00%	50.00%	83.14%	83.14%	133.14%	133.14%	100.00%	-
NAPS	1.5997	1.586	1.6192	1.7781	1.7843	1.7668	1.7565	-6.02%
YoY %	0.86%	-2.05%	-8.94%	-0.35%	0.99%	0.59%	-	-
Horiz. %	91.07%	90.29%	92.18%	101.23%	101.58%	100.59%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	-
Price	1.37	1.70	2.73	3.16	3.20	2.95	2.83	-
P/RPS	0.59	0.76	1.18	1.32	1.36	1.22	1.22	-38.30%
YoY %	-22.37%	-35.59%	-10.61%	-2.94%	11.48%	0.00%	-	-
Horiz. %	48.36%	62.30%	96.72%	108.20%	111.48%	100.00%	100.00%	-
P/EPS	-4.39	-6.37	-13.46	23.23	19.67	16.70	15.62	-
YoY %	31.08%	52.67%	-157.94%	18.10%	17.78%	6.91%	-	-
Horiz. %	-28.10%	-40.78%	-86.17%	148.72%	125.93%	106.91%	100.00%	-
EY	-22.77	-15.70	-7.43	4.31	5.08	5.99	6.40	-
YoY %	-45.03%	-111.31%	-272.39%	-15.16%	-15.19%	-6.41%	-	-
Horiz. %	-355.78%	-245.31%	-116.09%	67.34%	79.38%	93.59%	100.00%	-
DY	2.19	1.76	1.83	1.58	2.50	2.71	2.12	2.18%
YoY %	24.43%	-3.83%	15.82%	-36.80%	-7.75%	27.83%	-	-
Horiz. %	103.30%	83.02%	86.32%	74.53%	117.92%	127.83%	100.00%	-
P/NAPS	0.50	0.61	0.96	1.02	1.03	0.95	0.92	-33.32%
YoY %	-18.03%	-36.46%	-5.88%	-0.97%	8.42%	3.26%	-	-
Horiz. %	54.35%	66.30%	104.35%	110.87%	111.96%	103.26%	100.00%	-

	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	23/11/04	26/08/04	28/05/04	18/02/04	21/11/03	19/08/03	30/05/03	-
Price	1.17	1.50	1.99	2.79	3.20	3.06	2.94	-
P/RPS	0.51	0.67	0.86	1.16	1.36	1.27	1.26	-45.19%
YoY %	-23.88%	-22.09%	-25.86%	-14.71%	7.09%	0.79%	-	-
Horiz. %	40.48%	53.17%	68.25%	92.06%	107.94%	100.79%	100.00%	-
P/EPS	-3.75	-5.62	-9.81	20.51	19.67	17.33	16.23	-
YoY %	33.27%	42.71%	-147.83%	4.27%	13.50%	6.78%	-	-
Horiz. %	-23.11%	-34.63%	-60.44%	126.37%	121.20%	106.78%	100.00%	-
EY	-26.66	-17.79	-10.19	4.88	5.08	5.77	6.16	-
YoY %	-49.86%	-74.58%	-308.81%	-3.94%	-11.96%	-6.33%	-	-
Horiz. %	-432.79%	-288.80%	-165.42%	79.22%	82.47%	93.67%	100.00%	-
DY	2.56	2.00	2.51	1.79	2.50	2.61	2.04	16.29%
YoY %	28.00%	-20.32%	40.22%	-28.40%	-4.21%	27.94%	-	-
Horiz. %	125.49%	98.04%	123.04%	87.75%	122.55%	127.94%	100.00%	-
P/NAPS	0.42	0.54	0.70	0.90	1.03	0.99	0.96	-42.28%
YoY %	-22.22%	-22.86%	-22.22%	-12.62%	4.04%	3.12%	-	-
Horiz. %	43.75%	56.25%	72.92%	93.75%	107.29%	103.12%	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