[ANNJOO] QoQ TTM Result on 31-Mar-2008 [#1]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	2,222,053	2,653,599	2,512,067	2,172,547	1,947,858	1,624,220	1,522,271	28.53%
YoY %	-16.26%	5.63%	15.63%	11.54%	19.93%	6.70%	-	-
Horiz. %	145.97%	174.32%	165.02%	142.72%	127.96%	106.70%	100.00%	-
PBT	105,086	498,866	470,869	293,371	212,386	176,557	158,264	-23.79%
YoY %	-78.94%	5.95%	60.50%	38.13%	20.29%	11.56%	-	-
Horiz. %	66.40%	315.21%	297.52%	185.37%	134.20%	111.56%	100.00%	-
Tax	29,265	-93,783	-70,517	-31,732	-14,668	-13,165	-12,165	-
YoY %	131.21%	-32.99%	-122.23%	-116.33%	-11.42%	-8.22%	-	-
Horiz. %	-240.57%	770.92%	579.67%	260.85%	120.58%	108.22%	100.00%	-
NP	134,351	405,083	400,352	261,639	197,718	163,392	146,099	-5.41%
YoY %	-66.83%	1.18%	53.02%	32.33%	21.01%	11.84%	-	-
Horiz. %	91.96%	277.27%	274.03%	179.08%	135.33%	111.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	139,399	407,761	408,404	267,162	192,453	147,495	119,289	10.89%
YoY %	-65.81%	-0.16%	52.87%	38.82%	30.48%	23.65%	-	-
Horiz. %	116.86%	341.83%	342.37%	223.96%	161.33%	123.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-27.85%	18.80%	14.98%	10.82%	6.91%	7.46%	7.69%	-
YoY %	-248.14%	25.50%	38.45%	56.58%	-7.37%	-2.99%	-	-
Horiz. %	-362.16%	244.47%	194.80%	140.70%	89.86%	97.01%	100.00%	-
Total Cost	2,087,702	2,248,516	2,111,715	1,910,908	1,750,140	1,460,828	1,376,172	31.86%
YoY %	-7.15%	6.48%	10.51%	9.19%	19.80%	6.15%	-	-
Horiz. %	151.70%	163.39%	153.45%	138.86%	127.17%	106.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	884,849	1,067,026	1,093,210	952,190	829,470	672,265	673,499	19.85%
YoY %	-17.07%	-2.40%	14.81%	14.79%	23.38%	-0.18%	-	-
Horiz. %	131.38%	158.43%	162.32%	141.38%	123.16%	99.82%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	61,589	103,323	103,323	68,674	68,674	47,189	60,693	0.97%
YoY %	-40.39%	0.00%	50.45%	0.00%	45.53%	-22.25%	-	-
Horiz. %	101.48%	170.24%	170.24%	113.15%	113.15%	77.75%	100.00%	-
Div Payout %	44.18%	25.34%	25.30%	25.71%	35.68%	31.99%	50.88%	-
YoY %	74.35%	0.16%	-1.59%	-27.94%	11.53%	-37.13%	-	-
Horiz. %	86.83%	49.80%	49.72%	50.53%	70.13%	62.87%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	884,849	1,067,026	1,093,210	952,190	829,470	672,265	673,499	19.85%
YoY %	-17.07%	-2.40%	14.81%	14.79%	23.38%	-0.18%	-	-
Horiz. %	131.38%	158.43%	162.32%	141.38%	123.16%	99.82%	100.00%	-
NOSH	502,755	505,699	513,244	517,495	521,679	336,132	336,749	30.46%
YoY %	-0.58%	-1.47%	-0.82%	-0.80%	55.20%	-0.18%	-	-
Horiz. %	149.30%	150.17%	152.41%	153.67%	154.92%	99.82%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	6.05%	15.27%	15.94%	12.04%	10.15%	10.06%	9.60%	-
YoY %	-60.38%	-4.20%	32.39%	18.62%	0.89%	4.79%	-	-
Horiz. %	63.02%	159.06%	166.04%	125.42%	105.73%	104.79%	100.00%	-
ROE	15.75%	38.21%	37.36%	28.06%	23.20%	21.94%	17.71%	-
YoY %	-58.78%	2.28%	33.14%	20.95%	5.74%	23.88%	-	-
Horiz. %	88.93%	215.75%	210.95%	158.44%	131.00%	123.88%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	441.97	524.74	489.45	419.82	373.38	483.21	452.05	-1.48%
YoY %	-15.77%	7.21%	16.59%	12.44%	-22.73%	6.89%	-	-
Horiz. %	97.77%	116.08%	108.27%	92.87%	82.60%	106.89%	100.00%	-
EPS	27.73	80.63	79.57	51.63	36.89	43.88	35.42	-14.99%
YoY %	-65.61%	1.33%	54.12%	39.96%	-15.93%	23.88%	-	-
Horiz. %	78.29%	227.64%	224.65%	145.77%	104.15%	123.88%	100.00%	-
DPS	12.25	20.43	20.13	13.27	13.16	14.04	18.02	-22.59%
YoY %	-40.04%	1.49%	51.70%	0.84%	-6.27%	-22.09%	-	-
Horiz. %	67.98%	113.37%	111.71%	73.64%	73.03%	77.91%	100.00%	-
NAPS	1.76	2.11	2.13	1.84	1.59	2.00	2.00	-8.13%
YoY %	-16.59%	-0.94%	15.76%	15.72%	-20.50%	0.00%	-	-
Horiz. %	88.00%	105.50%	106.50%	92.00%	79.50%	100.00%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 517,495
RPS	309.08	369.10	349.42	302.19	270.94	225.92	211.74	28.53%
YoY %	-16.26%	5.63%	15.63%	11.53%	19.93%	6.70%	-	-
Horiz. %	145.97%	174.32%	165.02%	142.72%	127.96%	106.70%	100.00%	-
EPS	19.39	56.72	56.81	37.16	26.77	20.52	16.59	10.90%
YoY %	-65.81%	-0.16%	52.88%	38.81%	30.46%	23.69%	-	-
Horiz. %	116.88%	341.89%	342.44%	223.99%	161.36%	123.69%	100.00%	-
DPS	8.57	14.37	14.37	9.55	9.55	6.56	8.44	1.01%
YoY %	-40.36%	0.00%	50.47%	0.00%	45.58%	-22.27%	-	-
Horiz. %	101.54%	170.26%	170.26%	113.15%	113.15%	77.73%	100.00%	-
NAPS	1.2308	1.4842	1.5206	1.3244	1.1537	0.9351	0.9368	19.85%
YoY %	-17.07%	-2.39%	14.81%	14.80%	23.38%	-0.18%	-	-
Horiz. %	131.38%	158.43%	162.32%	141.37%	123.15%	99.82%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	1.18	2.50	3.82	3.00	2.67	3.88	3.76	-
P/RPS	0.27	0.48	0.78	0.71	0.72	0.80	0.83	-52.53%
YoY %	-43.75%	-38.46%	9.86%	-1.39%	-10.00%	-3.61%	-	-
Horiz. %	32.53%	57.83%	93.98%	85.54%	86.75%	96.39%	100.00%	-
P/EPS	4.26	3.10	4.80	5.81	7.24	8.84	10.61	-45.42%
YoY %	37.42%	-35.42%	-17.38%	-19.75%	-18.10%	-16.68%	-	-
Horiz. %	40.15%	29.22%	45.24%	54.76%	68.24%	83.32%	100.00%	-
EY	23.50	32.25	20.83	17.21	13.82	11.31	9.42	83.43%
YoY %	-27.13%	54.82%	21.03%	24.53%	22.19%	20.06%	-	-
Horiz. %	249.47%	342.36%	221.13%	182.70%	146.71%	120.06%	100.00%	-
DY	10.38	8.17	5.27	4.42	4.93	3.62	4.79	67.06%
YoY %	27.05%	55.03%	19.23%	-10.34%	36.19%	-24.43%	-	-
Horiz. %	216.70%	170.56%	110.02%	92.28%	102.92%	75.57%	100.00%	-
P/NAPS	0.67	1.18	1.79	1.63	1.68	1.94	1.88	-49.57%
YoY %	-43.22%	-34.08%	9.82%	-2.98%	-13.40%	3.19%	-	-
Horiz. %	35.64%	62.77%	95.21%	86.70%	89.36%	103.19%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	23/02/09	27/11/08	07/08/08	07/05/08	18/02/08	07/11/07	15/08/07	-
Price	1.18	1.27	3.68	3.78	3.26	4.14	3.48	-
P/RPS	0.27	0.24	0.75	0.90	0.87	0.86	0.77	-50.11%
YoY %	12.50%	-68.00%	-16.67%	3.45%	1.16%	11.69%	-	-
Horiz. %	35.06%	31.17%	97.40%	116.88%	112.99%	111.69%	100.00%	-
P/EPS	4.26	1.58	4.62	7.32	8.84	9.43	9.82	-42.54%
YoY %	169.62%	-65.80%	-36.89%	-17.19%	-6.26%	-3.97%	-	-
Horiz. %	43.38%	16.09%	47.05%	74.54%	90.02%	96.03%	100.00%	-
EY	23.50	63.49	21.62	13.66	11.32	10.60	10.18	74.22%
YoY %	-62.99%	193.66%	58.27%	20.67%	6.79%	4.13%	-	-
Horiz. %	230.84%	623.67%	212.38%	134.18%	111.20%	104.13%	100.00%	-
DY	10.38	16.09	5.47	3.51	4.04	3.39	5.18	58.60%
YoY %	-35.49%	194.15%	55.84%	-13.12%	19.17%	-34.56%	-	-
Horiz. %	200.39%	310.62%	105.60%	67.76%	77.99%	65.44%	100.00%	-
P/NAPS	0.67	0.60	1.73	2.05	2.05	2.07	1.74	-46.91%
YoY %	11.67%	-65.32%	-15.61%	0.00%	-0.97%	18.97%	-	-
Horiz. %	38.51%	34.48%	99.43%	117.82%	117.82%	118.97%	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