[PIE] QoQ TTM Result on 30-Jun-2008 [#2]

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
TTM Result
Revenue	258,676	291,783	298,268	301,941	300,861	280,949	286,246	-6.52%
YoY %	-11.35%	-2.17%	-1.22%	0.36%	7.09%	-1.85%	-	-
Horiz. %	90.37%	101.93%	104.20%	105.48%	105.11%	98.15%	100.00%	-
PBT	40,153	43,501	47,728	49,736	47,715	44,097	40,042	0.18%
YoY %	-7.70%	-8.86%	-4.04%	4.24%	8.20%	10.13%	-	-
Horiz. %	100.28%	108.64%	119.19%	124.21%	119.16%	110.13%	100.00%	-
Tax	-7,985	-9,566	-9,726	-10,349	-9,262	-8,506	-8,050	-0.53%
YoY %	16.53%	1.65%	6.02%	-11.74%	-8.89%	-5.66%	-	-
Horiz. %	99.19%	118.83%	120.82%	128.56%	115.06%	105.66%	100.00%	-
NP	32,168	33,935	38,002	39,387	38,453	35,591	31,992	0.36%
YoY %	-5.21%	-10.70%	-3.52%	2.43%	8.04%	11.25%	-	-
Horiz. %	100.55%	106.07%	118.79%	123.12%	120.20%	111.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	32,168	33,935	38,002	39,387	38,453	35,591	31,992	0.36%
YoY %	-5.21%	-10.70%	-3.52%	2.43%	8.04%	11.25%	-	-
Horiz. %	100.55%	106.07%	118.79%	123.12%	120.20%	111.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.89%	21.99%	20.38%	20.81%	19.41%	19.29%	20.10%	-
YoY %	-9.55%	7.90%	-2.07%	7.21%	0.62%	-4.03%	-	-
Horiz. %	98.96%	109.40%	101.39%	103.53%	96.57%	95.97%	100.00%	-
Total Cost	226,508	257,848	260,266	262,554	262,408	245,358	254,254	-7.40%
YoY %	-12.15%	-0.93%	-0.87%	0.06%	6.95%	-3.50%	-	-
Horiz. %	89.09%	101.41%	102.36%	103.26%	103.21%	96.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	218,135	211,856	202,240	193,212	204,101	194,402	176,375	15.20%
YoY %	2.96%	4.75%	4.67%	-5.34%	4.99%	10.22%	-	-
Horiz. %	123.68%	120.12%	114.66%	109.55%	115.72%	110.22%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Dividend
Div	23,031	23,031	23,031	23,031	16,239	16,239	16,239	26.20%
YoY %	0.00%	0.00%	0.00%	41.83%	0.00%	0.00%	-	-
Horiz. %	141.83%	141.83%	141.83%	141.83%	100.00%	100.00%	100.00%	-
Div Payout %	71.60%	67.87%	60.61%	58.48%	42.23%	45.63%	50.76%	-
YoY %	5.50%	11.98%	3.64%	38.48%	-7.45%	-10.11%	-	-
Horiz. %	141.06%	133.71%	119.41%	115.21%	83.20%	89.89%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Equity
Net Worth	218,135	211,856	202,240	193,212	204,101	194,402	176,375	15.20%
YoY %	2.96%	4.75%	4.67%	-5.34%	4.99%	10.22%	-	-
Horiz. %	123.68%	120.12%	114.66%	109.55%	115.72%	110.22%	100.00%	-
NOSH	63,969	64,005	64,000	63,977	63,981	63,530	62,544	1.51%
YoY %	-0.06%	0.01%	0.04%	-0.01%	0.71%	1.58%	-	-
Horiz. %	102.28%	102.34%	102.33%	102.29%	102.30%	101.58%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Ratio Analysis
NP Margin	12.44%	11.63%	12.74%	13.04%	12.78%	12.67%	11.18%	-
YoY %	6.96%	-8.71%	-2.30%	2.03%	0.87%	13.33%	-	-
Horiz. %	111.27%	104.03%	113.95%	116.64%	114.31%	113.33%	100.00%	-
ROE	14.75%	16.02%	18.79%	20.39%	18.84%	18.31%	18.14%	-
YoY %	-7.93%	-14.74%	-7.85%	8.23%	2.89%	0.94%	-	-
Horiz. %	81.31%	88.31%	103.58%	112.40%	103.86%	100.94%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Per Share
RPS	404.37	455.87	466.04	471.95	470.23	442.23	457.67	-7.91%
YoY %	-11.30%	-2.18%	-1.25%	0.37%	6.33%	-3.37%	-	-
Horiz. %	88.35%	99.61%	101.83%	103.12%	102.74%	96.63%	100.00%	-
EPS	50.29	53.02	59.38	61.56	60.10	56.02	51.15	-1.12%
YoY %	-5.15%	-10.71%	-3.54%	2.43%	7.28%	9.52%	-	-
Horiz. %	98.32%	103.66%	116.09%	120.35%	117.50%	109.52%	100.00%	-
DPS	36.00	36.00	36.00	36.00	25.38	25.56	26.00	24.20%
YoY %	0.00%	0.00%	0.00%	41.84%	-0.70%	-1.69%	-	-
Horiz. %	138.46%	138.46%	138.46%	138.46%	97.62%	98.31%	100.00%	-
NAPS	3.41	3.31	3.16	3.02	3.19	3.06	2.82	13.48%
YoY %	3.02%	4.75%	4.64%	-5.33%	4.25%	8.51%	-	-
Horiz. %	120.92%	117.38%	112.06%	107.09%	113.12%	108.51%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 63,977
RPS	67.36	75.98	77.67	78.62	78.34	73.16	74.54	-6.52%
YoY %	-11.35%	-2.18%	-1.21%	0.36%	7.08%	-1.85%	-	-
Horiz. %	90.37%	101.93%	104.20%	105.47%	105.10%	98.15%	100.00%	-
EPS	8.38	8.84	9.90	10.26	10.01	9.27	8.33	0.39%
YoY %	-5.20%	-10.71%	-3.51%	2.50%	7.98%	11.28%	-	-
Horiz. %	100.60%	106.12%	118.85%	123.17%	120.17%	111.28%	100.00%	-
DPS	6.00	6.00	6.00	6.00	4.23	4.23	4.23	26.21%
YoY %	0.00%	0.00%	0.00%	41.84%	0.00%	0.00%	-	-
Horiz. %	141.84%	141.84%	141.84%	141.84%	100.00%	100.00%	100.00%	-
NAPS	0.568	0.5516	0.5266	0.5031	0.5315	0.5062	0.4593	15.19%
YoY %	2.97%	4.75%	4.67%	-5.34%	5.00%	10.21%	-	-
Horiz. %	123.67%	120.10%	114.65%	109.54%	115.72%	110.21%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	-
Price	3.84	3.78	4.30	4.92	5.10	5.95	3.92	-
P/RPS	0.95	0.83	0.92	1.04	1.08	1.35	0.86	6.85%
YoY %	14.46%	-9.78%	-11.54%	-3.70%	-20.00%	56.98%	-	-
Horiz. %	110.47%	96.51%	106.98%	120.93%	125.58%	156.98%	100.00%	-
P/EPS	7.64	7.13	7.24	7.99	8.49	10.62	7.66	-0.17%
YoY %	7.15%	-1.52%	-9.39%	-5.89%	-20.06%	38.64%	-	-
Horiz. %	99.74%	93.08%	94.52%	104.31%	110.84%	138.64%	100.00%	-
EY	13.10	14.03	13.81	12.51	11.78	9.42	13.05	0.25%
YoY %	-6.63%	1.59%	10.39%	6.20%	25.05%	-27.82%	-	-
Horiz. %	100.38%	107.51%	105.82%	95.86%	90.27%	72.18%	100.00%	-
DY	9.38	9.52	8.37	7.32	4.98	4.30	6.63	25.99%
YoY %	-1.47%	13.74%	14.34%	46.99%	15.81%	-35.14%	-	-
Horiz. %	141.48%	143.59%	126.24%	110.41%	75.11%	64.86%	100.00%	-
P/NAPS	1.13	1.14	1.36	1.63	1.60	1.94	1.39	-12.88%
YoY %	-0.88%	-16.18%	-16.56%	1.87%	-17.53%	39.57%	-	-
Horiz. %	81.29%	82.01%	97.84%	117.27%	115.11%	139.57%	100.00%	-

	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	22/05/09	27/02/09	14/11/08	08/08/08	23/05/08	25/02/08	19/11/07	-
Price	4.48	3.40	3.12	4.86	5.80	5.05	5.05	-
P/RPS	1.11	0.75	0.67	1.03	1.23	1.14	1.10	0.60%
YoY %	48.00%	11.94%	-34.95%	-16.26%	7.89%	3.64%	-	-
Horiz. %	100.91%	68.18%	60.91%	93.64%	111.82%	103.64%	100.00%	-
P/EPS	8.91	6.41	5.25	7.89	9.65	9.01	9.87	-6.58%
YoY %	39.00%	22.10%	-33.46%	-18.24%	7.10%	-8.71%	-	-
Horiz. %	90.27%	64.94%	53.19%	79.94%	97.77%	91.29%	100.00%	-
EY	11.22	15.59	19.03	12.67	10.36	11.09	10.13	7.04%
YoY %	-28.03%	-18.08%	50.20%	22.30%	-6.58%	9.48%	-	-
Horiz. %	110.76%	153.90%	187.86%	125.07%	102.27%	109.48%	100.00%	-
DY	8.04	10.59	11.54	7.41	4.38	5.06	5.15	34.53%
YoY %	-24.08%	-8.23%	55.74%	69.18%	-13.44%	-1.75%	-	-
Horiz. %	156.12%	205.63%	224.08%	143.88%	85.05%	98.25%	100.00%	-
P/NAPS	1.31	1.03	0.99	1.61	1.82	1.65	1.79	-18.77%
YoY %	27.18%	4.04%	-38.51%	-11.54%	10.30%	-7.82%	-	-
Horiz. %	73.18%	57.54%	55.31%	89.94%	101.68%	92.18%	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