[ASIAFLE] QoQ TTM Result on 30-Jun-2008 [#1]

	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	299,323	309,301	278,055	249,618	208,416	164,683	155,561	54.63%
YoY %	-3.23%	11.24%	11.39%	19.77%	26.56%	5.86%	-	-
Horiz. %	192.42%	198.83%	178.74%	160.46%	133.98%	105.86%	100.00%	-
PBT	75,983	70,316	54,481	54,568	49,262	45,656	43,960	43.97%
YoY %	8.06%	29.07%	-0.16%	10.77%	7.90%	3.86%	-	-
Horiz. %	172.85%	159.95%	123.93%	124.13%	112.06%	103.86%	100.00%	-
Tax	349	-4,111	-6,000	-2,607	-8,545	-8,254	-7,856	-
YoY %	108.49%	31.48%	-130.15%	69.49%	-3.53%	-5.07%	-	-
Horiz. %	-4.44%	52.33%	76.37%	33.18%	108.77%	105.07%	100.00%	-
NP	76,332	66,205	48,481	51,961	40,717	37,402	36,104	64.65%
YoY %	15.30%	36.56%	-6.70%	27.62%	8.86%	3.60%	-	-
Horiz. %	211.42%	183.37%	134.28%	143.92%	112.78%	103.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	76,332	66,205	48,481	51,961	40,717	37,402	36,104	64.65%
YoY %	15.30%	36.56%	-6.70%	27.62%	8.86%	3.60%	-	-
Horiz. %	211.42%	183.37%	134.28%	143.92%	112.78%	103.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.46%	5.85%	11.01%	4.78%	17.35%	18.08%	17.87%	-
YoY %	-107.86%	-46.87%	130.33%	-72.45%	-4.04%	1.18%	-	-
Horiz. %	-2.57%	32.74%	61.61%	26.75%	97.09%	101.18%	100.00%	-
Total Cost	222,991	243,096	229,574	197,657	167,699	127,281	119,457	51.54%
YoY %	-8.27%	5.89%	16.15%	17.86%	31.75%	6.55%	-	-
Horiz. %	186.67%	203.50%	192.18%	165.46%	140.38%	106.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	227,351	260,159	240,119	247,330	220,928	212,993	189,031	13.08%
YoY %	-12.61%	8.35%	-2.92%	11.95%	3.73%	12.68%	-	-
Horiz. %	120.27%	137.63%	127.03%	130.84%	116.87%	112.68%	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	28,423	28,102	23,805	23,805	23,805	20,978	22,272	17.63%
YoY %	1.14%	18.05%	0.00%	0.00%	13.48%	-5.81%	-	-
Horiz. %	127.62%	126.18%	106.88%	106.88%	106.88%	94.19%	100.00%	-
Div Payout %	37.24%	42.45%	49.10%	45.81%	58.47%	56.09%	61.69%	-
YoY %	-12.27%	-13.54%	7.18%	-21.65%	4.24%	-9.08%	-	-
Horiz. %	60.37%	68.81%	79.59%	74.26%	94.78%	90.92%	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	227,351	260,159	240,119	247,330	220,928	212,993	189,031	13.08%
YoY %	-12.61%	8.35%	-2.92%	11.95%	3.73%	12.68%	-	-
Horiz. %	120.27%	137.63%	127.03%	130.84%	116.87%	112.68%	100.00%	-
NOSH	113,675	113,721	113,478	113,433	111,535	70,754	68,621	39.96%
YoY %	-0.04%	0.21%	0.04%	1.70%	57.64%	3.11%	-	-
Horiz. %	165.66%	165.72%	165.37%	165.30%	162.54%	103.11%	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	25.50%	21.40%	17.44%	20.82%	19.54%	22.71%	23.21%	-
YoY %	19.16%	22.71%	-16.23%	6.55%	-13.96%	-2.15%	-	-
Horiz. %	109.87%	92.20%	75.14%	89.70%	84.19%	97.85%	100.00%	-
ROE	33.57%	25.45%	20.19%	21.01%	18.43%	17.56%	19.10%	-
YoY %	31.91%	26.05%	-3.90%	14.00%	4.95%	-8.06%	-	-
Horiz. %	175.76%	133.25%	105.71%	110.00%	96.49%	91.94%	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	263.31	271.98	245.03	220.06	186.86	232.75	226.69	10.48%
YoY %	-3.19%	11.00%	11.35%	17.77%	-19.72%	2.67%	-	-
Horiz. %	116.15%	119.98%	108.09%	97.08%	82.43%	102.67%	100.00%	-
EPS	67.15	58.22	42.72	45.81	36.51	52.86	52.61	17.64%
YoY %	15.34%	36.28%	-6.75%	25.47%	-30.93%	0.48%	-	-
Horiz. %	127.64%	110.66%	81.20%	87.07%	69.40%	100.48%	100.00%	-
DPS	25.00	25.00	20.98	20.99	21.34	29.65	32.00	-15.16%
YoY %	0.00%	19.16%	-0.05%	-1.64%	-28.03%	-7.34%	-	-
Horiz. %	78.12%	78.12%	65.56%	65.59%	66.69%	92.66%	100.00%	-
NAPS	2.00	2.2877	2.116	2.1804	1.9808	3.0103	2.7547	-19.20%
YoY %	-12.58%	8.11%	-2.95%	10.08%	-34.20%	9.28%	-	-
Horiz. %	72.60%	83.05%	76.81%	79.15%	71.91%	109.28%	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 - 113,433
RPS	153.04	158.14	142.17	127.63	106.56	84.20	79.54	54.63%
YoY %	-3.22%	11.23%	11.39%	19.77%	26.56%	5.86%	-	-
Horiz. %	192.41%	198.82%	178.74%	160.46%	133.97%	105.86%	100.00%	-
EPS	39.03	33.85	24.79	26.57	20.82	19.12	18.46	64.65%
YoY %	15.30%	36.55%	-6.70%	27.62%	8.89%	3.58%	-	-
Horiz. %	211.43%	183.37%	134.29%	143.93%	112.78%	103.58%	100.00%	-
DPS	14.53	14.37	12.17	12.17	12.17	10.73	11.39	17.60%
YoY %	1.11%	18.08%	0.00%	0.00%	13.42%	-5.79%	-	-
Horiz. %	127.57%	126.16%	106.85%	106.85%	106.85%	94.21%	100.00%	-
NAPS	1.1624	1.3302	1.2277	1.2646	1.1296	1.089	0.9665	13.08%
YoY %	-12.61%	8.35%	-2.92%	11.95%	3.73%	12.67%	-	-
Horiz. %	120.27%	137.63%	127.03%	130.84%	116.88%	112.67%	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	4.52	4.70	4.88	5.10	5.05	5.70	6.70	-
P/RPS	1.72	1.73	1.99	2.32	2.70	2.45	2.96	-30.34%
YoY %	-0.58%	-13.07%	-14.22%	-14.07%	10.20%	-17.23%	-	-
Horiz. %	58.11%	58.45%	67.23%	78.38%	91.22%	82.77%	100.00%	-
P/EPS	6.73	8.07	11.42	11.13	13.83	10.78	12.73	-34.59%
YoY %	-16.60%	-29.33%	2.61%	-19.52%	28.29%	-15.32%	-	-
Horiz. %	52.87%	63.39%	89.71%	87.43%	108.64%	84.68%	100.00%	-
EY	14.86	12.39	8.75	8.98	7.23	9.27	7.85	52.96%
YoY %	19.94%	41.60%	-2.56%	24.20%	-22.01%	18.09%	-	-
Horiz. %	189.30%	157.83%	111.46%	114.39%	92.10%	118.09%	100.00%	-
DY	5.53	5.32	4.30	4.12	4.23	5.20	4.78	10.19%
YoY %	3.95%	23.72%	4.37%	-2.60%	-18.65%	8.79%	-	-
Horiz. %	115.69%	111.30%	89.96%	86.19%	88.49%	108.79%	100.00%	-
P/NAPS	2.26	2.05	2.31	2.34	2.55	1.89	2.43	-4.71%
YoY %	10.24%	-11.26%	-1.28%	-8.24%	34.92%	-22.22%	-	-
Horiz. %	93.00%	84.36%	95.06%	96.30%	104.94%	77.78%	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	29/05/09	27/02/09	28/11/08	29/08/08	30/05/08	29/02/08	30/11/07	-
Price	4.96	4.52	4.88	4.78	5.50	4.98	8.70	-
P/RPS	1.88	1.66	1.99	2.17	2.94	2.14	3.84	-37.85%
YoY %	13.25%	-16.58%	-8.29%	-26.19%	37.38%	-44.27%	-	-
Horiz. %	48.96%	43.23%	51.82%	56.51%	76.56%	55.73%	100.00%	-
P/EPS	7.39	7.76	11.42	10.43	15.07	9.42	16.54	-41.52%
YoY %	-4.77%	-32.05%	9.49%	-30.79%	59.98%	-43.05%	-	-
Horiz. %	44.68%	46.92%	69.04%	63.06%	91.11%	56.95%	100.00%	-
EY	13.54	12.88	8.75	9.58	6.64	10.61	6.05	71.01%
YoY %	5.12%	47.20%	-8.66%	44.28%	-37.42%	75.37%	-	-
Horiz. %	223.80%	212.89%	144.63%	158.35%	109.75%	175.37%	100.00%	-
DY	5.04	5.53	4.30	4.39	3.88	5.95	3.68	23.30%
YoY %	-8.86%	28.60%	-2.05%	13.14%	-34.79%	61.68%	-	-
Horiz. %	136.96%	150.27%	116.85%	119.29%	105.43%	161.68%	100.00%	-
P/NAPS	2.48	1.98	2.31	2.19	2.78	1.65	3.16	-14.90%
YoY %	25.25%	-14.29%	5.48%	-21.22%	68.48%	-47.78%	-	-
Horiz. %	78.48%	62.66%	73.10%	69.30%	87.97%	52.22%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 5 July 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

971

HLIND

HONG LEONG INDUSTRIES BHD

961

GENTING

GENTING BHD

533

YTLPOWR

YTL POWER INTERNATIONAL BHD

528

JCY

JCY INTERNATIONAL BERHAD

487

ARMADA

BUMI ARMADA BERHAD

487

DNEX

DAGANG NEXCHANGE BERHAD

453

TSH

TSH RESOURCES BHD

422

MAYBANK

MALAYAN BANKING BHD

399

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

INIX-OR

0.02

0.00

141,839,900

NOVAMSC

0.265

+0.035

98,192,300

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

81,019,000

MUIIND

0.085

-0.005

75,068,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

ORIENT

6.97

-0.18

1,220,900

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,910,000

THETA

1.78

-0.11

4,552,900

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More