[ASIAFLE] QoQ TTM Result on 30-Sep-2007 [#2]

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
TTM Result
Revenue	249,618	208,416	164,683	155,561	143,686	132,433	125,417	58.29%
YoY %	19.77%	26.56%	5.86%	8.26%	8.50%	5.59%	-	-
Horiz. %	199.03%	166.18%	131.31%	124.04%	114.57%	105.59%	100.00%	-
PBT	54,568	49,262	45,656	43,960	40,100	39,614	38,391	26.44%
YoY %	10.77%	7.90%	3.86%	9.63%	1.23%	3.19%	-	-
Horiz. %	142.14%	128.32%	118.92%	114.51%	104.45%	103.19%	100.00%	-
Tax	-2,607	-8,545	-8,254	-7,856	-6,559	-7,207	-6,541	-45.87%
YoY %	69.49%	-3.53%	-5.07%	-19.77%	8.99%	-10.18%	-	-
Horiz. %	39.86%	130.64%	126.19%	120.10%	100.28%	110.18%	100.00%	-
NP	51,961	40,717	37,402	36,104	33,541	32,407	31,850	38.62%
YoY %	27.62%	8.86%	3.60%	7.64%	3.50%	1.75%	-	-
Horiz. %	163.14%	127.84%	117.43%	113.36%	105.31%	101.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	51,961	40,717	37,402	36,104	33,541	32,407	31,850	38.62%
YoY %	27.62%	8.86%	3.60%	7.64%	3.50%	1.75%	-	-
Horiz. %	163.14%	127.84%	117.43%	113.36%	105.31%	101.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.78%	17.35%	18.08%	17.87%	16.36%	18.19%	17.04%	-
YoY %	-72.45%	-4.04%	1.18%	9.23%	-10.06%	6.75%	-	-
Horiz. %	28.05%	101.82%	106.10%	104.87%	96.01%	106.75%	100.00%	-
Total Cost	197,657	167,699	127,281	119,457	110,145	100,026	93,567	64.71%
YoY %	17.86%	31.75%	6.55%	8.45%	10.12%	6.90%	-	-
Horiz. %	211.25%	179.23%	136.03%	127.67%	117.72%	106.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	247,330	220,928	212,993	189,031	193,915	184,573	178,587	24.27%
YoY %	11.95%	3.73%	12.68%	-2.52%	5.06%	3.35%	-	-
Horiz. %	138.49%	123.71%	119.27%	105.85%	108.58%	103.35%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Dividend
Div	23,805	23,805	20,978	22,272	22,272	22,272	22,342	4.32%
YoY %	0.00%	13.48%	-5.81%	0.00%	0.00%	-0.31%	-	-
Horiz. %	106.55%	106.55%	93.89%	99.69%	99.69%	99.69%	100.00%	-
Div Payout %	45.81%	58.47%	56.09%	61.69%	66.40%	68.73%	70.15%	-
YoY %	-21.65%	4.24%	-9.08%	-7.09%	-3.39%	-2.02%	-	-
Horiz. %	65.30%	83.35%	79.96%	87.94%	94.65%	97.98%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Equity
Net Worth	247,330	220,928	212,993	189,031	193,915	184,573	178,587	24.27%
YoY %	11.95%	3.73%	12.68%	-2.52%	5.06%	3.35%	-	-
Horiz. %	138.49%	123.71%	119.27%	105.85%	108.58%	103.35%	100.00%	-
NOSH	113,433	111,535	70,754	68,621	69,344	69,513	69,746	38.33%
YoY %	1.70%	57.64%	3.11%	-1.04%	-0.24%	-0.33%	-	-
Horiz. %	162.64%	159.92%	101.45%	98.39%	99.42%	99.67%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Ratio Analysis
NP Margin	20.82%	19.54%	22.71%	23.21%	23.34%	24.47%	25.40%	-
YoY %	6.55%	-13.96%	-2.15%	-0.56%	-4.62%	-3.66%	-	-
Horiz. %	81.97%	76.93%	89.41%	91.38%	91.89%	96.34%	100.00%	-
ROE	21.01%	18.43%	17.56%	19.10%	17.30%	17.56%	17.83%	-
YoY %	14.00%	4.95%	-8.06%	10.40%	-1.48%	-1.51%	-	-
Horiz. %	117.84%	103.37%	98.49%	107.12%	97.03%	98.49%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Per Share
RPS	220.06	186.86	232.75	226.69	207.21	190.51	179.82	14.42%
YoY %	17.77%	-19.72%	2.67%	9.40%	8.77%	5.94%	-	-
Horiz. %	122.38%	103.92%	129.43%	126.06%	115.23%	105.94%	100.00%	-
EPS	45.81	36.51	52.86	52.61	48.37	46.62	45.67	0.20%
YoY %	25.47%	-30.93%	0.48%	8.77%	3.75%	2.08%	-	-
Horiz. %	100.31%	79.94%	115.74%	115.20%	105.91%	102.08%	100.00%	-
DPS	20.99	21.34	29.65	32.00	32.00	32.00	32.00	-24.52%
YoY %	-1.64%	-28.03%	-7.34%	0.00%	0.00%	0.00%	-	-
Horiz. %	65.59%	66.69%	92.66%	100.00%	100.00%	100.00%	100.00%	-
NAPS	2.1804	1.9808	3.0103	2.7547	2.7964	2.6552	2.5605	-10.16%
YoY %	10.08%	-34.20%	9.28%	-1.49%	5.32%	3.70%	-	-
Horiz. %	85.16%	77.36%	117.57%	107.58%	109.21%	103.70%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Adjusted Per Share Value based on latest NOSH - 68,621
RPS	127.63	106.56	84.20	79.54	73.47	67.71	64.12	58.30%
YoY %	19.77%	26.56%	5.86%	8.26%	8.51%	5.60%	-	-
Horiz. %	199.05%	166.19%	131.32%	124.05%	114.58%	105.60%	100.00%	-
EPS	26.57	20.82	19.12	18.46	17.15	16.57	16.28	38.66%
YoY %	27.62%	8.89%	3.58%	7.64%	3.50%	1.78%	-	-
Horiz. %	163.21%	127.89%	117.44%	113.39%	105.34%	101.78%	100.00%	-
DPS	12.17	12.17	10.73	11.39	11.39	11.39	11.42	4.33%
YoY %	0.00%	13.42%	-5.79%	0.00%	0.00%	-0.26%	-	-
Horiz. %	106.57%	106.57%	93.96%	99.74%	99.74%	99.74%	100.00%	-
NAPS	1.2646	1.1296	1.089	0.9665	0.9915	0.9437	0.9131	24.27%
YoY %	11.95%	3.73%	12.67%	-2.52%	5.07%	3.35%	-	-
Horiz. %	138.50%	123.71%	119.26%	105.85%	108.59%	103.35%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	-
Price	5.10	5.05	5.70	6.70	5.60	5.50	5.65	-
P/RPS	2.32	2.70	2.45	2.96	2.70	2.89	3.14	-18.28%
YoY %	-14.07%	10.20%	-17.23%	9.63%	-6.57%	-7.96%	-	-
Horiz. %	73.89%	85.99%	78.03%	94.27%	85.99%	92.04%	100.00%	-
P/EPS	11.13	13.83	10.78	12.73	11.58	11.80	12.37	-6.80%
YoY %	-19.52%	28.29%	-15.32%	9.93%	-1.86%	-4.61%	-	-
Horiz. %	89.98%	111.80%	87.15%	102.91%	93.61%	95.39%	100.00%	-
EY	8.98	7.23	9.27	7.85	8.64	8.48	8.08	7.30%
YoY %	24.20%	-22.01%	18.09%	-9.14%	1.89%	4.95%	-	-
Horiz. %	111.14%	89.48%	114.73%	97.15%	106.93%	104.95%	100.00%	-
DY	4.12	4.23	5.20	4.78	5.71	5.82	5.66	-19.09%
YoY %	-2.60%	-18.65%	8.79%	-16.29%	-1.89%	2.83%	-	-
Horiz. %	72.79%	74.73%	91.87%	84.45%	100.88%	102.83%	100.00%	-
P/NAPS	2.34	2.55	1.89	2.43	2.00	2.07	2.21	3.88%
YoY %	-8.24%	34.92%	-22.22%	21.50%	-3.38%	-6.33%	-	-
Horiz. %	105.88%	115.38%	85.52%	109.95%	90.50%	93.67%	100.00%	-

	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	CAGR
Price Multiplier on Announcement Date
Date	29/08/08	30/05/08	29/02/08	30/11/07	30/08/07	01/06/07	28/02/07	-
Price	4.78	5.50	4.98	8.70	5.60	5.85	5.45	-
P/RPS	2.17	2.94	2.14	3.84	2.70	3.07	3.03	-19.96%
YoY %	-26.19%	37.38%	-44.27%	42.22%	-12.05%	1.32%	-	-
Horiz. %	71.62%	97.03%	70.63%	126.73%	89.11%	101.32%	100.00%	-
P/EPS	10.43	15.07	9.42	16.54	11.58	12.55	11.93	-8.57%
YoY %	-30.79%	59.98%	-43.05%	42.83%	-7.73%	5.20%	-	-
Horiz. %	87.43%	126.32%	78.96%	138.64%	97.07%	105.20%	100.00%	-
EY	9.58	6.64	10.61	6.05	8.64	7.97	8.38	9.34%
YoY %	44.28%	-37.42%	75.37%	-29.98%	8.41%	-4.89%	-	-
Horiz. %	114.32%	79.24%	126.61%	72.20%	103.10%	95.11%	100.00%	-
DY	4.39	3.88	5.95	3.68	5.71	5.47	5.87	-17.62%
YoY %	13.14%	-34.79%	61.68%	-35.55%	4.39%	-6.81%	-	-
Horiz. %	74.79%	66.10%	101.36%	62.69%	97.27%	93.19%	100.00%	-
P/NAPS	2.19	2.78	1.65	3.16	2.00	2.20	2.13	1.87%
YoY %	-21.22%	68.48%	-47.78%	58.00%	-9.09%	3.29%	-	-
Horiz. %	102.82%	130.52%	77.46%	148.36%	93.90%	103.29%	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