[ASIAFLE] QoQ TTM Result on 30-Sep-2010 [#2]

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	240,342	247,112	254,293	266,283	271,876	267,446	262,837	-5.80%
YoY %	-2.74%	-2.82%	-4.50%	-2.06%	1.66%	1.75%	-	-
Horiz. %	91.44%	94.02%	96.75%	101.31%	103.44%	101.75%	100.00%	-
PBT	55,076	58,246	56,158	62,666	65,943	66,016	71,631	-16.11%
YoY %	-5.44%	3.72%	-10.39%	-4.97%	-0.11%	-7.84%	-	-
Horiz. %	76.89%	81.31%	78.40%	87.48%	92.06%	92.16%	100.00%	-
Tax	-7,160	-7,856	-6,699	-6,019	-8,194	-8,327	-4,872	29.35%
YoY %	8.86%	-17.27%	-11.30%	26.54%	1.60%	-70.92%	-	-
Horiz. %	146.96%	161.25%	137.50%	123.54%	168.19%	170.92%	100.00%	-
NP	47,916	50,390	49,459	56,647	57,749	57,689	66,759	-19.88%
YoY %	-4.91%	1.88%	-12.69%	-1.91%	0.10%	-13.59%	-	-
Horiz. %	71.77%	75.48%	74.09%	84.85%	86.50%	86.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,916	50,390	49,459	56,647	57,749	57,689	66,759	-19.88%
YoY %	-4.91%	1.88%	-12.69%	-1.91%	0.10%	-13.59%	-	-
Horiz. %	71.77%	75.48%	74.09%	84.85%	86.50%	86.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.00%	13.49%	11.93%	9.60%	12.43%	12.61%	6.80%	-
YoY %	-3.63%	13.08%	24.27%	-22.77%	-1.43%	85.44%	-	-
Horiz. %	191.18%	198.38%	175.44%	141.18%	182.79%	185.44%	100.00%	-
Total Cost	192,426	196,722	204,834	209,636	214,127	209,757	196,078	-1.24%
YoY %	-2.18%	-3.96%	-2.29%	-2.10%	2.08%	6.98%	-	-
Horiz. %	98.14%	100.33%	104.47%	106.91%	109.21%	106.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	361,077	351,750	330,357	330,440	329,982	317,315	310,451	10.62%
YoY %	2.65%	6.48%	-0.03%	0.14%	3.99%	2.21%	-	-
Horiz. %	116.31%	113.30%	106.41%	106.44%	106.29%	102.21%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	14,367	14,367	18,278	31,991	31,991	31,991	17,051	-10.81%
YoY %	0.00%	-21.40%	-42.87%	0.00%	0.00%	87.62%	-	-
Horiz. %	84.26%	84.26%	107.20%	187.62%	187.62%	187.62%	100.00%	-
Div Payout %	29.98%	28.51%	36.96%	56.47%	55.40%	55.45%	25.54%	-
YoY %	5.16%	-22.86%	-34.55%	1.93%	-0.09%	117.11%	-	-
Horiz. %	117.38%	111.63%	144.71%	221.10%	216.91%	217.11%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	361,077	351,750	330,357	330,440	329,982	317,315	310,451	10.62%
YoY %	2.65%	6.48%	-0.03%	0.14%	3.99%	2.21%	-	-
Horiz. %	116.31%	113.30%	106.41%	106.44%	106.29%	102.21%	100.00%	-
NOSH	115,356	114,936	114,954	114,983	114,585	114,240	114,270	0.63%
YoY %	0.37%	-0.02%	-0.03%	0.35%	0.30%	-0.03%	-	-
Horiz. %	100.95%	100.58%	100.60%	100.62%	100.28%	99.97%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	19.94%	20.39%	19.45%	21.27%	21.24%	21.57%	25.40%	-
YoY %	-2.21%	4.83%	-8.56%	0.14%	-1.53%	-15.08%	-	-
Horiz. %	78.50%	80.28%	76.57%	83.74%	83.62%	84.92%	100.00%	-
ROE	13.27%	14.33%	14.97%	17.14%	17.50%	18.18%	21.50%	-
YoY %	-7.40%	-4.28%	-12.66%	-2.06%	-3.74%	-15.44%	-	-
Horiz. %	61.72%	66.65%	69.63%	79.72%	81.40%	84.56%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	208.35	215.00	221.21	231.58	237.27	234.11	230.01	-6.39%
YoY %	-3.09%	-2.81%	-4.48%	-2.40%	1.35%	1.78%	-	-
Horiz. %	90.58%	93.47%	96.17%	100.68%	103.16%	101.78%	100.00%	-
EPS	41.54	43.84	43.02	49.27	50.40	50.50	58.42	-20.38%
YoY %	-5.25%	1.91%	-12.69%	-2.24%	-0.20%	-13.56%	-	-
Horiz. %	71.11%	75.04%	73.64%	84.34%	86.27%	86.44%	100.00%	-
DPS	12.50	12.50	16.00	28.00	28.00	28.00	15.00	-11.47%
YoY %	0.00%	-21.88%	-42.86%	0.00%	0.00%	86.67%	-	-
Horiz. %	83.33%	83.33%	106.67%	186.67%	186.67%	186.67%	100.00%	-
NAPS	3.1301	3.0604	2.8738	2.8738	2.8798	2.7776	2.7168	9.92%
YoY %	2.28%	6.49%	0.00%	-0.21%	3.68%	2.24%	-	-
Horiz. %	115.21%	112.65%	105.78%	105.78%	106.00%	102.24%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 114,983
RPS	122.88	126.35	130.02	136.15	139.01	136.74	134.39	-5.80%
YoY %	-2.75%	-2.82%	-4.50%	-2.06%	1.66%	1.75%	-	-
Horiz. %	91.44%	94.02%	96.75%	101.31%	103.44%	101.75%	100.00%	-
EPS	24.50	25.76	25.29	28.96	29.53	29.50	34.13	-19.87%
YoY %	-4.89%	1.86%	-12.67%	-1.93%	0.10%	-13.57%	-	-
Horiz. %	71.78%	75.48%	74.10%	84.85%	86.52%	86.43%	100.00%	-
DPS	7.35	7.35	9.35	16.36	16.36	16.36	8.72	-10.79%
YoY %	0.00%	-21.39%	-42.85%	0.00%	0.00%	87.61%	-	-
Horiz. %	84.29%	84.29%	107.22%	187.61%	187.61%	187.61%	100.00%	-
NAPS	1.8461	1.7985	1.6891	1.6895	1.6872	1.6224	1.5873	10.62%
YoY %	2.65%	6.48%	-0.02%	0.14%	3.99%	2.21%	-	-
Horiz. %	116.30%	113.31%	106.41%	106.44%	106.29%	102.21%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	3.97	4.28	4.50	4.62	4.60	5.05	5.19	-
P/RPS	1.91	1.99	2.03	1.99	1.94	2.16	2.26	-10.63%
YoY %	-4.02%	-1.97%	2.01%	2.58%	-10.19%	-4.42%	-	-
Horiz. %	84.51%	88.05%	89.82%	88.05%	85.84%	95.58%	100.00%	-
P/EPS	9.56	9.76	10.46	9.38	9.13	10.00	8.88	5.05%
YoY %	-2.05%	-6.69%	11.51%	2.74%	-8.70%	12.61%	-	-
Horiz. %	107.66%	109.91%	117.79%	105.63%	102.82%	112.61%	100.00%	-
EY	10.46	10.24	9.56	10.66	10.96	10.00	11.26	-4.80%
YoY %	2.15%	7.11%	-10.32%	-2.74%	9.60%	-11.19%	-	-
Horiz. %	92.90%	90.94%	84.90%	94.67%	97.34%	88.81%	100.00%	-
DY	3.15	2.92	3.56	6.06	6.09	5.54	2.89	5.92%
YoY %	7.88%	-17.98%	-41.25%	-0.49%	9.93%	91.70%	-	-
Horiz. %	109.00%	101.04%	123.18%	209.69%	210.73%	191.70%	100.00%	-
P/NAPS	1.27	1.40	1.57	1.61	1.60	1.82	1.91	-23.87%
YoY %	-9.29%	-10.83%	-2.48%	0.63%	-12.09%	-4.71%	-	-
Horiz. %	66.49%	73.30%	82.20%	84.29%	83.77%	95.29%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	25/08/11	27/05/11	28/02/11	26/11/10	30/08/10	27/05/10	25/02/10	-
Price	3.70	4.01	4.38	4.60	4.23	4.50	5.05	-
P/RPS	1.78	1.87	1.98	1.99	1.78	1.92	2.20	-13.20%
YoY %	-4.81%	-5.56%	-0.50%	11.80%	-7.29%	-12.73%	-	-
Horiz. %	80.91%	85.00%	90.00%	90.45%	80.91%	87.27%	100.00%	-
P/EPS	8.91	9.15	10.18	9.34	8.39	8.91	8.64	2.07%
YoY %	-2.62%	-10.12%	8.99%	11.32%	-5.84%	3.12%	-	-
Horiz. %	103.12%	105.90%	117.82%	108.10%	97.11%	103.12%	100.00%	-
EY	11.23	10.93	9.82	10.71	11.91	11.22	11.57	-1.97%
YoY %	2.74%	11.30%	-8.31%	-10.08%	6.15%	-3.03%	-	-
Horiz. %	97.06%	94.47%	84.87%	92.57%	102.94%	96.97%	100.00%	-
DY	3.38	3.12	3.65	6.09	6.62	6.22	2.97	9.02%
YoY %	8.33%	-14.52%	-40.07%	-8.01%	6.43%	109.43%	-	-
Horiz. %	113.80%	105.05%	122.90%	205.05%	222.90%	209.43%	100.00%	-
P/NAPS	1.18	1.31	1.52	1.60	1.47	1.62	1.86	-26.22%
YoY %	-9.92%	-13.82%	-5.00%	8.84%	-9.26%	-12.90%	-	-
Horiz. %	63.44%	70.43%	81.72%	86.02%	79.03%	87.10%	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 >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

994

HLIND

HONG LEONG INDUSTRIES BHD

956

GENTING

GENTING BHD

429

YTLPOWR

YTL POWER INTERNATIONAL BHD

399

JCY

JCY INTERNATIONAL BERHAD

393

ARMADA

BUMI ARMADA BERHAD

366

SALCON

SALCON BHD

321

TSH

TSH RESOURCES BHD

288

MAYBANK

MALAYAN BANKING BHD

272

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

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

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

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