[ASIAFLE] QoQ TTM Result on 30-Sep-2011 [#2]

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
TTM Result
Revenue	302,657	276,313	255,720	237,507	240,342	247,112	254,293	12.31%
YoY %	9.53%	8.05%	7.67%	-1.18%	-2.74%	-2.82%	-	-
Horiz. %	119.02%	108.66%	100.56%	93.40%	94.51%	97.18%	100.00%	-
PBT	60,973	57,204	58,700	54,914	55,076	58,246	56,158	5.64%
YoY %	6.59%	-2.55%	6.89%	-0.29%	-5.44%	3.72%	-	-
Horiz. %	108.57%	101.86%	104.53%	97.78%	98.07%	103.72%	100.00%	-
Tax	-10,706	-8,481	-8,360	-8,175	-7,160	-7,856	-6,699	36.73%
YoY %	-26.24%	-1.45%	-2.26%	-14.18%	8.86%	-17.27%	-	-
Horiz. %	159.81%	126.60%	124.79%	122.03%	106.88%	117.27%	100.00%	-
NP	50,267	48,723	50,340	46,739	47,916	50,390	49,459	1.08%
YoY %	3.17%	-3.21%	7.70%	-2.46%	-4.91%	1.88%	-	-
Horiz. %	101.63%	98.51%	101.78%	94.50%	96.88%	101.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	50,267	48,723	50,340	46,739	47,916	50,390	49,459	1.08%
YoY %	3.17%	-3.21%	7.70%	-2.46%	-4.91%	1.88%	-	-
Horiz. %	101.63%	98.51%	101.78%	94.50%	96.88%	101.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.56%	14.83%	14.24%	14.89%	13.00%	13.49%	11.93%	-
YoY %	18.41%	4.14%	-4.37%	14.54%	-3.63%	13.08%	-	-
Horiz. %	147.19%	124.31%	119.36%	124.81%	108.97%	113.08%	100.00%	-
Total Cost	252,390	227,590	205,380	190,768	192,426	196,722	204,834	14.94%
YoY %	10.90%	10.81%	7.66%	-0.86%	-2.18%	-3.96%	-	-
Horiz. %	123.22%	111.11%	100.27%	93.13%	93.94%	96.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	384,701	370,734	359,685	356,186	361,077	351,750	330,357	10.69%
YoY %	3.77%	3.07%	0.98%	-1.35%	2.65%	6.48%	-	-
Horiz. %	116.45%	112.22%	108.88%	107.82%	109.30%	106.48%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	24,837	24,837	23,606	14,367	14,367	14,367	18,278	22.70%
YoY %	0.00%	5.21%	64.31%	0.00%	0.00%	-21.40%	-	-
Horiz. %	135.88%	135.88%	129.15%	78.60%	78.60%	78.60%	100.00%	-
Div Payout %	49.41%	50.98%	46.89%	30.74%	29.98%	28.51%	36.96%	-
YoY %	-3.08%	8.72%	52.54%	2.54%	5.16%	-22.86%	-	-
Horiz. %	133.69%	137.93%	126.87%	83.17%	81.11%	77.14%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	384,701	370,734	359,685	356,186	361,077	351,750	330,357	10.69%
YoY %	3.77%	3.07%	0.98%	-1.35%	2.65%	6.48%	-	-
Horiz. %	116.45%	112.22%	108.88%	107.82%	109.30%	106.48%	100.00%	-
NOSH	115,644	115,540	115,498	115,577	115,356	114,936	114,954	0.40%
YoY %	0.09%	0.04%	-0.07%	0.19%	0.37%	-0.02%	-	-
Horiz. %	100.60%	100.51%	100.47%	100.54%	100.35%	99.98%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	16.61%	17.63%	19.69%	19.68%	19.94%	20.39%	19.45%	-
YoY %	-5.79%	-10.46%	0.05%	-1.30%	-2.21%	4.83%	-	-
Horiz. %	85.40%	90.64%	101.23%	101.18%	102.52%	104.83%	100.00%	-
ROE	13.07%	13.14%	14.00%	13.12%	13.27%	14.33%	14.97%	-
YoY %	-0.53%	-6.14%	6.71%	-1.13%	-7.40%	-4.28%	-	-
Horiz. %	87.31%	87.78%	93.52%	87.64%	88.64%	95.72%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	261.71	239.15	221.41	205.50	208.35	215.00	221.21	11.87%
YoY %	9.43%	8.01%	7.74%	-1.37%	-3.09%	-2.81%	-	-
Horiz. %	118.31%	108.11%	100.09%	92.90%	94.19%	97.19%	100.00%	-
EPS	43.47	42.17	43.58	40.44	41.54	43.84	43.02	0.69%
YoY %	3.08%	-3.24%	7.76%	-2.65%	-5.25%	1.91%	-	-
Horiz. %	101.05%	98.02%	101.30%	94.00%	96.56%	101.91%	100.00%	-
DPS	21.50	21.50	20.50	12.50	12.50	12.50	16.00	21.79%
YoY %	0.00%	4.88%	64.00%	0.00%	0.00%	-21.88%	-	-
Horiz. %	134.38%	134.38%	128.12%	78.12%	78.12%	78.12%	100.00%	-
NAPS	3.3266	3.2087	3.1142	3.0818	3.1301	3.0604	2.8738	10.25%
YoY %	3.67%	3.03%	1.05%	-1.54%	2.28%	6.49%	-	-
Horiz. %	115.76%	111.65%	108.37%	107.24%	108.92%	106.49%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 115,577
RPS	154.75	141.28	130.75	121.43	122.88	126.35	130.02	12.32%
YoY %	9.53%	8.05%	7.68%	-1.18%	-2.75%	-2.82%	-	-
Horiz. %	119.02%	108.66%	100.56%	93.39%	94.51%	97.18%	100.00%	-
EPS	25.70	24.91	25.74	23.90	24.50	25.76	25.29	1.07%
YoY %	3.17%	-3.22%	7.70%	-2.45%	-4.89%	1.86%	-	-
Horiz. %	101.62%	98.50%	101.78%	94.50%	96.88%	101.86%	100.00%	-
DPS	12.70	12.70	12.07	7.35	7.35	7.35	9.35	22.67%
YoY %	0.00%	5.22%	64.22%	0.00%	0.00%	-21.39%	-	-
Horiz. %	135.83%	135.83%	129.09%	78.61%	78.61%	78.61%	100.00%	-
NAPS	1.9669	1.8955	1.839	1.8211	1.8461	1.7985	1.6891	10.69%
YoY %	3.77%	3.07%	0.98%	-1.35%	2.65%	6.48%	-	-
Horiz. %	116.45%	112.22%	108.87%	107.81%	109.29%	106.48%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	3.50	3.95	3.56	3.50	3.97	4.28	4.50	-
P/RPS	1.34	1.65	1.61	1.70	1.91	1.99	2.03	-24.20%
YoY %	-18.79%	2.48%	-5.29%	-10.99%	-4.02%	-1.97%	-	-
Horiz. %	66.01%	81.28%	79.31%	83.74%	94.09%	98.03%	100.00%	-
P/EPS	8.05	9.37	8.17	8.65	9.56	9.76	10.46	-16.03%
YoY %	-14.09%	14.69%	-5.55%	-9.52%	-2.05%	-6.69%	-	-
Horiz. %	76.96%	89.58%	78.11%	82.70%	91.40%	93.31%	100.00%	-
EY	12.42	10.68	12.24	11.55	10.46	10.24	9.56	19.08%
YoY %	16.29%	-12.75%	5.97%	10.42%	2.15%	7.11%	-	-
Horiz. %	129.92%	111.72%	128.03%	120.82%	109.41%	107.11%	100.00%	-
DY	6.14	5.44	5.76	3.57	3.15	2.92	3.56	43.86%
YoY %	12.87%	-5.56%	61.34%	13.33%	7.88%	-17.98%	-	-
Horiz. %	172.47%	152.81%	161.80%	100.28%	88.48%	82.02%	100.00%	-
P/NAPS	1.05	1.23	1.14	1.14	1.27	1.40	1.57	-23.54%
YoY %	-14.63%	7.89%	0.00%	-10.24%	-9.29%	-10.83%	-	-
Horiz. %	66.88%	78.34%	72.61%	72.61%	80.89%	89.17%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	30/08/12	31/05/12	29/02/12	30/11/11	25/08/11	27/05/11	28/02/11	-
Price	3.63	3.45	3.75	3.55	3.70	4.01	4.38	-
P/RPS	1.39	1.44	1.69	1.73	1.78	1.87	1.98	-21.02%
YoY %	-3.47%	-14.79%	-2.31%	-2.81%	-4.81%	-5.56%	-	-
Horiz. %	70.20%	72.73%	85.35%	87.37%	89.90%	94.44%	100.00%	-
P/EPS	8.35	8.18	8.60	8.78	8.91	9.15	10.18	-12.38%
YoY %	2.08%	-4.88%	-2.05%	-1.46%	-2.62%	-10.12%	-	-
Horiz. %	82.02%	80.35%	84.48%	86.25%	87.52%	89.88%	100.00%	-
EY	11.97	12.22	11.62	11.39	11.23	10.93	9.82	14.12%
YoY %	-2.05%	5.16%	2.02%	1.42%	2.74%	11.30%	-	-
Horiz. %	121.89%	124.44%	118.33%	115.99%	114.36%	111.30%	100.00%	-
DY	5.92	6.23	5.47	3.52	3.38	3.12	3.65	38.08%
YoY %	-4.98%	13.89%	55.40%	4.14%	8.33%	-14.52%	-	-
Horiz. %	162.19%	170.68%	149.86%	96.44%	92.60%	85.48%	100.00%	-
P/NAPS	1.09	1.08	1.20	1.15	1.18	1.31	1.52	-19.89%
YoY %	0.93%	-10.00%	4.35%	-2.54%	-9.92%	-13.82%	-	-
Horiz. %	71.71%	71.05%	78.95%	75.66%	77.63%	86.18%	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 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

993

HLIND

HONG LEONG INDUSTRIES BHD

956

GENTING

GENTING BHD

409

YTLPOWR

YTL POWER INTERNATIONAL BHD

394

JCY

JCY INTERNATIONAL BERHAD

392

ARMADA

BUMI ARMADA BERHAD

364

SALCON

SALCON BHD

320

TSH

TSH RESOURCES BHD

284

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