[ASIAFLE] QoQ TTM Result on 31-Dec-2009 [#3]

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	266,283	271,876	267,446	262,837	265,885	276,747	299,323	-7.49%
YoY %	-2.06%	1.66%	1.75%	-1.15%	-3.92%	-7.54%	-	-
Horiz. %	88.96%	90.83%	89.35%	87.81%	88.83%	92.46%	100.00%	-
PBT	62,666	65,943	66,016	71,631	79,228	77,751	75,983	-12.04%
YoY %	-4.97%	-0.11%	-7.84%	-9.59%	1.90%	2.33%	-	-
Horiz. %	82.47%	86.79%	86.88%	94.27%	104.27%	102.33%	100.00%	-
Tax	-6,019	-8,194	-8,327	-4,872	-3,552	-7,242	349	-
YoY %	26.54%	1.60%	-70.92%	-37.16%	50.95%	-2,175.07%	-	-
Horiz. %	-1,724.64%	-2,347.85%	-2,385.96%	-1,395.99%	-1,017.77%	-2,075.07%	100.00%	-
NP	56,647	57,749	57,689	66,759	75,676	70,509	76,332	-18.01%
YoY %	-1.91%	0.10%	-13.59%	-11.78%	7.33%	-7.63%	-	-
Horiz. %	74.21%	75.66%	75.58%	87.46%	99.14%	92.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,647	57,749	57,689	66,759	75,676	70,509	76,332	-18.01%
YoY %	-1.91%	0.10%	-13.59%	-11.78%	7.33%	-7.63%	-	-
Horiz. %	74.21%	75.66%	75.58%	87.46%	99.14%	92.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.60%	12.43%	12.61%	6.80%	4.48%	9.31%	-0.46%	-
YoY %	-22.77%	-1.43%	85.44%	51.79%	-51.88%	2,123.91%	-	-
Horiz. %	-2,086.96%	-2,702.17%	-2,741.30%	-1,478.26%	-973.91%	-2,023.91%	100.00%	-
Total Cost	209,636	214,127	209,757	196,078	190,209	206,238	222,991	-4.03%
YoY %	-2.10%	2.08%	6.98%	3.09%	-7.77%	-7.51%	-	-
Horiz. %	94.01%	96.02%	94.07%	87.93%	85.30%	92.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	330,440	329,982	317,315	310,451	298,767	297,745	227,351	28.28%
YoY %	0.14%	3.99%	2.21%	3.91%	0.34%	30.96%	-	-
Horiz. %	145.34%	145.14%	139.57%	136.55%	131.41%	130.96%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	31,991	31,991	31,991	17,051	28,423	28,423	28,423	8.19%
YoY %	0.00%	0.00%	87.62%	-40.01%	0.00%	0.00%	-	-
Horiz. %	112.55%	112.55%	112.55%	59.99%	100.00%	100.00%	100.00%	-
Div Payout %	56.47%	55.40%	55.45%	25.54%	37.56%	40.31%	37.24%	-
YoY %	1.93%	-0.09%	117.11%	-32.00%	-6.82%	8.24%	-	-
Horiz. %	151.64%	148.76%	148.90%	68.58%	100.86%	108.24%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	330,440	329,982	317,315	310,451	298,767	297,745	227,351	28.28%
YoY %	0.14%	3.99%	2.21%	3.91%	0.34%	30.96%	-	-
Horiz. %	145.34%	145.14%	139.57%	136.55%	131.41%	130.96%	100.00%	-
NOSH	114,983	114,585	114,240	114,270	114,068	113,982	113,675	0.76%
YoY %	0.35%	0.30%	-0.03%	0.18%	0.08%	0.27%	-	-
Horiz. %	101.15%	100.80%	100.50%	100.52%	100.35%	100.27%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	21.27%	21.24%	21.57%	25.40%	28.46%	25.48%	25.50%	-
YoY %	0.14%	-1.53%	-15.08%	-10.75%	11.70%	-0.08%	-	-
Horiz. %	83.41%	83.29%	84.59%	99.61%	111.61%	99.92%	100.00%	-
ROE	17.14%	17.50%	18.18%	21.50%	25.33%	23.68%	33.57%	-
YoY %	-2.06%	-3.74%	-15.44%	-15.12%	6.97%	-29.46%	-	-
Horiz. %	51.06%	52.13%	54.16%	64.05%	75.45%	70.54%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	231.58	237.27	234.11	230.01	233.09	242.80	263.31	-8.19%
YoY %	-2.40%	1.35%	1.78%	-1.32%	-4.00%	-7.79%	-	-
Horiz. %	87.95%	90.11%	88.91%	87.35%	88.52%	92.21%	100.00%	-
EPS	49.27	50.40	50.50	58.42	66.34	61.86	67.15	-18.63%
YoY %	-2.24%	-0.20%	-13.56%	-11.94%	7.24%	-7.88%	-	-
Horiz. %	73.37%	75.06%	75.20%	87.00%	98.79%	92.12%	100.00%	-
DPS	28.00	28.00	28.00	15.00	25.00	25.00	25.00	7.84%
YoY %	0.00%	0.00%	86.67%	-40.00%	0.00%	0.00%	-	-
Horiz. %	112.00%	112.00%	112.00%	60.00%	100.00%	100.00%	100.00%	-
NAPS	2.8738	2.8798	2.7776	2.7168	2.6192	2.6122	2.00	27.30%
YoY %	-0.21%	3.68%	2.24%	3.73%	0.27%	30.61%	-	-
Horiz. %	143.69%	143.99%	138.88%	135.84%	130.96%	130.61%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 114,270
RPS	135.87	138.73	136.47	134.12	135.67	141.21	152.73	-7.49%
YoY %	-2.06%	1.66%	1.75%	-1.14%	-3.92%	-7.54%	-	-
Horiz. %	88.96%	90.83%	89.35%	87.82%	88.83%	92.46%	100.00%	-
EPS	28.90	29.47	29.44	34.06	38.61	35.98	38.95	-18.02%
YoY %	-1.93%	0.10%	-13.56%	-11.78%	7.31%	-7.63%	-	-
Horiz. %	74.20%	75.66%	75.58%	87.45%	99.13%	92.37%	100.00%	-
DPS	16.32	16.32	16.32	8.70	14.50	14.50	14.50	8.19%
YoY %	0.00%	0.00%	87.59%	-40.00%	0.00%	0.00%	-	-
Horiz. %	112.55%	112.55%	112.55%	60.00%	100.00%	100.00%	100.00%	-
NAPS	1.6861	1.6838	1.6191	1.5841	1.5245	1.5193	1.1601	28.28%
YoY %	0.14%	4.00%	2.21%	3.91%	0.34%	30.96%	-	-
Horiz. %	145.34%	145.14%	139.57%	136.55%	131.41%	130.96%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	4.62	4.60	5.05	5.19	4.93	5.15	4.52	-
P/RPS	1.99	1.94	2.16	2.26	2.12	2.12	1.72	10.19%
YoY %	2.58%	-10.19%	-4.42%	6.60%	0.00%	23.26%	-	-
Horiz. %	115.70%	112.79%	125.58%	131.40%	123.26%	123.26%	100.00%	-
P/EPS	9.38	9.13	10.00	8.88	7.43	8.33	6.73	24.74%
YoY %	2.74%	-8.70%	12.61%	19.52%	-10.80%	23.77%	-	-
Horiz. %	139.38%	135.66%	148.59%	131.95%	110.40%	123.77%	100.00%	-
EY	10.66	10.96	10.00	11.26	13.46	12.01	14.86	-19.84%
YoY %	-2.74%	9.60%	-11.19%	-16.34%	12.07%	-19.18%	-	-
Horiz. %	71.74%	73.76%	67.29%	75.77%	90.58%	80.82%	100.00%	-
DY	6.06	6.09	5.54	2.89	5.07	4.85	5.53	6.28%
YoY %	-0.49%	9.93%	91.70%	-43.00%	4.54%	-12.30%	-	-
Horiz. %	109.58%	110.13%	100.18%	52.26%	91.68%	87.70%	100.00%	-
P/NAPS	1.61	1.60	1.82	1.91	1.88	1.97	2.26	-20.21%
YoY %	0.63%	-12.09%	-4.71%	1.60%	-4.57%	-12.83%	-	-
Horiz. %	71.24%	70.80%	80.53%	84.51%	83.19%	87.17%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	26/11/10	30/08/10	27/05/10	25/02/10	30/11/09	28/08/09	29/05/09	-
Price	4.60	4.23	4.50	5.05	5.10	5.10	4.96	-
P/RPS	1.99	1.78	1.92	2.20	2.19	2.10	1.88	3.86%
YoY %	11.80%	-7.29%	-12.73%	0.46%	4.29%	11.70%	-	-
Horiz. %	105.85%	94.68%	102.13%	117.02%	116.49%	111.70%	100.00%	-
P/EPS	9.34	8.39	8.91	8.64	7.69	8.24	7.39	16.87%
YoY %	11.32%	-5.84%	3.12%	12.35%	-6.67%	11.50%	-	-
Horiz. %	126.39%	113.53%	120.57%	116.91%	104.06%	111.50%	100.00%	-
EY	10.71	11.91	11.22	11.57	13.01	12.13	13.54	-14.45%
YoY %	-10.08%	6.15%	-3.03%	-11.07%	7.25%	-10.41%	-	-
Horiz. %	79.10%	87.96%	82.87%	85.45%	96.09%	89.59%	100.00%	-
DY	6.09	6.62	6.22	2.97	4.90	4.90	5.04	13.43%
YoY %	-8.01%	6.43%	109.43%	-39.39%	0.00%	-2.78%	-	-
Horiz. %	120.83%	131.35%	123.41%	58.93%	97.22%	97.22%	100.00%	-
P/NAPS	1.60	1.47	1.62	1.86	1.95	1.95	2.48	-25.31%
YoY %	8.84%	-9.26%	-12.90%	-4.62%	0.00%	-21.37%	-	-
Horiz. %	64.52%	59.27%	65.32%	75.00%	78.63%	78.63%	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