[ASIAFLE] QoQ TTM Result on 31-Mar-2009 [#4]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	262,837	265,885	276,747	299,323	309,301	278,055	249,618	3.49%
YoY %	-1.15%	-3.92%	-7.54%	-3.23%	11.24%	11.39%	-	-
Horiz. %	105.30%	106.52%	110.87%	119.91%	123.91%	111.39%	100.00%	-
PBT	71,631	79,228	77,751	75,983	70,316	54,481	54,568	19.82%
YoY %	-9.59%	1.90%	2.33%	8.06%	29.07%	-0.16%	-	-
Horiz. %	131.27%	145.19%	142.48%	139.24%	128.86%	99.84%	100.00%	-
Tax	-4,872	-3,552	-7,242	349	-4,111	-6,000	-2,607	51.54%
YoY %	-37.16%	50.95%	-2,175.07%	108.49%	31.48%	-130.15%	-	-
Horiz. %	186.88%	136.25%	277.79%	-13.39%	157.69%	230.15%	100.00%	-
NP	66,759	75,676	70,509	76,332	66,205	48,481	51,961	18.12%
YoY %	-11.78%	7.33%	-7.63%	15.30%	36.56%	-6.70%	-	-
Horiz. %	128.48%	145.64%	135.70%	146.90%	127.41%	93.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	66,759	75,676	70,509	76,332	66,205	48,481	51,961	18.12%
YoY %	-11.78%	7.33%	-7.63%	15.30%	36.56%	-6.70%	-	-
Horiz. %	128.48%	145.64%	135.70%	146.90%	127.41%	93.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.80%	4.48%	9.31%	-0.46%	5.85%	11.01%	4.78%	-
YoY %	51.79%	-51.88%	2,123.91%	-107.86%	-46.87%	130.33%	-	-
Horiz. %	142.26%	93.72%	194.77%	-9.62%	122.38%	230.33%	100.00%	-
Total Cost	196,078	190,209	206,238	222,991	243,096	229,574	197,657	-0.53%
YoY %	3.09%	-7.77%	-7.51%	-8.27%	5.89%	16.15%	-	-
Horiz. %	99.20%	96.23%	104.34%	112.82%	122.99%	116.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	310,451	298,767	297,745	227,351	260,159	240,119	247,330	16.31%
YoY %	3.91%	0.34%	30.96%	-12.61%	8.35%	-2.92%	-	-
Horiz. %	125.52%	120.80%	120.38%	91.92%	105.19%	97.08%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	17,051	28,423	28,423	28,423	28,102	23,805	23,805	-19.89%
YoY %	-40.01%	0.00%	0.00%	1.14%	18.05%	0.00%	-	-
Horiz. %	71.63%	119.40%	119.40%	119.40%	118.05%	100.00%	100.00%	-
Div Payout %	25.54%	37.56%	40.31%	37.24%	42.45%	49.10%	45.81%	-
YoY %	-32.00%	-6.82%	8.24%	-12.27%	-13.54%	7.18%	-	-
Horiz. %	55.75%	81.99%	87.99%	81.29%	92.67%	107.18%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	310,451	298,767	297,745	227,351	260,159	240,119	247,330	16.31%
YoY %	3.91%	0.34%	30.96%	-12.61%	8.35%	-2.92%	-	-
Horiz. %	125.52%	120.80%	120.38%	91.92%	105.19%	97.08%	100.00%	-
NOSH	114,270	114,068	113,982	113,675	113,721	113,478	113,433	0.48%
YoY %	0.18%	0.08%	0.27%	-0.04%	0.21%	0.04%	-	-
Horiz. %	100.74%	100.56%	100.48%	100.21%	100.25%	100.04%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	25.40%	28.46%	25.48%	25.50%	21.40%	17.44%	20.82%	-
YoY %	-10.75%	11.70%	-0.08%	19.16%	22.71%	-16.23%	-	-
Horiz. %	122.00%	136.70%	122.38%	122.48%	102.79%	83.77%	100.00%	-
ROE	21.50%	25.33%	23.68%	33.57%	25.45%	20.19%	21.01%	-
YoY %	-15.12%	6.97%	-29.46%	31.91%	26.05%	-3.90%	-	-
Horiz. %	102.33%	120.56%	112.71%	159.78%	121.13%	96.10%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	230.01	233.09	242.80	263.31	271.98	245.03	220.06	2.98%
YoY %	-1.32%	-4.00%	-7.79%	-3.19%	11.00%	11.35%	-	-
Horiz. %	104.52%	105.92%	110.33%	119.65%	123.59%	111.35%	100.00%	-
EPS	58.42	66.34	61.86	67.15	58.22	42.72	45.81	17.54%
YoY %	-11.94%	7.24%	-7.88%	15.34%	36.28%	-6.75%	-	-
Horiz. %	127.53%	144.82%	135.04%	146.58%	127.09%	93.25%	100.00%	-
DPS	15.00	25.00	25.00	25.00	25.00	20.98	20.99	-20.01%
YoY %	-40.00%	0.00%	0.00%	0.00%	19.16%	-0.05%	-	-
Horiz. %	71.46%	119.10%	119.10%	119.10%	119.10%	99.95%	100.00%	-
NAPS	2.7168	2.6192	2.6122	2.00	2.2877	2.116	2.1804	15.74%
YoY %	3.73%	0.27%	30.61%	-12.58%	8.11%	-2.95%	-	-
Horiz. %	124.60%	120.12%	119.80%	91.73%	104.92%	97.05%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 113,675
RPS	134.39	135.94	141.50	153.04	158.14	142.17	127.63	3.49%
YoY %	-1.14%	-3.93%	-7.54%	-3.22%	11.23%	11.39%	-	-
Horiz. %	105.30%	106.51%	110.87%	119.91%	123.91%	111.39%	100.00%	-
EPS	34.13	38.69	36.05	39.03	33.85	24.79	26.57	18.11%
YoY %	-11.79%	7.32%	-7.64%	15.30%	36.55%	-6.70%	-	-
Horiz. %	128.45%	145.62%	135.68%	146.89%	127.40%	93.30%	100.00%	-
DPS	8.72	14.53	14.53	14.53	14.37	12.17	12.17	-19.87%
YoY %	-39.99%	0.00%	0.00%	1.11%	18.08%	0.00%	-	-
Horiz. %	71.65%	119.39%	119.39%	119.39%	118.08%	100.00%	100.00%	-
NAPS	1.5873	1.5276	1.5223	1.1624	1.3302	1.2277	1.2646	16.31%
YoY %	3.91%	0.35%	30.96%	-12.61%	8.35%	-2.92%	-	-
Horiz. %	125.52%	120.80%	120.38%	91.92%	105.19%	97.08%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	5.19	4.93	5.15	4.52	4.70	4.88	5.10	-
P/RPS	2.26	2.12	2.12	1.72	1.73	1.99	2.32	-1.72%
YoY %	6.60%	0.00%	23.26%	-0.58%	-13.07%	-14.22%	-	-
Horiz. %	97.41%	91.38%	91.38%	74.14%	74.57%	85.78%	100.00%	-
P/EPS	8.88	7.43	8.33	6.73	8.07	11.42	11.13	-13.94%
YoY %	19.52%	-10.80%	23.77%	-16.60%	-29.33%	2.61%	-	-
Horiz. %	79.78%	66.76%	74.84%	60.47%	72.51%	102.61%	100.00%	-
EY	11.26	13.46	12.01	14.86	12.39	8.75	8.98	16.23%
YoY %	-16.34%	12.07%	-19.18%	19.94%	41.60%	-2.56%	-	-
Horiz. %	125.39%	149.89%	133.74%	165.48%	137.97%	97.44%	100.00%	-
DY	2.89	5.07	4.85	5.53	5.32	4.30	4.12	-21.00%
YoY %	-43.00%	4.54%	-12.30%	3.95%	23.72%	4.37%	-	-
Horiz. %	70.15%	123.06%	117.72%	134.22%	129.13%	104.37%	100.00%	-
P/NAPS	1.91	1.88	1.97	2.26	2.05	2.31	2.34	-12.62%
YoY %	1.60%	-4.57%	-12.83%	10.24%	-11.26%	-1.28%	-	-
Horiz. %	81.62%	80.34%	84.19%	96.58%	87.61%	98.72%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	25/02/10	30/11/09	28/08/09	29/05/09	27/02/09	28/11/08	29/08/08	-
Price	5.05	5.10	5.10	4.96	4.52	4.88	4.78	-
P/RPS	2.20	2.19	2.10	1.88	1.66	1.99	2.17	0.91%
YoY %	0.46%	4.29%	11.70%	13.25%	-16.58%	-8.29%	-	-
Horiz. %	101.38%	100.92%	96.77%	86.64%	76.50%	91.71%	100.00%	-
P/EPS	8.64	7.69	8.24	7.39	7.76	11.42	10.43	-11.76%
YoY %	12.35%	-6.67%	11.50%	-4.77%	-32.05%	9.49%	-	-
Horiz. %	82.84%	73.73%	79.00%	70.85%	74.40%	109.49%	100.00%	-
EY	11.57	13.01	12.13	13.54	12.88	8.75	9.58	13.36%
YoY %	-11.07%	7.25%	-10.41%	5.12%	47.20%	-8.66%	-	-
Horiz. %	120.77%	135.80%	126.62%	141.34%	134.45%	91.34%	100.00%	-
DY	2.97	4.90	4.90	5.04	5.53	4.30	4.39	-22.87%
YoY %	-39.39%	0.00%	-2.78%	-8.86%	28.60%	-2.05%	-	-
Horiz. %	67.65%	111.62%	111.62%	114.81%	125.97%	97.95%	100.00%	-
P/NAPS	1.86	1.95	1.95	2.48	1.98	2.31	2.19	-10.28%
YoY %	-4.62%	0.00%	-21.37%	25.25%	-14.29%	5.48%	-	-
Horiz. %	84.93%	89.04%	89.04%	113.24%	90.41%	105.48%	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

422

YTLPOWR

YTL POWER INTERNATIONAL BHD

395

JCY

JCY INTERNATIONAL BERHAD

392

ARMADA

BUMI ARMADA BERHAD

364

SALCON

SALCON BHD

320

TSH

TSH RESOURCES BHD

287

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