[D&O] QoQ TTM Result on 30-Sep-2008 [#3]

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	117,480	110,108	108,271	122,039	117,643	120,050	121,898	-2.43%
YoY %	6.70%	1.70%	-11.28%	3.74%	-2.00%	-1.52%	-	-
Horiz. %	96.38%	90.33%	88.82%	100.12%	96.51%	98.48%	100.00%	-
PBT	6,435	11,986	15,914	20,875	23,876	26,866	28,316	-62.79%
YoY %	-46.31%	-24.68%	-23.77%	-12.57%	-11.13%	-5.12%	-	-
Horiz. %	22.73%	42.33%	56.20%	73.72%	84.32%	94.88%	100.00%	-
Tax	-1,471	-2,077	-2,113	-2,724	-2,065	-1,823	-2,548	-30.68%
YoY %	29.18%	1.70%	22.43%	-31.91%	-13.27%	28.45%	-	-
Horiz. %	57.73%	81.51%	82.93%	106.91%	81.04%	71.55%	100.00%	-
NP	4,964	9,909	13,801	18,151	21,811	25,043	25,768	-66.67%
YoY %	-49.90%	-28.20%	-23.97%	-16.78%	-12.91%	-2.81%	-	-
Horiz. %	19.26%	38.45%	53.56%	70.44%	84.64%	97.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,699	11,102	13,833	18,151	21,811	25,043	25,768	-55.34%
YoY %	-30.65%	-19.74%	-23.79%	-16.78%	-12.91%	-2.81%	-	-
Horiz. %	29.88%	43.08%	53.68%	70.44%	84.64%	97.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.86%	17.33%	13.28%	13.05%	8.65%	6.79%	9.00%	-
YoY %	31.91%	30.50%	1.76%	50.87%	27.39%	-24.56%	-	-
Horiz. %	254.00%	192.56%	147.56%	145.00%	96.11%	75.44%	100.00%	-
Total Cost	112,516	100,199	94,470	103,888	95,832	95,007	96,130	11.07%
YoY %	12.29%	6.06%	-9.07%	8.41%	0.87%	-1.17%	-	-
Horiz. %	117.05%	104.23%	98.27%	108.07%	99.69%	98.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	182,357	175,188	179,128	177,687	173,279	172,614	168,024	5.61%
YoY %	4.09%	-2.20%	0.81%	2.54%	0.39%	2.73%	-	-
Horiz. %	108.53%	104.26%	106.61%	105.75%	103.13%	102.73%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	2,571	2,571	2,571	3,638	3,638	3,638	3,638	-20.67%
YoY %	0.00%	0.00%	-29.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	70.67%	70.67%	70.67%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	33.40%	23.16%	18.59%	20.05%	16.68%	14.53%	14.12%	-
YoY %	44.21%	24.58%	-7.28%	20.20%	14.80%	2.90%	-	-
Horiz. %	236.54%	164.02%	131.66%	142.00%	118.13%	102.90%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	182,357	175,188	179,128	177,687	173,279	172,614	168,024	5.61%
YoY %	4.09%	-2.20%	0.81%	2.54%	0.39%	2.73%	-	-
Horiz. %	108.53%	104.26%	106.61%	105.75%	103.13%	102.73%	100.00%	-
NOSH	736,499	713,888	734,736	731,224	727,761	730,181	727,692	0.80%
YoY %	3.17%	-2.84%	0.48%	0.48%	-0.33%	0.34%	-	-
Horiz. %	101.21%	98.10%	100.97%	100.49%	100.01%	100.34%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	4.23%	9.00%	12.75%	14.87%	18.54%	20.86%	21.14%	-
YoY %	-53.00%	-29.41%	-14.26%	-19.80%	-11.12%	-1.32%	-	-
Horiz. %	20.01%	42.57%	60.31%	70.34%	87.70%	98.68%	100.00%	-
ROE	4.22%	6.34%	7.72%	10.22%	12.59%	14.51%	15.34%	-
YoY %	-33.44%	-17.88%	-24.46%	-18.82%	-13.23%	-5.41%	-	-
Horiz. %	27.51%	41.33%	50.33%	66.62%	82.07%	94.59%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	15.95	15.42	14.74	16.69	16.17	16.44	16.75	-3.21%
YoY %	3.44%	4.61%	-11.68%	3.22%	-1.64%	-1.85%	-	-
Horiz. %	95.22%	92.06%	88.00%	99.64%	96.54%	98.15%	100.00%	-
EPS	1.05	1.56	1.88	2.48	3.00	3.43	3.54	-55.55%
YoY %	-32.69%	-17.02%	-24.19%	-17.33%	-12.54%	-3.11%	-	-
Horiz. %	29.66%	44.07%	53.11%	70.06%	84.75%	96.89%	100.00%	-
DPS	0.35	0.36	0.35	0.50	0.50	0.50	0.50	-21.17%
YoY %	-2.78%	2.86%	-30.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	70.00%	72.00%	70.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.2476	0.2454	0.2438	0.243	0.2381	0.2364	0.2309	4.76%
YoY %	0.90%	0.66%	0.33%	2.06%	0.72%	2.38%	-	-
Horiz. %	107.23%	106.28%	105.59%	105.24%	103.12%	102.38%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 731,224
RPS	9.46	8.87	8.72	9.83	9.48	9.67	9.82	-2.46%
YoY %	6.65%	1.72%	-11.29%	3.69%	-1.96%	-1.53%	-	-
Horiz. %	96.33%	90.33%	88.80%	100.10%	96.54%	98.47%	100.00%	-
EPS	0.62	0.89	1.11	1.46	1.76	2.02	2.08	-55.41%
YoY %	-30.34%	-19.82%	-23.97%	-17.05%	-12.87%	-2.88%	-	-
Horiz. %	29.81%	42.79%	53.37%	70.19%	84.62%	97.12%	100.00%	-
DPS	0.21	0.21	0.21	0.29	0.29	0.29	0.29	-19.37%
YoY %	0.00%	0.00%	-27.59%	0.00%	0.00%	0.00%	-	-
Horiz. %	72.41%	72.41%	72.41%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.1469	0.1411	0.1443	0.1431	0.1396	0.139	0.1353	5.64%
YoY %	4.11%	-2.22%	0.84%	2.51%	0.43%	2.73%	-	-
Horiz. %	108.57%	104.29%	106.65%	105.76%	103.18%	102.73%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	0.17	0.29	0.26	0.30	0.26	0.32	0.39	-
P/RPS	1.07	1.88	1.76	1.80	1.61	1.95	2.33	-40.50%
YoY %	-43.09%	6.82%	-2.22%	11.80%	-17.44%	-16.31%	-	-
Horiz. %	45.92%	80.69%	75.54%	77.25%	69.10%	83.69%	100.00%	-
P/EPS	16.26	18.65	13.81	12.09	8.68	9.33	11.01	29.71%
YoY %	-12.82%	35.05%	14.23%	39.29%	-6.97%	-15.26%	-	-
Horiz. %	147.68%	169.39%	125.43%	109.81%	78.84%	84.74%	100.00%	-
EY	6.15	5.36	7.24	8.27	11.53	10.72	9.08	-22.89%
YoY %	14.74%	-25.97%	-12.45%	-28.27%	7.56%	18.06%	-	-
Horiz. %	67.73%	59.03%	79.74%	91.08%	126.98%	118.06%	100.00%	-
DY	2.05	1.24	1.35	1.67	1.92	1.56	1.28	36.92%
YoY %	65.32%	-8.15%	-19.16%	-13.02%	23.08%	21.88%	-	-
Horiz. %	160.16%	96.88%	105.47%	130.47%	150.00%	121.88%	100.00%	-
P/NAPS	0.69	1.18	1.07	1.23	1.09	1.35	1.69	-44.99%
YoY %	-41.53%	10.28%	-13.01%	12.84%	-19.26%	-20.12%	-	-
Horiz. %	40.83%	69.82%	63.31%	72.78%	64.50%	79.88%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	24/08/09	28/05/09	25/02/09	24/11/08	27/08/08	28/05/08	25/02/08	-
Price	0.23	0.19	0.20	0.25	0.26	0.34	0.30	-
P/RPS	1.44	1.23	1.36	1.50	1.61	2.07	1.79	-13.51%
YoY %	17.07%	-9.56%	-9.33%	-6.83%	-22.22%	15.64%	-	-
Horiz. %	80.45%	68.72%	75.98%	83.80%	89.94%	115.64%	100.00%	-
P/EPS	22.00	12.22	10.62	10.07	8.68	9.91	8.47	89.06%
YoY %	80.03%	15.07%	5.46%	16.01%	-12.41%	17.00%	-	-
Horiz. %	259.74%	144.27%	125.38%	118.89%	102.48%	117.00%	100.00%	-
EY	4.54	8.18	9.41	9.93	11.53	10.09	11.80	-47.13%
YoY %	-44.50%	-13.07%	-5.24%	-13.88%	14.27%	-14.49%	-	-
Horiz. %	38.47%	69.32%	79.75%	84.15%	97.71%	85.51%	100.00%	-
DY	1.52	1.90	1.75	2.00	1.92	1.47	1.67	-6.08%
YoY %	-20.00%	8.57%	-12.50%	4.17%	30.61%	-11.98%	-	-
Horiz. %	91.02%	113.77%	104.79%	119.76%	114.97%	88.02%	100.00%	-
P/NAPS	0.93	0.77	0.82	1.03	1.09	1.44	1.30	-20.02%
YoY %	20.78%	-6.10%	-20.39%	-5.50%	-24.31%	10.77%	-	-
Horiz. %	71.54%	59.23%	63.08%	79.23%	83.85%	110.77%	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