[D&O] QoQ TTM Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	122,039	117,643	120,050	121,898	123,766	126,303	122,966	-0.50%
YoY %	3.74%	-2.00%	-1.52%	-1.51%	-2.01%	2.71%	-	-
Horiz. %	99.25%	95.67%	97.63%	99.13%	100.65%	102.71%	100.00%	-
PBT	20,875	23,876	26,866	28,316	22,917	20,265	16,995	14.65%
YoY %	-12.57%	-11.13%	-5.12%	23.56%	13.09%	19.24%	-	-
Horiz. %	122.83%	140.49%	158.08%	166.61%	134.85%	119.24%	100.00%	-
Tax	-2,724	-2,065	-1,823	-2,548	-2,240	-2,567	-2,622	2.56%
YoY %	-31.91%	-13.27%	28.45%	-13.75%	12.74%	2.10%	-	-
Horiz. %	103.89%	78.76%	69.53%	97.18%	85.43%	97.90%	100.00%	-
NP	18,151	21,811	25,043	25,768	20,677	17,698	14,373	16.78%
YoY %	-16.78%	-12.91%	-2.81%	24.62%	16.83%	23.13%	-	-
Horiz. %	126.29%	151.75%	174.24%	179.28%	143.86%	123.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	18,151	21,811	25,043	25,768	20,677	17,698	14,373	16.78%
YoY %	-16.78%	-12.91%	-2.81%	24.62%	16.83%	23.13%	-	-
Horiz. %	126.29%	151.75%	174.24%	179.28%	143.86%	123.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.05%	8.65%	6.79%	9.00%	9.77%	12.67%	15.43%	-
YoY %	50.87%	27.39%	-24.56%	-7.88%	-22.89%	-17.89%	-	-
Horiz. %	84.58%	56.06%	44.01%	58.33%	63.32%	82.11%	100.00%	-
Total Cost	103,888	95,832	95,007	96,130	103,089	108,605	108,593	-2.90%
YoY %	8.41%	0.87%	-1.17%	-6.75%	-5.08%	0.01%	-	-
Horiz. %	95.67%	88.25%	87.49%	88.52%	94.93%	100.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	177,687	173,279	172,614	168,024	163,223	155,732	149,596	12.12%
YoY %	2.54%	0.39%	2.73%	2.94%	4.81%	4.10%	-	-
Horiz. %	118.78%	115.83%	115.39%	112.32%	109.11%	104.10%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	3,638	3,638	3,638	3,638	2,193	2,193	2,193	40.00%
YoY %	0.00%	0.00%	0.00%	65.89%	0.00%	0.00%	-	-
Horiz. %	165.89%	165.89%	165.89%	165.89%	100.00%	100.00%	100.00%	-
Div Payout %	20.05%	16.68%	14.53%	14.12%	10.61%	12.40%	15.26%	-
YoY %	20.20%	14.80%	2.90%	33.08%	-14.44%	-18.74%	-	-
Horiz. %	131.39%	109.31%	95.22%	92.53%	69.53%	81.26%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	177,687	173,279	172,614	168,024	163,223	155,732	149,596	12.12%
YoY %	2.54%	0.39%	2.73%	2.94%	4.81%	4.10%	-	-
Horiz. %	118.78%	115.83%	115.39%	112.32%	109.11%	104.10%	100.00%	-
NOSH	731,224	727,761	730,181	727,692	731,616	730,450	729,384	0.16%
YoY %	0.48%	-0.33%	0.34%	-0.54%	0.16%	0.15%	-	-
Horiz. %	100.25%	99.78%	100.11%	99.77%	100.31%	100.15%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	14.87%	18.54%	20.86%	21.14%	16.71%	14.01%	11.69%	-
YoY %	-19.80%	-11.12%	-1.32%	26.51%	19.27%	19.85%	-	-
Horiz. %	127.20%	158.60%	178.44%	180.84%	142.94%	119.85%	100.00%	-
ROE	10.22%	12.59%	14.51%	15.34%	12.67%	11.36%	9.61%	-
YoY %	-18.82%	-13.23%	-5.41%	21.07%	11.53%	18.21%	-	-
Horiz. %	106.35%	131.01%	150.99%	159.63%	131.84%	118.21%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	16.69	16.17	16.44	16.75	16.92	17.29	16.86	-0.67%
YoY %	3.22%	-1.64%	-1.85%	-1.00%	-2.14%	2.55%	-	-
Horiz. %	98.99%	95.91%	97.51%	99.35%	100.36%	102.55%	100.00%	-
EPS	2.48	3.00	3.43	3.54	2.83	2.42	1.97	16.53%
YoY %	-17.33%	-12.54%	-3.11%	25.09%	16.94%	22.84%	-	-
Horiz. %	125.89%	152.28%	174.11%	179.70%	143.65%	122.84%	100.00%	-
DPS	0.50	0.50	0.50	0.50	0.30	0.30	0.30	40.44%
YoY %	0.00%	0.00%	0.00%	66.67%	0.00%	0.00%	-	-
Horiz. %	166.67%	166.67%	166.67%	166.67%	100.00%	100.00%	100.00%	-
NAPS	0.243	0.2381	0.2364	0.2309	0.2231	0.2132	0.2051	11.93%
YoY %	2.06%	0.72%	2.38%	3.50%	4.64%	3.95%	-	-
Horiz. %	118.48%	116.09%	115.26%	112.58%	108.78%	103.95%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 727,692
RPS	9.85	9.49	9.69	9.83	9.99	10.19	9.92	-0.46%
YoY %	3.79%	-2.06%	-1.42%	-1.60%	-1.96%	2.72%	-	-
Horiz. %	99.29%	95.67%	97.68%	99.09%	100.71%	102.72%	100.00%	-
EPS	1.46	1.76	2.02	2.08	1.67	1.43	1.16	16.52%
YoY %	-17.05%	-12.87%	-2.88%	24.55%	16.78%	23.28%	-	-
Horiz. %	125.86%	151.72%	174.14%	179.31%	143.97%	123.28%	100.00%	-
DPS	0.29	0.29	0.29	0.29	0.18	0.18	0.18	37.31%
YoY %	0.00%	0.00%	0.00%	61.11%	0.00%	0.00%	-	-
Horiz. %	161.11%	161.11%	161.11%	161.11%	100.00%	100.00%	100.00%	-
NAPS	0.1434	0.1398	0.1393	0.1356	0.1317	0.1256	0.1207	12.13%
YoY %	2.58%	0.36%	2.73%	2.96%	4.86%	4.06%	-	-
Horiz. %	118.81%	115.82%	115.41%	112.34%	109.11%	104.06%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	0.30	0.26	0.32	0.39	0.35	0.35	0.36	-
P/RPS	1.80	1.61	1.95	2.33	2.07	2.02	2.14	-10.86%
YoY %	11.80%	-17.44%	-16.31%	12.56%	2.48%	-5.61%	-	-
Horiz. %	84.11%	75.23%	91.12%	108.88%	96.73%	94.39%	100.00%	-
P/EPS	12.09	8.68	9.33	11.01	12.38	14.45	18.27	-24.00%
YoY %	39.29%	-6.97%	-15.26%	-11.07%	-14.33%	-20.91%	-	-
Horiz. %	66.17%	47.51%	51.07%	60.26%	67.76%	79.09%	100.00%	-
EY	8.27	11.53	10.72	9.08	8.07	6.92	5.47	31.62%
YoY %	-28.27%	7.56%	18.06%	12.52%	16.62%	26.51%	-	-
Horiz. %	151.19%	210.79%	195.98%	166.00%	147.53%	126.51%	100.00%	-
DY	1.67	1.92	1.56	1.28	0.86	0.86	0.83	59.17%
YoY %	-13.02%	23.08%	21.88%	48.84%	0.00%	3.61%	-	-
Horiz. %	201.20%	231.33%	187.95%	154.22%	103.61%	103.61%	100.00%	-
P/NAPS	1.23	1.09	1.35	1.69	1.57	1.64	1.76	-21.19%
YoY %	12.84%	-19.26%	-20.12%	7.64%	-4.27%	-6.82%	-	-
Horiz. %	69.89%	61.93%	76.70%	96.02%	89.20%	93.18%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	24/11/08	27/08/08	28/05/08	25/02/08	21/11/07	28/08/07	29/05/07	-
Price	0.25	0.26	0.34	0.30	0.38	0.34	0.35	-
P/RPS	1.50	1.61	2.07	1.79	2.25	1.97	2.08	-19.53%
YoY %	-6.83%	-22.22%	15.64%	-20.44%	14.21%	-5.29%	-	-
Horiz. %	72.12%	77.40%	99.52%	86.06%	108.17%	94.71%	100.00%	-
P/EPS	10.07	8.68	9.91	8.47	13.45	14.03	17.76	-31.42%
YoY %	16.01%	-12.41%	17.00%	-37.03%	-4.13%	-21.00%	-	-
Horiz. %	56.70%	48.87%	55.80%	47.69%	75.73%	79.00%	100.00%	-
EY	9.93	11.53	10.09	11.80	7.44	7.13	5.63	45.82%
YoY %	-13.88%	14.27%	-14.49%	58.60%	4.35%	26.64%	-	-
Horiz. %	176.38%	204.80%	179.22%	209.59%	132.15%	126.64%	100.00%	-
DY	2.00	1.92	1.47	1.67	0.79	0.88	0.86	75.26%
YoY %	4.17%	30.61%	-11.98%	111.39%	-10.23%	2.33%	-	-
Horiz. %	232.56%	223.26%	170.93%	194.19%	91.86%	102.33%	100.00%	-
P/NAPS	1.03	1.09	1.44	1.30	1.70	1.59	1.71	-28.61%
YoY %	-5.50%	-24.31%	10.77%	-23.53%	6.92%	-7.02%	-	-
Horiz. %	60.23%	63.74%	84.21%	76.02%	99.42%	92.98%	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