[D&O] QoQ TTM Result on 31-Dec-2008 [#4]

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	125,632	117,480	110,108	108,271	122,039	117,643	120,050	3.07%
YoY %	6.94%	6.70%	1.70%	-11.28%	3.74%	-2.00%	-	-
Horiz. %	104.65%	97.86%	91.72%	90.19%	101.66%	98.00%	100.00%	-
PBT	9,760	6,435	11,986	15,914	20,875	23,876	26,866	-49.05%
YoY %	51.67%	-46.31%	-24.68%	-23.77%	-12.57%	-11.13%	-	-
Horiz. %	36.33%	23.95%	44.61%	59.23%	77.70%	88.87%	100.00%	-
Tax	-535	-1,471	-2,077	-2,113	-2,724	-2,065	-1,823	-55.80%
YoY %	63.63%	29.18%	1.70%	22.43%	-31.91%	-13.27%	-	-
Horiz. %	29.35%	80.69%	113.93%	115.91%	149.42%	113.27%	100.00%	-
NP	9,225	4,964	9,909	13,801	18,151	21,811	25,043	-48.58%
YoY %	85.84%	-49.90%	-28.20%	-23.97%	-16.78%	-12.91%	-	-
Horiz. %	36.84%	19.82%	39.57%	55.11%	72.48%	87.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,305	7,699	11,102	13,833	18,151	21,811	25,043	-55.98%
YoY %	-5.12%	-30.65%	-19.74%	-23.79%	-16.78%	-12.91%	-	-
Horiz. %	29.17%	30.74%	44.33%	55.24%	72.48%	87.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.48%	22.86%	17.33%	13.28%	13.05%	8.65%	6.79%	-
YoY %	-76.03%	31.91%	30.50%	1.76%	50.87%	27.39%	-	-
Horiz. %	80.71%	336.67%	255.23%	195.58%	192.19%	127.39%	100.00%	-
Total Cost	116,407	112,516	100,199	94,470	103,888	95,832	95,007	14.48%
YoY %	3.46%	12.29%	6.06%	-9.07%	8.41%	0.87%	-	-
Horiz. %	122.52%	118.43%	105.46%	99.43%	109.35%	100.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	180,685	182,357	175,188	179,128	177,687	173,279	172,614	3.09%
YoY %	-0.92%	4.09%	-2.20%	0.81%	2.54%	0.39%	-	-
Horiz. %	104.68%	105.64%	101.49%	103.77%	102.94%	100.39%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	2,571	2,571	2,571	2,571	3,638	3,638	3,638	-20.64%
YoY %	0.00%	0.00%	0.00%	-29.33%	0.00%	0.00%	-	-
Horiz. %	70.67%	70.67%	70.67%	70.67%	100.00%	100.00%	100.00%	-
Div Payout %	35.20%	33.40%	23.16%	18.59%	20.05%	16.68%	14.53%	-
YoY %	5.39%	44.21%	24.58%	-7.28%	20.20%	14.80%	-	-
Horiz. %	242.26%	229.87%	159.39%	127.94%	137.99%	114.80%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	180,685	182,357	175,188	179,128	177,687	173,279	172,614	3.09%
YoY %	-0.92%	4.09%	-2.20%	0.81%	2.54%	0.39%	-	-
Horiz. %	104.68%	105.64%	101.49%	103.77%	102.94%	100.39%	100.00%	-
NOSH	724,772	736,499	713,888	734,736	731,224	727,761	730,181	-0.49%
YoY %	-1.59%	3.17%	-2.84%	0.48%	0.48%	-0.33%	-	-
Horiz. %	99.26%	100.87%	97.77%	100.62%	100.14%	99.67%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	7.34%	4.23%	9.00%	12.75%	14.87%	18.54%	20.86%	-
YoY %	73.52%	-53.00%	-29.41%	-14.26%	-19.80%	-11.12%	-	-
Horiz. %	35.19%	20.28%	43.14%	61.12%	71.28%	88.88%	100.00%	-
ROE	4.04%	4.22%	6.34%	7.72%	10.22%	12.59%	14.51%	-
YoY %	-4.27%	-33.44%	-17.88%	-24.46%	-18.82%	-13.23%	-	-
Horiz. %	27.84%	29.08%	43.69%	53.20%	70.43%	86.77%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	17.33	15.95	15.42	14.74	16.69	16.17	16.44	3.57%
YoY %	8.65%	3.44%	4.61%	-11.68%	3.22%	-1.64%	-	-
Horiz. %	105.41%	97.02%	93.80%	89.66%	101.52%	98.36%	100.00%	-
EPS	1.01	1.05	1.56	1.88	2.48	3.00	3.43	-55.70%
YoY %	-3.81%	-32.69%	-17.02%	-24.19%	-17.33%	-12.54%	-	-
Horiz. %	29.45%	30.61%	45.48%	54.81%	72.30%	87.46%	100.00%	-
DPS	0.35	0.35	0.36	0.35	0.50	0.50	0.50	-21.14%
YoY %	0.00%	-2.78%	2.86%	-30.00%	0.00%	0.00%	-	-
Horiz. %	70.00%	70.00%	72.00%	70.00%	100.00%	100.00%	100.00%	-
NAPS	0.2493	0.2476	0.2454	0.2438	0.243	0.2381	0.2364	3.60%
YoY %	0.69%	0.90%	0.66%	0.33%	2.06%	0.72%	-	-
Horiz. %	105.46%	104.74%	103.81%	103.13%	102.79%	100.72%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 734,736
RPS	10.14	9.48	8.88	8.74	9.85	9.49	9.69	3.06%
YoY %	6.96%	6.76%	1.60%	-11.27%	3.79%	-2.06%	-	-
Horiz. %	104.64%	97.83%	91.64%	90.20%	101.65%	97.94%	100.00%	-
EPS	0.59	0.62	0.90	1.12	1.46	1.76	2.02	-55.94%
YoY %	-4.84%	-31.11%	-19.64%	-23.29%	-17.05%	-12.87%	-	-
Horiz. %	29.21%	30.69%	44.55%	55.45%	72.28%	87.13%	100.00%	-
DPS	0.21	0.21	0.21	0.21	0.29	0.29	0.29	-19.34%
YoY %	0.00%	0.00%	0.00%	-27.59%	0.00%	0.00%	-	-
Horiz. %	72.41%	72.41%	72.41%	72.41%	100.00%	100.00%	100.00%	-
NAPS	0.1458	0.1471	0.1413	0.1445	0.1434	0.1398	0.1393	3.08%
YoY %	-0.88%	4.10%	-2.21%	0.77%	2.58%	0.36%	-	-
Horiz. %	104.67%	105.60%	101.44%	103.73%	102.94%	100.36%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	0.23	0.17	0.29	0.26	0.30	0.26	0.32	-
P/RPS	1.33	1.07	1.88	1.76	1.80	1.61	1.95	-22.49%
YoY %	24.30%	-43.09%	6.82%	-2.22%	11.80%	-17.44%	-	-
Horiz. %	68.21%	54.87%	96.41%	90.26%	92.31%	82.56%	100.00%	-
P/EPS	22.82	16.26	18.65	13.81	12.09	8.68	9.33	81.43%
YoY %	40.34%	-12.82%	35.05%	14.23%	39.29%	-6.97%	-	-
Horiz. %	244.59%	174.28%	199.89%	148.02%	129.58%	93.03%	100.00%	-
EY	4.38	6.15	5.36	7.24	8.27	11.53	10.72	-44.90%
YoY %	-28.78%	14.74%	-25.97%	-12.45%	-28.27%	7.56%	-	-
Horiz. %	40.86%	57.37%	50.00%	67.54%	77.15%	107.56%	100.00%	-
DY	1.52	2.05	1.24	1.35	1.67	1.92	1.56	-1.71%
YoY %	-25.85%	65.32%	-8.15%	-19.16%	-13.02%	23.08%	-	-
Horiz. %	97.44%	131.41%	79.49%	86.54%	107.05%	123.08%	100.00%	-
P/NAPS	0.92	0.69	1.18	1.07	1.23	1.09	1.35	-22.54%
YoY %	33.33%	-41.53%	10.28%	-13.01%	12.84%	-19.26%	-	-
Horiz. %	68.15%	51.11%	87.41%	79.26%	91.11%	80.74%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	19/11/09	24/08/09	28/05/09	25/02/09	24/11/08	27/08/08	28/05/08	-
Price	0.35	0.23	0.19	0.20	0.25	0.26	0.34	-
P/RPS	2.02	1.44	1.23	1.36	1.50	1.61	2.07	-1.61%
YoY %	40.28%	17.07%	-9.56%	-9.33%	-6.83%	-22.22%	-	-
Horiz. %	97.58%	69.57%	59.42%	65.70%	72.46%	77.78%	100.00%	-
P/EPS	34.73	22.00	12.22	10.62	10.07	8.68	9.91	130.54%
YoY %	57.86%	80.03%	15.07%	5.46%	16.01%	-12.41%	-	-
Horiz. %	350.45%	222.00%	123.31%	107.16%	101.61%	87.59%	100.00%	-
EY	2.88	4.54	8.18	9.41	9.93	11.53	10.09	-56.61%
YoY %	-36.56%	-44.50%	-13.07%	-5.24%	-13.88%	14.27%	-	-
Horiz. %	28.54%	45.00%	81.07%	93.26%	98.41%	114.27%	100.00%	-
DY	1.00	1.52	1.90	1.75	2.00	1.92	1.47	-22.63%
YoY %	-34.21%	-20.00%	8.57%	-12.50%	4.17%	30.61%	-	-
Horiz. %	68.03%	103.40%	129.25%	119.05%	136.05%	130.61%	100.00%	-
P/NAPS	1.40	0.93	0.77	0.82	1.03	1.09	1.44	-1.85%
YoY %	50.54%	20.78%	-6.10%	-20.39%	-5.50%	-24.31%	-	-
Horiz. %	97.22%	64.58%	53.47%	56.94%	71.53%	75.69%	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