[RVIEW] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annualized Quarter Result
Revenue	22,336	25,084	28,388	19,980	20,994	30,744	13,750	8.41%
YoY %	-10.96%	-11.64%	42.08%	-4.83%	-31.71%	123.59%	-	-
Horiz. %	162.44%	182.43%	206.46%	145.31%	152.68%	223.59%	100.00%	-
PBT	5,608	19,894	26,530	10,772	21,610	26,964	15,108	-15.21%
YoY %	-71.81%	-25.01%	146.29%	-50.15%	-19.86%	78.47%	-	-
Horiz. %	37.12%	131.68%	175.60%	71.30%	143.04%	178.47%	100.00%	-
Tax	-2,054	-4,492	-5,028	-3,484	-3,774	-6,288	-1,850	1.75%
YoY %	54.27%	10.66%	-44.32%	7.68%	39.98%	-239.89%	-	-
Horiz. %	111.03%	242.81%	271.78%	188.32%	204.00%	339.89%	100.00%	-
NP	3,554	15,402	21,502	7,288	17,836	20,676	13,258	-19.68%
YoY %	-76.93%	-28.37%	195.03%	-59.14%	-13.74%	55.95%	-	-
Horiz. %	26.81%	116.17%	162.18%	54.97%	134.53%	155.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,396	15,402	21,502	7,288	17,836	20,676	13,258	-20.29%
YoY %	-77.95%	-28.37%	195.03%	-59.14%	-13.74%	55.95%	-	-
Horiz. %	25.61%	116.17%	162.18%	54.97%	134.53%	155.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.63%	22.58%	18.95%	32.34%	17.46%	23.32%	12.25%	-
YoY %	62.22%	19.16%	-41.40%	85.22%	-25.13%	90.37%	-	-
Horiz. %	299.02%	184.33%	154.69%	264.00%	142.53%	190.37%	100.00%	-
Total Cost	18,782	9,682	6,886	12,692	3,158	10,068	492	83.39%
YoY %	93.99%	40.60%	-45.75%	301.90%	-68.63%	1,946.34%	-	-
Horiz. %	3,817.48%	1,967.89%	1,399.59%	2,579.67%	641.87%	2,046.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	288,783	175,744	173,779	162,748	129,661	159,545	118,699	15.95%
YoY %	64.32%	1.13%	6.78%	25.52%	-18.73%	34.41%	-	-
Horiz. %	243.29%	148.06%	146.40%	137.11%	109.24%	134.41%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	12,394	12,970	7,781	7,780	7,779	7,678	-	-
YoY %	-4.44%	66.69%	0.01%	0.01%	1.32%	0.00%	-	-
Horiz. %	161.42%	168.92%	101.34%	101.33%	101.32%	100.00%	-	-
Div Payout %	364.96%	84.21%	36.19%	106.76%	43.62%	37.14%	-	-
YoY %	333.39%	132.69%	-66.10%	144.75%	17.45%	0.00%	-	-
Horiz. %	982.66%	226.74%	97.44%	287.45%	117.45%	100.00%	-	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	288,783	175,744	173,779	162,748	129,661	159,545	118,699	15.95%
YoY %	64.32%	1.13%	6.78%	25.52%	-18.73%	34.41%	-	-
Horiz. %	243.29%	148.06%	146.40%	137.11%	109.24%	134.41%	100.00%	-
NOSH	64,850	64,850	64,843	64,839	64,830	64,855	64,863	-0.00%
YoY %	0.00%	0.01%	0.01%	0.01%	-0.04%	-0.01%	-	-
Horiz. %	99.98%	99.98%	99.97%	99.96%	99.95%	99.99%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	15.91%	61.40%	75.74%	36.48%	84.96%	67.25%	96.42%	-
YoY %	-74.09%	-18.93%	107.62%	-57.06%	26.33%	-30.25%	-	-
Horiz. %	16.50%	63.68%	78.55%	37.83%	88.11%	69.75%	100.00%	-
ROE	1.18%	8.76%	12.37%	4.48%	13.76%	12.96%	11.17%	-
YoY %	-86.53%	-29.18%	176.12%	-67.44%	6.17%	16.03%	-	-
Horiz. %	10.56%	78.42%	110.74%	40.11%	123.19%	116.03%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	36.04	38.68	43.78	30.81	32.38	47.40	21.20	9.23%
YoY %	-6.83%	-11.65%	42.10%	-4.85%	-31.69%	123.58%	-	-
Horiz. %	170.00%	182.45%	206.51%	145.33%	152.74%	223.58%	100.00%	-
EPS	5.48	23.76	33.16	11.24	27.50	31.88	20.44	-19.68%
YoY %	-76.94%	-28.35%	195.02%	-59.13%	-13.74%	55.97%	-	-
Horiz. %	26.81%	116.24%	162.23%	54.99%	134.54%	155.97%	100.00%	-
DPS	20.00	20.00	12.00	12.00	12.00	11.84	0.00	-
YoY %	0.00%	66.67%	0.00%	0.00%	1.35%	0.00%	-	-
Horiz. %	168.92%	168.92%	101.35%	101.35%	101.35%	100.00%	-	-
NAPS	4.66	2.71	2.68	2.51	2.00	2.46	1.83	16.84%
YoY %	71.96%	1.12%	6.77%	25.50%	-18.70%	34.43%	-	-
Horiz. %	254.64%	148.09%	146.45%	137.16%	109.29%	134.43%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 64,829
RPS	34.44	38.67	43.77	30.80	32.37	47.40	21.20	8.41%
YoY %	-10.94%	-11.65%	42.11%	-4.85%	-31.71%	123.58%	-	-
Horiz. %	162.45%	182.41%	206.46%	145.28%	152.69%	223.58%	100.00%	-
EPS	5.24	23.75	33.15	11.24	27.50	31.88	20.44	-20.28%
YoY %	-77.94%	-28.36%	194.93%	-59.13%	-13.74%	55.97%	-	-
Horiz. %	25.64%	116.19%	162.18%	54.99%	134.54%	155.97%	100.00%	-
DPS	19.11	20.00	12.00	12.00	11.99	11.84	0.00	-
YoY %	-4.45%	66.67%	0.00%	0.08%	1.27%	0.00%	-	-
Horiz. %	161.40%	168.92%	101.35%	101.35%	101.27%	100.00%	-	-
NAPS	4.4523	2.7096	2.6793	2.5092	1.9991	2.4598	1.8301	15.95%
YoY %	64.32%	1.13%	6.78%	25.52%	-18.73%	34.41%	-	-
Horiz. %	243.28%	148.06%	146.40%	137.11%	109.23%	134.41%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	4.06	3.16	3.00	2.56	2.09	2.46	1.95	-
P/RPS	11.26	8.17	6.85	8.31	6.45	5.19	9.20	3.42%
YoY %	37.82%	19.27%	-17.57%	28.84%	24.28%	-43.59%	-	-
Horiz. %	122.39%	88.80%	74.46%	90.33%	70.11%	56.41%	100.00%	-
P/EPS	74.09	13.31	9.05	22.78	7.60	7.72	9.54	40.68%
YoY %	456.65%	47.07%	-60.27%	199.74%	-1.55%	-19.08%	-	-
Horiz. %	776.62%	139.52%	94.86%	238.78%	79.66%	80.92%	100.00%	-
EY	1.35	7.52	11.05	4.39	13.16	12.96	10.48	-28.91%
YoY %	-82.05%	-31.95%	151.71%	-66.64%	1.54%	23.66%	-	-
Horiz. %	12.88%	71.76%	105.44%	41.89%	125.57%	123.66%	100.00%	-
DY	4.93	6.33	4.00	4.69	5.74	4.81	0.00	-
YoY %	-22.12%	58.25%	-14.71%	-18.29%	19.33%	0.00%	-	-
Horiz. %	102.49%	131.60%	83.16%	97.51%	119.33%	100.00%	-	-
P/NAPS	0.87	1.17	1.12	1.02	1.05	1.00	1.07	-3.38%
YoY %	-25.64%	4.46%	9.80%	-2.86%	5.00%	-6.54%	-	-
Horiz. %	81.31%	109.35%	104.67%	95.33%	98.13%	93.46%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	25/07/13	27/07/12	29/07/11	30/07/10	24/07/09	28/07/08	23/08/07	-
Price	4.16	3.17	2.96	2.65	2.05	2.30	1.88	-
P/RPS	11.54	8.20	6.76	8.60	6.33	4.85	8.87	4.47%
YoY %	40.73%	21.30%	-21.40%	35.86%	30.52%	-45.32%	-	-
Horiz. %	130.10%	92.45%	76.21%	96.96%	71.36%	54.68%	100.00%	-
P/EPS	75.91	13.35	8.93	23.58	7.45	7.21	9.20	42.10%
YoY %	468.61%	49.50%	-62.13%	216.51%	3.33%	-21.63%	-	-
Horiz. %	825.11%	145.11%	97.07%	256.30%	80.98%	78.37%	100.00%	-
EY	1.32	7.49	11.20	4.24	13.42	13.86	10.87	-29.60%
YoY %	-82.38%	-33.12%	164.15%	-68.41%	-3.17%	27.51%	-	-
Horiz. %	12.14%	68.91%	103.04%	39.01%	123.46%	127.51%	100.00%	-
DY	4.81	6.31	4.05	4.53	5.85	5.15	0.00	-
YoY %	-23.77%	55.80%	-10.60%	-22.56%	13.59%	0.00%	-	-
Horiz. %	93.40%	122.52%	78.64%	87.96%	113.59%	100.00%	-	-
P/NAPS	0.89	1.17	1.10	1.06	1.03	0.93	1.03	-2.40%
YoY %	-23.93%	6.36%	3.77%	2.91%	10.75%	-9.71%	-	-
Horiz. %	86.41%	113.59%	106.80%	102.91%	100.00%	90.29%	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