[RVIEW] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Annualized Quarter Result
Revenue	31,600	32,194	22,336	25,084	28,388	19,980	20,994	7.04%
YoY %	-1.85%	44.14%	-10.96%	-11.64%	42.08%	-4.83%	-	-
Horiz. %	150.52%	153.35%	106.39%	119.48%	135.22%	95.17%	100.00%	-
PBT	13,310	15,450	5,608	19,894	26,530	10,772	21,610	-7.75%
YoY %	-13.85%	175.50%	-71.81%	-25.01%	146.29%	-50.15%	-	-
Horiz. %	61.59%	71.49%	25.95%	92.06%	122.77%	49.85%	100.00%	-
Tax	-3,072	-3,916	-2,054	-4,492	-5,028	-3,484	-3,774	-3.37%
YoY %	21.55%	-90.65%	54.27%	10.66%	-44.32%	7.68%	-	-
Horiz. %	81.40%	103.76%	54.43%	119.02%	133.23%	92.32%	100.00%	-
NP	10,238	11,534	3,554	15,402	21,502	7,288	17,836	-8.83%
YoY %	-11.24%	224.54%	-76.93%	-28.37%	195.03%	-59.14%	-	-
Horiz. %	57.40%	64.67%	19.93%	86.35%	120.55%	40.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,790	9,636	3,396	15,402	21,502	7,288	17,836	-9.50%
YoY %	1.60%	183.75%	-77.95%	-28.37%	195.03%	-59.14%	-	-
Horiz. %	54.89%	54.03%	19.04%	86.35%	120.55%	40.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.08%	25.35%	36.63%	22.58%	18.95%	32.34%	17.46%	-
YoY %	-8.95%	-30.79%	62.22%	19.16%	-41.40%	85.22%	-	-
Horiz. %	132.19%	145.19%	209.79%	129.32%	108.53%	185.22%	100.00%	-
Total Cost	21,362	20,660	18,782	9,682	6,886	12,692	3,158	37.50%
YoY %	3.40%	10.00%	93.99%	40.60%	-45.75%	301.90%	-	-
Horiz. %	676.44%	654.21%	594.74%	306.59%	218.05%	401.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	304,797	293,124	288,783	175,744	173,779	162,748	129,661	15.30%
YoY %	3.98%	1.50%	64.32%	1.13%	6.78%	25.52%	-	-
Horiz. %	235.07%	226.07%	222.72%	135.54%	134.03%	125.52%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Dividend
Div	-	12,970	12,394	12,970	7,781	7,780	7,779	-
YoY %	-	4.65%	-4.44%	66.69%	0.01%	0.01%	-	-
Horiz. %	-	166.73%	159.33%	166.73%	100.03%	100.01%	100.00%	-
Div Payout %	-	134.60%	364.96%	84.21%	36.19%	106.76%	43.62%	-
YoY %	-	-63.12%	333.39%	132.69%	-66.10%	144.75%	-	-
Horiz. %	-	308.57%	836.68%	193.05%	82.97%	244.75%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Equity
Net Worth	304,797	293,124	288,783	175,744	173,779	162,748	129,661	15.30%
YoY %	3.98%	1.50%	64.32%	1.13%	6.78%	25.52%	-	-
Horiz. %	235.07%	226.07%	222.72%	135.54%	134.03%	125.52%	100.00%	-
NOSH	64,850	64,850	64,850	64,850	64,843	64,839	64,830	0.00%
YoY %	0.00%	0.00%	0.00%	0.01%	0.01%	0.01%	-	-
Horiz. %	100.03%	100.03%	100.03%	100.03%	100.02%	100.01%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Ratio Analysis
NP Margin	32.40%	35.83%	15.91%	61.40%	75.74%	36.48%	84.96%	-
YoY %	-9.57%	125.20%	-74.09%	-18.93%	107.62%	-57.06%	-	-
Horiz. %	38.14%	42.17%	18.73%	72.27%	89.15%	42.94%	100.00%	-
ROE	3.21%	3.29%	1.18%	8.76%	12.37%	4.48%	13.76%	-
YoY %	-2.43%	178.81%	-86.53%	-29.18%	176.12%	-67.44%	-	-
Horiz. %	23.33%	23.91%	8.58%	63.66%	89.90%	32.56%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Per Share
RPS	48.73	49.64	36.04	38.68	43.78	30.81	32.38	7.04%
YoY %	-1.83%	37.74%	-6.83%	-11.65%	42.10%	-4.85%	-	-
Horiz. %	150.49%	153.30%	111.30%	119.46%	135.21%	95.15%	100.00%	-
EPS	15.10	14.86	5.48	23.76	33.16	11.24	27.50	-9.50%
YoY %	1.62%	171.17%	-76.94%	-28.35%	195.02%	-59.13%	-	-
Horiz. %	54.91%	54.04%	19.93%	86.40%	120.58%	40.87%	100.00%	-
DPS	0.00	20.00	20.00	20.00	12.00	12.00	12.00	-
YoY %	0.00%	0.00%	0.00%	66.67%	0.00%	0.00%	-	-
Horiz. %	0.00%	166.67%	166.67%	166.67%	100.00%	100.00%	100.00%	-
NAPS	4.70	4.52	4.66	2.71	2.68	2.51	2.00	15.29%
YoY %	3.98%	-3.00%	71.96%	1.12%	6.77%	25.50%	-	-
Horiz. %	235.00%	226.00%	233.00%	135.50%	134.00%	125.50%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Adjusted Per Share Value based on latest NOSH - 64,850
RPS	48.72	49.64	34.44	38.67	43.77	30.80	32.37	7.04%
YoY %	-1.85%	44.13%	-10.94%	-11.65%	42.11%	-4.85%	-	-
Horiz. %	150.51%	153.35%	106.39%	119.46%	135.22%	95.15%	100.00%	-
EPS	15.09	14.86	5.24	23.75	33.15	11.24	27.50	-9.51%
YoY %	1.55%	183.59%	-77.94%	-28.36%	194.93%	-59.13%	-	-
Horiz. %	54.87%	54.04%	19.05%	86.36%	120.55%	40.87%	100.00%	-
DPS	0.00	20.00	19.11	20.00	12.00	12.00	11.99	-
YoY %	0.00%	4.66%	-4.45%	66.67%	0.00%	0.08%	-	-
Horiz. %	0.00%	166.81%	159.38%	166.81%	100.08%	100.08%	100.00%	-
NAPS	4.6992	4.5193	4.4523	2.7096	2.6793	2.5092	1.9991	15.30%
YoY %	3.98%	1.50%	64.32%	1.13%	6.78%	25.52%	-	-
Horiz. %	235.07%	226.07%	222.72%	135.54%	134.03%	125.52%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	-
Price	3.82	4.40	4.06	3.16	3.00	2.56	2.09	-
P/RPS	7.84	8.86	11.26	8.17	6.85	8.31	6.45	3.30%
YoY %	-11.51%	-21.31%	37.82%	19.27%	-17.57%	28.84%	-	-
Horiz. %	121.55%	137.36%	174.57%	126.67%	106.20%	128.84%	100.00%	-
P/EPS	25.30	29.61	74.09	13.31	9.05	22.78	7.60	22.18%
YoY %	-14.56%	-60.04%	456.65%	47.07%	-60.27%	199.74%	-	-
Horiz. %	332.89%	389.61%	974.87%	175.13%	119.08%	299.74%	100.00%	-
EY	3.95	3.38	1.35	7.52	11.05	4.39	13.16	-18.16%
YoY %	16.86%	150.37%	-82.05%	-31.95%	151.71%	-66.64%	-	-
Horiz. %	30.02%	25.68%	10.26%	57.14%	83.97%	33.36%	100.00%	-
DY	0.00	4.55	4.93	6.33	4.00	4.69	5.74	-
YoY %	0.00%	-7.71%	-22.12%	58.25%	-14.71%	-18.29%	-	-
Horiz. %	0.00%	79.27%	85.89%	110.28%	69.69%	81.71%	100.00%	-
P/NAPS	0.81	0.97	0.87	1.17	1.12	1.02	1.05	-4.23%
YoY %	-16.49%	11.49%	-25.64%	4.46%	9.80%	-2.86%	-	-
Horiz. %	77.14%	92.38%	82.86%	111.43%	106.67%	97.14%	100.00%	-

	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	CAGR
Price Multiplier on Announcement Date
Date	31/07/15	11/08/14	25/07/13	27/07/12	29/07/11	30/07/10	24/07/09	-
Price	3.85	4.38	4.16	3.17	2.96	2.65	2.05	-
P/RPS	7.90	8.82	11.54	8.20	6.76	8.60	6.33	3.75%
YoY %	-10.43%	-23.57%	40.73%	21.30%	-21.40%	35.86%	-	-
Horiz. %	124.80%	139.34%	182.31%	129.54%	106.79%	135.86%	100.00%	-
P/EPS	25.50	29.48	75.91	13.35	8.93	23.58	7.45	22.75%
YoY %	-13.50%	-61.16%	468.61%	49.50%	-62.13%	216.51%	-	-
Horiz. %	342.28%	395.70%	1,018.93%	179.19%	119.87%	316.51%	100.00%	-
EY	3.92	3.39	1.32	7.49	11.20	4.24	13.42	-18.53%
YoY %	15.63%	156.82%	-82.38%	-33.12%	164.15%	-68.41%	-	-
Horiz. %	29.21%	25.26%	9.84%	55.81%	83.46%	31.59%	100.00%	-
DY	0.00	4.57	4.81	6.31	4.05	4.53	5.85	-
YoY %	0.00%	-4.99%	-23.77%	55.80%	-10.60%	-22.56%	-	-
Horiz. %	0.00%	78.12%	82.22%	107.86%	69.23%	77.44%	100.00%	-
P/NAPS	0.82	0.97	0.89	1.17	1.10	1.06	1.03	-3.72%
YoY %	-15.46%	8.99%	-23.93%	6.36%	3.77%	2.91%	-	-
Horiz. %	79.61%	94.17%	86.41%	113.59%	106.80%	102.91%	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