[RVIEW] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Annualized Quarter Result
Revenue	26,661	26,660	28,060	22,866	22,266	29,673	18,017	6.74%
YoY %	0.00%	-4.99%	22.71%	2.69%	-24.96%	64.69%	-	-
Horiz. %	147.98%	147.97%	155.74%	126.91%	123.58%	164.69%	100.00%	-
PBT	10,930	20,608	25,206	16,174	20,189	23,896	19,318	-9.04%
YoY %	-46.96%	-18.24%	55.84%	-19.89%	-15.51%	23.70%	-	-
Horiz. %	56.58%	106.68%	130.48%	83.73%	104.51%	123.70%	100.00%	-
Tax	-2,202	-4,652	-4,880	-4,178	-4,005	-5,805	-2,776	-3.78%
YoY %	52.67%	4.67%	-16.80%	-4.32%	31.01%	-109.11%	-	-
Horiz. %	79.32%	167.58%	175.79%	150.50%	144.27%	209.11%	100.00%	-
NP	8,728	15,956	20,326	11,996	16,184	18,090	16,542	-10.09%
YoY %	-45.30%	-21.50%	69.44%	-25.88%	-10.54%	9.36%	-	-
Horiz. %	52.76%	96.46%	122.88%	72.52%	97.84%	109.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,013	15,956	20,326	11,996	16,184	18,090	16,542	-11.36%
YoY %	-49.78%	-21.50%	69.44%	-25.88%	-10.54%	9.36%	-	-
Horiz. %	48.44%	96.46%	122.88%	72.52%	97.84%	109.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.15%	22.57%	19.36%	25.83%	19.84%	24.29%	14.37%	-
YoY %	-10.72%	16.58%	-25.05%	30.19%	-18.32%	69.03%	-	-
Horiz. %	140.22%	157.06%	134.73%	179.75%	138.07%	169.03%	100.00%	-
Total Cost	17,933	10,704	7,733	10,870	6,082	11,582	1,474	51.59%
YoY %	67.54%	38.42%	-28.86%	78.72%	-47.49%	685.75%	-	-
Horiz. %	1,216.62%	726.19%	524.63%	737.45%	412.62%	785.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	306,094	180,284	178,323	168,004	166,673	162,790	121,281	16.66%
YoY %	69.78%	1.10%	6.14%	0.80%	2.39%	34.23%	-	-
Horiz. %	252.38%	148.65%	147.03%	138.52%	137.43%	134.23%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Dividend
Div	8,646	8,646	5,187	6,919	6,917	5,119	3,735	15.00%
YoY %	0.00%	66.69%	-25.03%	0.03%	35.12%	37.05%	-	-
Horiz. %	231.49%	231.49%	138.88%	185.25%	185.19%	137.05%	100.00%	-
Div Payout %	107.90%	54.19%	25.52%	57.68%	42.74%	28.30%	22.58%	-
YoY %	99.11%	112.34%	-55.76%	34.96%	51.02%	25.33%	-	-
Horiz. %	477.86%	239.99%	113.02%	255.45%	189.28%	125.33%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Equity
Net Worth	306,094	180,284	178,323	168,004	166,673	162,790	121,281	16.66%
YoY %	69.78%	1.10%	6.14%	0.80%	2.39%	34.23%	-	-
Horiz. %	252.38%	148.65%	147.03%	138.52%	137.43%	134.23%	100.00%	-
NOSH	64,850	64,850	64,844	64,866	64,853	64,856	64,856	-0.00%
YoY %	0.00%	0.01%	-0.03%	0.02%	-0.00%	0.00%	-	-
Horiz. %	99.99%	99.99%	99.98%	100.02%	100.00%	100.00%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Ratio Analysis
NP Margin	32.74%	59.85%	72.44%	52.46%	72.68%	60.97%	91.82%	-
YoY %	-45.30%	-17.38%	38.09%	-27.82%	19.21%	-33.60%	-	-
Horiz. %	35.66%	65.18%	78.89%	57.13%	79.15%	66.40%	100.00%	-
ROE	2.62%	8.85%	11.40%	7.14%	9.71%	11.11%	13.64%	-
YoY %	-70.40%	-22.37%	59.66%	-26.47%	-12.60%	-18.55%	-	-
Horiz. %	19.21%	64.88%	83.58%	52.35%	71.19%	81.45%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Per Share
RPS	41.11	41.11	43.27	35.25	34.33	45.75	27.78	6.74%
YoY %	0.00%	-4.99%	22.75%	2.68%	-24.96%	64.69%	-	-
Horiz. %	147.98%	147.98%	155.76%	126.89%	123.58%	164.69%	100.00%	-
EPS	13.45	24.60	31.35	18.49	24.96	27.89	25.51	-10.11%
YoY %	-45.33%	-21.53%	69.55%	-25.92%	-10.51%	9.33%	-	-
Horiz. %	52.72%	96.43%	122.89%	72.48%	97.84%	109.33%	100.00%	-
DPS	13.33	13.33	8.00	10.67	10.67	7.89	5.76	14.99%
YoY %	0.00%	66.62%	-25.02%	0.00%	35.23%	36.98%	-	-
Horiz. %	231.42%	231.42%	138.89%	185.24%	185.24%	136.98%	100.00%	-
NAPS	4.72	2.78	2.75	2.59	2.57	2.51	1.87	16.66%
YoY %	69.78%	1.09%	6.18%	0.78%	2.39%	34.22%	-	-
Horiz. %	252.41%	148.66%	147.06%	138.50%	137.43%	134.22%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Adjusted Per Share Value based on latest NOSH - 64,884
RPS	41.11	41.10	43.26	35.25	34.33	45.75	27.78	6.74%
YoY %	0.02%	-4.99%	22.72%	2.68%	-24.96%	64.69%	-	-
Horiz. %	147.98%	147.95%	155.72%	126.89%	123.58%	164.69%	100.00%	-
EPS	12.35	24.60	31.34	18.49	24.95	27.89	25.50	-11.37%
YoY %	-49.80%	-21.51%	69.50%	-25.89%	-10.54%	9.37%	-	-
Horiz. %	48.43%	96.47%	122.90%	72.51%	97.84%	109.37%	100.00%	-
DPS	13.33	13.33	8.00	10.67	10.67	7.89	5.76	14.99%
YoY %	0.00%	66.62%	-25.02%	0.00%	35.23%	36.98%	-	-
Horiz. %	231.42%	231.42%	138.89%	185.24%	185.24%	136.98%	100.00%	-
NAPS	4.7192	2.7795	2.7493	2.5902	2.5697	2.5098	1.8699	16.66%
YoY %	69.79%	1.10%	6.14%	0.80%	2.39%	34.22%	-	-
Horiz. %	252.38%	148.64%	147.03%	138.52%	137.42%	134.22%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	-
Price	4.10	3.12	2.80	2.88	2.12	2.10	1.85	-
P/RPS	9.97	7.59	6.47	8.17	6.17	4.59	6.66	6.94%
YoY %	31.36%	17.31%	-20.81%	32.41%	34.42%	-31.08%	-	-
Horiz. %	149.70%	113.96%	97.15%	122.67%	92.64%	68.92%	100.00%	-
P/EPS	33.18	12.68	8.93	15.57	8.50	7.53	7.25	28.82%
YoY %	161.67%	41.99%	-42.65%	83.18%	12.88%	3.86%	-	-
Horiz. %	457.66%	174.90%	123.17%	214.76%	117.24%	103.86%	100.00%	-
EY	3.01	7.89	11.20	6.42	11.77	13.28	13.79	-22.38%
YoY %	-61.85%	-29.55%	74.45%	-45.45%	-11.37%	-3.70%	-	-
Horiz. %	21.83%	57.22%	81.22%	46.56%	85.35%	96.30%	100.00%	-
DY	3.25	4.27	2.86	3.70	5.03	3.76	3.11	0.73%
YoY %	-23.89%	49.30%	-22.70%	-26.44%	33.78%	20.90%	-	-
Horiz. %	104.50%	137.30%	91.96%	118.97%	161.74%	120.90%	100.00%	-
P/NAPS	0.87	1.12	1.02	1.11	0.82	0.84	0.99	-2.12%
YoY %	-22.32%	9.80%	-8.11%	35.37%	-2.38%	-15.15%	-	-
Horiz. %	87.88%	113.13%	103.03%	112.12%	82.83%	84.85%	100.00%	-

	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	CAGR
Price Multiplier on Announcement Date
Date	24/10/13	25/10/12	28/10/11	29/10/10	23/10/09	29/10/08	23/11/07	-
Price	4.06	3.02	2.87	3.20	2.18	1.48	2.00	-
P/RPS	9.88	7.35	6.63	9.08	6.35	3.23	7.20	5.41%
YoY %	34.42%	10.86%	-26.98%	42.99%	96.59%	-55.14%	-	-
Horiz. %	137.22%	102.08%	92.08%	126.11%	88.19%	44.86%	100.00%	-
P/EPS	32.86	12.27	9.16	17.30	8.74	5.31	7.84	26.94%
YoY %	167.81%	33.95%	-47.05%	97.94%	64.60%	-32.27%	-	-
Horiz. %	419.13%	156.51%	116.84%	220.66%	111.48%	67.73%	100.00%	-
EY	3.04	8.15	10.92	5.78	11.45	18.85	12.75	-21.23%
YoY %	-62.70%	-25.37%	88.93%	-49.52%	-39.26%	47.84%	-	-
Horiz. %	23.84%	63.92%	85.65%	45.33%	89.80%	147.84%	100.00%	-
DY	3.28	4.42	2.79	3.33	4.89	5.33	2.88	2.18%
YoY %	-25.79%	58.42%	-16.22%	-31.90%	-8.26%	85.07%	-	-
Horiz. %	113.89%	153.47%	96.88%	115.62%	169.79%	185.07%	100.00%	-
P/NAPS	0.86	1.09	1.04	1.24	0.85	0.59	1.07	-3.57%
YoY %	-21.10%	4.81%	-16.13%	45.88%	44.07%	-44.86%	-	-
Horiz. %	80.37%	101.87%	97.20%	115.89%	79.44%	55.14%	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