[RVIEW] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Annualized Quarter Result
Revenue	23,908	21,942	26,333	20,936	11,975	11,052	13,019	10.65%
YoY %	8.96%	-16.67%	25.78%	74.83%	8.35%	-15.11%	-	-
Horiz. %	183.64%	168.54%	202.27%	160.81%	91.98%	84.89%	100.00%	-
PBT	17,881	18,592	17,346	19,342	9,429	7,064	11,024	8.39%
YoY %	-3.82%	7.18%	-10.32%	105.13%	33.48%	-35.92%	-	-
Horiz. %	162.20%	168.65%	157.35%	175.45%	85.53%	64.08%	100.00%	-
Tax	-3,958	-3,367	-5,320	-3,847	-2,831	-2,306	-3,036	4.51%
YoY %	-17.55%	36.71%	-38.29%	-35.89%	-22.77%	24.04%	-	-
Horiz. %	130.37%	110.90%	175.23%	126.71%	93.25%	75.96%	100.00%	-
NP	13,923	15,225	12,026	15,495	6,598	4,758	7,988	9.69%
YoY %	-8.55%	26.60%	-22.39%	134.84%	38.67%	-40.44%	-	-
Horiz. %	174.30%	190.60%	150.55%	193.98%	82.60%	59.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,923	15,225	12,026	15,495	6,598	4,758	7,988	9.69%
YoY %	-8.55%	26.60%	-22.39%	134.84%	38.67%	-40.44%	-	-
Horiz. %	174.30%	190.60%	150.55%	193.98%	82.60%	59.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.14%	18.11%	30.67%	19.89%	30.02%	32.64%	27.54%	-
YoY %	22.25%	-40.95%	54.20%	-33.74%	-8.03%	18.52%	-	-
Horiz. %	80.39%	65.76%	111.37%	72.22%	109.01%	118.52%	100.00%	-
Total Cost	9,985	6,717	14,307	5,441	5,377	6,294	5,031	12.09%
YoY %	48.65%	-53.05%	162.95%	1.19%	-14.57%	25.10%	-	-
Horiz. %	198.47%	133.51%	284.38%	108.15%	106.88%	125.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	167,309	162,747	15,470,884	152,422	112,145	107,697	103,794	8.27%
YoY %	2.80%	-98.95%	10,050.03%	35.92%	4.13%	3.76%	-	-
Horiz. %	161.19%	156.80%	14,905.37%	146.85%	108.05%	103.76%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Dividend
Div	9,727	9,725	899,086	8,522	2,333	2,802	5,578	9.70%
YoY %	0.02%	-98.92%	10,450.18%	265.28%	-16.74%	-49.77%	-	-
Horiz. %	174.38%	174.35%	16,118.43%	152.78%	41.83%	50.23%	100.00%	-
Div Payout %	69.86%	63.88%	7,476.19%	55.00%	35.37%	58.91%	69.84%	-
YoY %	9.36%	-99.15%	13,493.07%	55.50%	-39.96%	-15.65%	-	-
Horiz. %	100.03%	91.47%	10,704.74%	78.75%	50.64%	84.35%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Equity
Net Worth	167,309	162,747	15,470,884	152,422	112,145	107,697	103,794	8.27%
YoY %	2.80%	-98.95%	10,050.03%	35.92%	4.13%	3.76%	-	-
Horiz. %	161.19%	156.80%	14,905.37%	146.85%	108.05%	103.76%	100.00%	-
NOSH	64,848	64,839	6,340,526	64,860	64,824	64,877	64,871	-0.00%
YoY %	0.01%	-98.98%	9,675.71%	0.06%	-0.08%	0.01%	-	-
Horiz. %	99.96%	99.95%	9,774.05%	99.98%	99.93%	100.01%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Ratio Analysis
NP Margin	58.24%	69.39%	45.67%	74.01%	55.10%	43.05%	61.36%	-
YoY %	-16.07%	51.94%	-38.29%	34.32%	27.99%	-29.84%	-	-
Horiz. %	94.92%	113.09%	74.43%	120.62%	89.80%	70.16%	100.00%	-
ROE	8.32%	9.35%	0.08%	10.17%	5.88%	4.42%	7.70%	-
YoY %	-11.02%	11,587.50%	-99.21%	72.96%	33.03%	-42.60%	-	-
Horiz. %	108.05%	121.43%	1.04%	132.08%	76.36%	57.40%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Per Share
RPS	36.87	33.84	0.42	32.28	18.47	17.04	20.07	10.66%
YoY %	8.95%	7,957.14%	-98.70%	74.77%	8.39%	-15.10%	-	-
Horiz. %	183.71%	168.61%	2.09%	160.84%	92.03%	84.90%	100.00%	-
EPS	21.47	23.48	18.54	0.24	10.17	7.34	12.32	9.69%
YoY %	-8.56%	26.65%	7,625.00%	-97.64%	38.56%	-40.42%	-	-
Horiz. %	174.27%	190.58%	150.49%	1.95%	82.55%	59.58%	100.00%	-
DPS	15.00	15.00	14.18	13.14	3.60	4.32	8.60	9.71%
YoY %	0.00%	5.78%	7.91%	265.00%	-16.67%	-49.77%	-	-
Horiz. %	174.42%	174.42%	164.88%	152.79%	41.86%	50.23%	100.00%	-
NAPS	2.58	2.51	2.44	2.35	1.73	1.66	1.60	8.28%
YoY %	2.79%	2.87%	3.83%	35.84%	4.22%	3.75%	-	-
Horiz. %	161.25%	156.88%	152.50%	146.88%	108.12%	103.75%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Adjusted Per Share Value based on latest NOSH - 64,870
RPS	36.86	33.83	40.60	32.28	18.46	17.04	20.07	10.65%
YoY %	8.96%	-16.67%	25.77%	74.86%	8.33%	-15.10%	-	-
Horiz. %	183.66%	168.56%	202.29%	160.84%	91.98%	84.90%	100.00%	-
EPS	21.47	23.47	18.54	23.89	10.17	7.34	12.32	9.69%
YoY %	-8.52%	26.59%	-22.39%	134.91%	38.56%	-40.42%	-	-
Horiz. %	174.27%	190.50%	150.49%	193.91%	82.55%	59.58%	100.00%	-
DPS	15.00	15.00	1,386.17	13.14	3.60	4.32	8.60	9.71%
YoY %	0.00%	-98.92%	10,449.24%	265.00%	-16.67%	-49.77%	-	-
Horiz. %	174.42%	174.42%	16,118.26%	152.79%	41.86%	50.23%	100.00%	-
NAPS	2.5795	2.5092	238.5233	2.35	1.729	1.6604	1.6003	8.27%
YoY %	2.80%	-98.95%	10,049.93%	35.92%	4.13%	3.76%	-	-
Horiz. %	161.19%	156.80%	14,904.91%	146.85%	108.04%	103.76%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/10	31/12/09	31/12/08	31/12/07	29/12/06	30/12/05	31/12/04	-
Price	3.12	2.38	1.61	2.29	1.88	1.63	2.08	-
P/RPS	8.46	7.03	387.66	7.09	10.18	9.57	10.36	-3.31%
YoY %	20.34%	-98.19%	5,367.70%	-30.35%	6.37%	-7.63%	-	-
Horiz. %	81.66%	67.86%	3,741.89%	68.44%	98.26%	92.37%	100.00%	-
P/EPS	14.53	10.14	848.85	9.59	18.47	22.23	16.89	-2.47%
YoY %	43.29%	-98.81%	8,751.41%	-48.08%	-16.91%	31.62%	-	-
Horiz. %	86.03%	60.04%	5,025.75%	56.78%	109.35%	131.62%	100.00%	-
EY	6.88	9.87	0.12	10.43	5.41	4.50	5.92	2.53%
YoY %	-30.29%	8,125.00%	-98.85%	92.79%	20.22%	-23.99%	-	-
Horiz. %	116.22%	166.72%	2.03%	176.18%	91.39%	76.01%	100.00%	-
DY	4.81	6.30	8.81	5.74	1.91	2.65	4.13	2.57%
YoY %	-23.65%	-28.49%	53.48%	200.52%	-27.92%	-35.84%	-	-
Horiz. %	116.46%	152.54%	213.32%	138.98%	46.25%	64.16%	100.00%	-
P/NAPS	1.21	0.95	0.66	0.97	1.09	0.98	1.30	-1.18%
YoY %	27.37%	43.94%	-31.96%	-11.01%	11.22%	-24.62%	-	-
Horiz. %	93.08%	73.08%	50.77%	74.62%	83.85%	75.38%	100.00%	-

	31/12/10	31/12/09	31/12/08	31/12/07	31/12/06	31/12/05	31/12/04	CAGR
Price Multiplier on Announcement Date
Date	25/02/11	23/02/10	27/02/09	26/02/08	26/02/07	27/02/06	28/02/05	-
Price	3.02	2.40	1.80	2.50	1.98	1.70	2.00	-
P/RPS	8.19	7.09	433.41	7.75	10.72	9.98	9.97	-3.22%
YoY %	15.51%	-98.36%	5,492.39%	-27.71%	7.41%	0.10%	-	-
Horiz. %	82.15%	71.11%	4,347.14%	77.73%	107.52%	100.10%	100.00%	-
P/EPS	14.07	10.22	949.02	10.46	19.45	23.18	16.24	-2.36%
YoY %	37.67%	-98.92%	8,972.85%	-46.22%	-16.09%	42.73%	-	-
Horiz. %	86.64%	62.93%	5,843.72%	64.41%	119.77%	142.73%	100.00%	-
EY	7.11	9.78	0.11	9.56	5.14	4.31	6.16	2.41%
YoY %	-27.30%	8,790.91%	-98.85%	85.99%	19.26%	-30.03%	-	-
Horiz. %	115.42%	158.77%	1.79%	155.19%	83.44%	69.97%	100.00%	-
DY	4.97	6.25	7.88	5.26	1.82	2.54	4.30	2.44%
YoY %	-20.48%	-20.69%	49.81%	189.01%	-28.35%	-40.93%	-	-
Horiz. %	115.58%	145.35%	183.26%	122.33%	42.33%	59.07%	100.00%	-
P/NAPS	1.17	0.96	0.74	1.06	1.14	1.02	1.25	-1.09%
YoY %	21.88%	29.73%	-30.19%	-7.02%	11.76%	-18.40%	-	-
Horiz. %	93.60%	76.80%	59.20%	84.80%	91.20%	81.60%	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