[MSC] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Annualized Quarter Result
Revenue	2,336,734	1,375,176	1,388,102	1,750,630	1,593,892	618,500	742,034	21.04%
YoY %	69.92%	-0.93%	-20.71%	9.83%	157.70%	-16.65%	-	-
Horiz. %	314.91%	185.33%	187.07%	235.92%	214.80%	83.35%	100.00%	-
PBT	67,112	53,604	48,584	118,008	114,170	51,482	38,458	9.71%
YoY %	25.20%	10.33%	-58.83%	3.36%	121.77%	33.87%	-	-
Horiz. %	174.51%	139.38%	126.33%	306.85%	296.87%	133.87%	100.00%	-
Tax	-26,886	-21,100	-14,514	-34,934	-58,864	-24,846	-13,748	11.81%
YoY %	-27.42%	-45.38%	58.45%	40.65%	-136.92%	-80.72%	-	-
Horiz. %	195.56%	153.48%	105.57%	254.10%	428.16%	180.72%	100.00%	-
NP	40,226	32,504	34,070	83,074	55,306	26,636	24,710	8.45%
YoY %	23.76%	-4.60%	-58.99%	50.21%	107.64%	7.79%	-	-
Horiz. %	162.79%	131.54%	137.88%	336.20%	223.82%	107.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,670	29,294	39,628	66,390	55,306	26,636	24,710	6.79%
YoY %	25.18%	-26.08%	-40.31%	20.04%	107.64%	7.79%	-	-
Horiz. %	148.40%	118.55%	160.37%	268.68%	223.82%	107.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	40.06%	39.36%	29.87%	29.60%	51.56%	48.26%	35.75%	-
YoY %	1.78%	31.77%	0.91%	-42.59%	6.84%	34.99%	-	-
Horiz. %	112.06%	110.10%	83.55%	82.80%	144.22%	134.99%	100.00%	-
Total Cost	2,296,508	1,342,672	1,354,032	1,667,556	1,538,586	591,864	717,324	21.38%
YoY %	71.04%	-0.84%	-18.80%	8.38%	159.96%	-17.49%	-	-
Horiz. %	320.15%	187.18%	188.76%	232.47%	214.49%	82.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	353,925	310,215	290,455	255,519	224,071	195,546	178,960	12.02%
YoY %	14.09%	6.80%	13.67%	14.03%	14.59%	9.27%	-	-
Horiz. %	197.77%	173.34%	162.30%	142.78%	125.21%	109.27%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	12,022	13,219	20,414	26,975	15,137	15,042	11,980	0.05%
YoY %	-9.06%	-35.25%	-24.32%	78.21%	0.63%	25.56%	-	-
Horiz. %	100.35%	110.34%	170.40%	225.17%	126.35%	125.56%	100.00%	-
Div Payout %	32.79%	45.13%	51.52%	40.63%	27.37%	56.47%	48.48%	-
YoY %	-27.34%	-12.40%	26.80%	48.45%	-51.53%	16.48%	-	-
Horiz. %	67.64%	93.09%	106.27%	83.81%	56.46%	116.48%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	353,925	310,215	290,455	255,519	224,071	195,546	178,960	12.02%
YoY %	14.09%	6.80%	13.67%	14.03%	14.59%	9.27%	-	-
Horiz. %	197.77%	173.34%	162.30%	142.78%	125.21%	109.27%	100.00%	-
NOSH	75,143	75,112	75,053	74,932	74,940	75,210	74,878	0.05%
YoY %	0.04%	0.08%	0.16%	-0.01%	-0.36%	0.44%	-	-
Horiz. %	100.35%	100.31%	100.23%	100.07%	100.08%	100.44%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	1.72%	2.36%	2.45%	4.75%	3.47%	4.31%	3.33%	-
YoY %	-27.12%	-3.67%	-48.42%	36.89%	-19.49%	29.43%	-	-
Horiz. %	51.65%	70.87%	73.57%	142.64%	104.20%	129.43%	100.00%	-
ROE	10.36%	9.44%	13.64%	25.98%	24.68%	13.62%	13.81%	-
YoY %	9.75%	-30.79%	-47.50%	5.27%	81.20%	-1.38%	-	-
Horiz. %	75.02%	68.36%	98.77%	188.12%	178.71%	98.62%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	3,109.70	1,830.81	1,849.49	2,336.28	2,126.88	822.36	990.98	20.97%
YoY %	69.85%	-1.01%	-20.84%	9.85%	158.63%	-17.02%	-	-
Horiz. %	313.80%	184.75%	186.63%	235.75%	214.62%	82.98%	100.00%	-
EPS	48.80	39.00	52.80	88.60	73.80	35.60	33.00	6.73%
YoY %	25.13%	-26.14%	-40.41%	20.05%	107.30%	7.88%	-	-
Horiz. %	147.88%	118.18%	160.00%	268.48%	223.64%	107.88%	100.00%	-
DPS	16.00	17.60	27.20	36.00	20.20	20.00	16.00	0.00%
YoY %	-9.09%	-35.29%	-24.44%	78.22%	1.00%	25.00%	-	-
Horiz. %	100.00%	110.00%	170.00%	225.00%	126.25%	125.00%	100.00%	-
NAPS	4.71	4.13	3.87	3.41	2.99	2.60	2.39	11.95%
YoY %	14.04%	6.72%	13.49%	14.05%	15.00%	8.79%	-	-
Horiz. %	197.07%	172.80%	161.92%	142.68%	125.10%	108.79%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 75,155
RPS	556.37	327.42	330.50	416.82	379.50	147.26	176.67	21.04%
YoY %	69.93%	-0.93%	-20.71%	9.83%	157.71%	-16.65%	-	-
Horiz. %	314.92%	185.33%	187.07%	235.93%	214.81%	83.35%	100.00%	-
EPS	8.73	6.97	9.44	15.81	13.17	6.34	5.88	6.80%
YoY %	25.25%	-26.17%	-40.29%	20.05%	107.73%	7.82%	-	-
Horiz. %	148.47%	118.54%	160.54%	268.88%	223.98%	107.82%	100.00%	-
DPS	2.86	3.15	4.86	6.42	3.60	3.58	2.85	0.05%
YoY %	-9.21%	-35.19%	-24.30%	78.33%	0.56%	25.61%	-	-
Horiz. %	100.35%	110.53%	170.53%	225.26%	126.32%	125.61%	100.00%	-
NAPS	0.8427	0.7386	0.6916	0.6084	0.5335	0.4656	0.4261	12.02%
YoY %	14.09%	6.80%	13.68%	14.04%	14.58%	9.27%	-	-
Horiz. %	197.77%	173.34%	162.31%	142.78%	125.21%	109.27%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	-
Price	8.10	6.50	6.00	6.00	6.70	3.40	3.60	-
P/RPS	0.26	0.36	0.32	0.26	0.32	0.41	0.36	-5.27%
YoY %	-27.78%	12.50%	23.08%	-18.75%	-21.95%	13.89%	-	-
Horiz. %	72.22%	100.00%	88.89%	72.22%	88.89%	113.89%	100.00%	-
P/EPS	16.60	16.67	11.36	6.77	9.08	9.60	10.91	7.23%
YoY %	-0.42%	46.74%	67.80%	-25.44%	-5.42%	-12.01%	-	-
Horiz. %	152.15%	152.80%	104.12%	62.05%	83.23%	87.99%	100.00%	-
EY	6.02	6.00	8.80	14.77	11.01	10.42	9.17	-6.76%
YoY %	0.33%	-31.82%	-40.42%	34.15%	5.66%	13.63%	-	-
Horiz. %	65.65%	65.43%	95.97%	161.07%	120.07%	113.63%	100.00%	-
DY	1.98	2.71	4.53	6.00	3.01	5.88	4.44	-12.58%
YoY %	-26.94%	-40.18%	-24.50%	99.34%	-48.81%	32.43%	-	-
Horiz. %	44.59%	61.04%	102.03%	135.14%	67.79%	132.43%	100.00%	-
P/NAPS	1.72	1.57	1.55	1.76	2.24	1.31	1.51	2.19%
YoY %	9.55%	1.29%	-11.93%	-21.43%	70.99%	-13.25%	-	-
Horiz. %	113.91%	103.97%	102.65%	116.56%	148.34%	86.75%	100.00%	-

	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	12/08/08	07/08/07	19/09/06	28/07/05	26/08/04	29/08/03	29/08/02	-
Price	6.75	8.20	6.00	6.00	6.70	3.26	3.80	-
P/RPS	0.22	0.45	0.32	0.26	0.32	0.40	0.38	-8.69%
YoY %	-51.11%	40.62%	23.08%	-18.75%	-20.00%	5.26%	-	-
Horiz. %	57.89%	118.42%	84.21%	68.42%	84.21%	105.26%	100.00%	-
P/EPS	13.83	21.03	11.36	6.77	9.08	9.21	11.52	3.08%
YoY %	-34.24%	85.12%	67.80%	-25.44%	-1.41%	-20.05%	-	-
Horiz. %	120.05%	182.55%	98.61%	58.77%	78.82%	79.95%	100.00%	-
EY	7.23	4.76	8.80	14.77	11.01	10.86	8.68	-2.99%
YoY %	51.89%	-45.91%	-40.42%	34.15%	1.38%	25.12%	-	-
Horiz. %	83.29%	54.84%	101.38%	170.16%	126.84%	125.12%	100.00%	-
DY	2.37	2.15	4.53	6.00	3.01	6.13	4.21	-9.12%
YoY %	10.23%	-52.54%	-24.50%	99.34%	-50.90%	45.61%	-	-
Horiz. %	56.29%	51.07%	107.60%	142.52%	71.50%	145.61%	100.00%	-
P/NAPS	1.43	1.99	1.55	1.76	2.24	1.25	1.59	-1.75%
YoY %	-28.14%	28.39%	-11.93%	-21.43%	79.20%	-21.38%	-	-
Horiz. %	89.94%	125.16%	97.48%	110.69%	140.88%	78.62%	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